{"text_format":"1","workbook":"xlsx","n_sheets":42,"sheets":["Examples","Contents","PTRM Link - EE FS","O - EE + FS","O - WN","O - CN sum","O - Comm CN","O - Res CN","O - Disconn","O - D+M usage","Charts","C - tariff volumes","C - u_exist","C - u_new","C - CPR","C - MHQ","I - drivers","I - hist driv","I - coeff","I - assumptions","I - AEMO","CN gross vs net","RIN resp","CPI","Hist vol month","CN tables","C - PRs chosen","Cost passthrough impact","CN policies","APR thresh","D - dwell by PC","D - new dwell Ausnet LGAs","D - new dwell LGA","Calc_Dwell stock Annual "," Dwell stock VIF and Census","AusNet Area_POA16_LG20_MBpop16","Data- dwell app ABS","VIF data 2024","AusNet_LGA20 to PC16 ","ABS popn LGA","LGA20 to PC16","Stata export 2023"],"not_rendered":{"charts":98,"images":0,"macros":0,"external_links":3,"defined_names":9206,"comments":0,"pivot_tables":3},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":1,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Examples","index":0,"n_rows":11,"n_cols":27,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[null,"Teal","Red","Light grey","Mid-grey","Grey","Light teal","Mid-red","Light red",null,null,"Teal solid","Red  solid","Mid-grey","Teal dashes","Red  dashes","Grey dashes",null,"X value","1st Y value","2nd Y value",null,null,"Teal","Red","Mid-red","Mid-grey"]
["2003-04",36.19,36.880000000000003,21.56,5.36,3.01,10,3.01,10,null,"2003-04",33.19,36.880000000000003,21.56,5.36,3.01,10,null,1.8,10,17,null,"2003-04",33.19,36.880000000000003,21.56,5.36]
["2004-05",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"2004-05",39.39,32.020000000000003,21.6,7.01,3.36,12,null,2.2999999999999998,12,9,null,"2004-05",39.39,32.020000000000003,21.6,7.01]
["2005-06",42.78,29.91,18.350000000000001,6.33,2.63,14,2.63,14,null,"2005-06",42.78,29.91,18.350000000000001,6.33,2.63,14,null,3.7,16,14,null,"2005-06",42.78,29.91,18.350000000000001,6.33]
["2006-07",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"2006-07",42.13,26.53,21.6,7.01,2.72,16,null,4.0999999999999996,8,23,null,"2006-07",42.13,26.53,21.6,7.01]
["2007-08",41.69,24.76,23.98,7,2.57,18,2.57,18,null,"2007-08",41.69,24.76,23.98,7,2.57,18,null,5.5,14,27,null,"2007-08",41.69,24.76,23.98,7]
["2008-09",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"2008-09",39.39,32.020000000000003,21.6,7.01,3.36,12,null,null,null,null,null,"2008-09",39.39,32.020000000000003,21.6,7.01]
["2009-10",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"2009-10",42.13,26.53,21.6,7.01,2.72,16,null,null,null,null,null,"2009-10",42.13,26.53,21.6,7.01]
["2010-11",45,22,26,8,2,20,2,20,null,"2010-11",45,22,26,8,2,20,null,null,null,null,null,"2010-11",45,22,26,8]
[]
["–  en rule for when needed"]

{"sheet":"Contents","index":1,"n_rows":32,"n_cols":3,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Colour-coding"]
[null,null,"Main output sheet"]
[null,null,"Calculation sheets"]
[null,null,"Input sheets"]
[null,null,"Raw data sheets"]
[null,null,"Documentation sheets"]
[]
[]
[]
[null,"Below is a description of the key output, calculation and input sheets in the model. "]
[]
[null,"Sheet name","Description"]
[null,"O - EE + FS","Main forecasting outputs by calendar and financial year, including energy efficiency (EE) and fuel switching (FS) impacts"]
[null,"O - WN","Weather-normalised usage by calendar year, used to make charts showing weather-normalised historical usage"]
[null,"O - CN sum","Total customer numbers by calendar and financial years, with and without disconnections"]
[null,"O - Res CN","Residential customer numbers by postcode, by calendar year"]
[null,"O - Comm CN","Commercial customer numbers by postcode, by calendar year"]
[null,"O - Disconn","Estimated disconnections by postcode, split between disconnections at continued historical rates and additional disconnections due to policy changes"]
[null,"O - D+M usage","Tariff D and M usage forecasts"]
[null,"C - tariff volumes","Sum of existing and new customer usage, doesn't include impact of energy efficiency and fuel switching"]
[null,"C - u_exist","Estimation of usage by existing customers"]
[null,"C - u_new","Estimation of usage by new customers"]
[null,"C - CPR","Calculation of constant-price revenue, used for some charts"]
[null,"C - MHQ","Calculation of Tariff D+M MHQ, applying AEMO system demand forecasts on the 'I - drivers' sheet"]
[null,"I - drivers","Summary of drivers for usage per customer, such as EDDs, prices, and post-modelling adjustments"]
[null,"I - hist driv","EDD raw inputs and trend estimates, plus historical prices, disconnections and number of customers by year connected"]
[null,"I - coeff","Coefficients from the statistical modelling"]
[null,"I - assumptions","Main sheet containing assumptions and parameters, including switches for Scenarios 0-6"]
[null,"I - AEMO","Inputs from the AEMO GSOO 2023 and 2024"]
[null,"Charts","Key report charts"]

{"sheet":"PTRM Link - EE FS","index":2,"n_rows":93,"n_cols":75,"rows_kept":69,"cut":true,"hidden":false,"merged":[[32,69,32,74],[32,3,32,8],[32,9,32,14],[32,15,32,20],[32,21,32,26],[32,27,32,32],[32,33,32,38],[32,39,32,44],[32,45,32,50],[32,51,32,56],[32,57,32,62],[32,63,32,68],[5,69,5,74],[5,3,5,8],[5,9,5,14],[5,15,5,20],[5,21,5,26],[5,27,5,32],[5,33,5,38],[5,39,5,44],[5,45,5,50],[5,51,5,56],[5,57,5,62],[5,63,5,68]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,null,null,"Fixed Charge",{"$f":"D2","v":"Fixed Charge"},{"$f":"E2","v":"Fixed Charge"},{"$f":"F2","v":"Fixed Charge"},{"$f":"G2","v":"Fixed Charge"},{"$f":"H2","v":"Fixed Charge"},"Peak 0 - 0.1",{"$f":"J2","v":"Peak 0 - 0.1"},{"$f":"K2","v":"Peak 0 - 0.1"},{"$f":"L2","v":"Peak 0 - 0.1"},{"$f":"M2","v":"Peak 0 - 0.1"},{"$f":"N2","v":"Peak 0 - 0.1"},"Peak 0.1 - 0.2",{"$f":"P2","v":"Peak 0.1 - 0.2"},{"$f":"Q2","v":"Peak 0.1 - 0.2"},{"$f":"R2","v":"Peak 0.1 - 0.2"},{"$f":"S2","v":"Peak 0.1 - 0.2"},{"$f":"T2","v":"Peak 0.1 - 0.2"},"Peak 0.2 - 1.4",{"$f":"V2","v":"Peak 0.2 - 1.4"},{"$f":"W2","v":"Peak 0.2 - 1.4"},{"$f":"X2","v":"Peak 0.2 - 1.4"},{"$f":"Y2","v":"Peak 0.2 - 1.4"},{"$f":"Z2","v":"Peak 0.2 - 1.4"},"Peak > 1.4",{"$f":"AB2","v":"Peak > 1.4"},{"$f":"AC2","v":"Peak > 1.4"},{"$f":"AD2","v":"Peak > 1.4"},{"$f":"AE2","v":"Peak > 1.4"},{"$f":"AF2","v":"Peak > 1.4"},"Off Peak 0 - 0.1",{"$f":"AH2","v":"Off Peak 0 - 0.1"},{"$f":"AI2","v":"Off Peak 0 - 0.1"},{"$f":"AJ2","v":"Off Peak 0 - 0.1"},{"$f":"AK2","v":"Off Peak 0 - 0.1"},{"$f":"AL2","v":"Off Peak 0 - 0.1"},"Off Peak 0.1 - 0.2",{"$f":"AN2","v":"Off Peak 0.1 - 0.2"},{"$f":"AO2","v":"Off Peak 0.1 - 0.2"},{"$f":"AP2","v":"Off Peak 0.1 - 0.2"},{"$f":"AQ2","v":"Off Peak 0.1 - 0.2"},{"$f":"AR2","v":"Off Peak 0.1 - 0.2"},"Off Peak 0.2 - 1.4",{"$f":"AT2","v":"Off Peak 0.2 - 1.4"},{"$f":"AU2","v":"Off Peak 0.2 - 1.4"},{"$f":"AV2","v":"Off Peak 0.2 - 1.4"},{"$f":"AW2","v":"Off Peak 0.2 - 1.4"},{"$f":"AX2","v":"Off Peak 0.2 - 1.4"},"Off Peak > 1.4",{"$f":"AZ2","v":"Off Peak > 1.4"},{"$f":"BA2","v":"Off Peak > 1.4"},{"$f":"BB2","v":"Off Peak > 1.4"},{"$f":"BC2","v":"Off Peak > 1.4"},{"$f":"BD2","v":"Off Peak > 1.4"},"0 - 10",{"$f":"BF2","v":"0 - 10"},{"$f":"BG2","v":"0 - 10"},{"$f":"BH2","v":"0 - 10"},{"$f":"BI2","v":"0 - 10"},{"$f":"BJ2","v":"0 - 10"},"10 - 50",{"$f":"BL2","v":"10 - 50"},{"$f":"BM2","v":"10 - 50"},{"$f":"BN2","v":"10 - 50"},{"$f":"BO2","v":"10 - 50"},{"$f":"BP2","v":"10 - 50"},"> 50",{"$f":"BR2","v":"> 50"},{"$f":"BS2","v":"> 50"},{"$f":"BT2","v":"> 50"},{"$f":"BU2","v":"> 50"},{"$f":"BV2","v":"> 50"}]
[]
[null,null,"Stub Period"]
[]
[null,null,"Tariff Quantities","Customer Numbers",null,null,null,null,null,"Volumes - Peak Volumes (GJ) 0 - 0.1 GJ",null,null,null,null,null,"Volumes - Peak Volumes (GJ) 0.1 - 0.2 GJ",null,null,null,null,null,"Volumes - Peak Volumes (GJ) 0.2 - 1.4 GJ",null,null,null,null,null,"Volumes - Peak Volumes (GJ) > 1.4 GJ",null,null,null,null,null,"Volumes - Off Peak Volumes (GJ) 0 - 0.1 GJ",null,null,null,null,null,"Volumes - Off Peak Volumes (GJ) 0.1 - 0.2 GJ",null,null,null,null,null,"Volumes - Off Peak Volumes (GJ) 0.2 - 1.4 GJ",null,null,null,null,null,"Volumes - Off Peak Volumes (GJ) > 1.4 GJ",null,null,null,null,null,"Volumes - 0 - 10 MHQ (GJ/hour)",null,null,null,null,null,"Volumes - 10 - 50 MHQ (GJ/hour)",null,null,null,null,null,"Volumes - > 50 MHQ (GJ/hour)"]
[null,null,"Year","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027","2022",2023,"2024","2025","2026","2027"]
[null,"Tariff V - SP AusNet Central - Domestic","Domestic Tariff V Zone - SP AusNet Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":585864.25640119985},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":594583.70328659983},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":5639296.5279999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":1299444.889},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":3896673.0970000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":809351.57700000005},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":6064379.3890000004},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":1215011.942},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":66970.462},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":10409.002},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":7656180.4199999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":4497049.1679999996},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":1808815.361},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":1336121.3670000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":935320.59299999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":853642.79200000002},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":53835.900999999998},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":33897.536},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B8)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff V - SP AusNet Central - Commercial","Commercial Tariff V Zone - SP AusNet Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":10760.610930310002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":10796.446547865},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":95016.879000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":21655.629000000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":77319.748999999996},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":17538.553},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":486016.42800000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":112385.04700000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":1289184.1910000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":286955.90600000002},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":166566.09899999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":100278.257},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":122096.31299999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":73546.751000000004},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":719662.74399999995},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":442548.29},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":1504337.764},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":948869.66899999999},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B9)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff V - SP AusNet West - Domestic","Domestic Tariff V Zone - SP AusNet West",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":156469.99211170003},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":158011.82611635001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":1510450.9350000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":342219.70600000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":1096181.3559999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":243266.976},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":1715446.4110000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":386350.55499999999},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":11115.031000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":1916.8050000000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":2036213.4739999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":1184218.1880000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":581989.201},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":415663.14899999998},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":348824.67200000002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":293445.52},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":7133.12},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":6492.1809999999996},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B10)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff V - SP AusNet West - Commercial","Commercial Tariff V Zone - SP AusNet West",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":6160.1259895799994},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":6151.2999819399993},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":48765.737000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":11164.272000000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":37889.061999999998},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":8701.1110000000008},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":208687.18100000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":49502.461000000003},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":444801.63699999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":105289.762},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":76845.417000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":45867.122000000003},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":50392.813999999998},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":30824.824000000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":262001.745},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":163611.08300000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":450298.97899999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":282057.73100000003},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B11)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff V - SP AusNet Central - New Town Domestic","Domestic Tariff V Zone - SP AusNet Adjoining Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":3079.4328481000002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":3138.8218780500001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":15811.635},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":3420.491},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":10260.375},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":2214.7489999999998},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":15729.537},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":3869.4229999999998},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":495.85899999999998},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":133.005},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":20631.993999999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":11731.72},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":4391.826},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":3686.2620000000002},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":3333.8760000000002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":2997.0709999999999},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":476.59300000000002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":242.95400000000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B12)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff V - SP AusNet Central - New Town Commercial","Commercial Tariff V Zone - SP AusNet Adjoining Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":26.997260300000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":29.469862800000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":231.52600000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":89.03},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":179.905},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":80.536000000000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":844.32799999999997},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":552.92899999999997},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":389.91699999999997},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":106.70699999999999},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":350.524},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":189.02099999999999},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":207.84800000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":79.682000000000002},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":1368.854},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":704.78099999999995},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":608.15700000000004},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":525.9},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B13)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff V - SP AusNet West - New Town Domestic","Domestic Tariff V Zone - SP AusNet Adjoining West",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":9392.9507009999979},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":9473.8314919999975},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":117787.80499999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":26541.944},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":91093.171000000002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":19947.885999999999},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":180581.351},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":38073.953000000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":2338.5529999999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":719.46199999999999},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":161074.834},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":93769.865999999995},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":57776.510999999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":38231.902000000002},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":42202.438999999998},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":31669.631000000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":2596.7939999999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":1528.971},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B14)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff V - SP AusNet West - New Town Commercial","Commercial Tariff V Zone - SP AusNet Adjoining West",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":259.58904029999997},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":260.25890390000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":2954.0169999999998},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":719.20899999999995},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":2304.203},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":557.79999999999995},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":14062.922},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":3010.6419999999998},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":27446.949000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":5828.1509999999998},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":4873.6099999999997},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":3022.1109999999999},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":3506.8270000000002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":2213.8530000000001},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":20399.138999999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":13185.386},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":29264.83},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":19375.609},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B15)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff D - SP AusNet"," Tariff D Zone - SP AusNet West & Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":1953.350833333312},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":1735.8858333333249},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":2419.3658333333274},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":2208.9333333333243},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":3710.5724999999948},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B16)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":2508.1600000000017}]
[null,"Tariff D - SP AusNet New Town West & Central"," Tariff D Zone - SP AusNet Adjoining West & Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":22.824999999999989},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":21.005833333333317},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":24.704999999999952},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":20.296666666666617},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B17)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,null," Tariff M Zone - SP AusNet West & Central",{"$f":"SUM(D21:D22)","v":0},{"$f":"SUM(E21:E22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.80500000000018,231.78750000000014,0,0,0,0,91.4283333333332,70.689999999999912,0,0,0,{"$f":"SUM(BQ21:BQ22)","v":0},0,0,0,0,0,0]
[null,null," Tariff M Zone - SP AusNet Adjoining West & Central",{"$f":"SUM(D23:D24)","v":0},{"$f":"SUM(E23:E24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ23:BQ24)","v":0},0,0,0,0,0,0]
[]
[null,"Tariff M - SP AusNet Central",null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":196.53833333333353},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":173.49666666666681},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":57.119166666666587},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":43.187499999999943},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B21)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff M - SP AusNet West",null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":65.266666666666666},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":58.290833333333318},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":34.309166666666613},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":27.502499999999969},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B22)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff M - SP AusNet New Town Central",null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B23)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[null,"Tariff M - SP AusNet New Town West",null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0},null,null,null,null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$S$3:$S$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B24)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$3:$AP$105))","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,"2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
[null,null,"Tariff Quantities","Customer Numbers",null,null,null,null,null,"Volumes - Peak Volumes (GJ) 0 - 0.1 GJ",null,null,null,null,null,"Volumes - Peak Volumes (GJ) 0.1 - 0.2 GJ",null,null,null,null,null,"Volumes - Peak Volumes (GJ) 0.2 - 1.4 GJ",null,null,null,null,null,"Volumes - Peak Volumes (GJ) > 1.4 GJ",null,null,null,null,null,"Volumes - Off Peak Volumes (GJ) 0 - 0.1 GJ",null,null,null,null,null,"Volumes - Off Peak Volumes (GJ) 0.1 - 0.2 GJ",null,null,null,null,null,"Volumes - Off Peak Volumes (GJ) 0.2 - 1.4 GJ",null,null,null,null,null,"Volumes - Off Peak Volumes (GJ) > 1.4 GJ",null,null,null,null,null,"Volumes - 0 - 10 MHQ (GJ/hour)",null,null,null,null,null,"Volumes - 10 - 50 MHQ (GJ/hour)",null,null,null,null,null,"Volumes - > 50 MHQ (GJ/hour)"]
[null,"Tariff V - SP AusNet Central - Commercial","Commercial Tariff V Zone - SP AusNet Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$1:$AW$1=D$31)*('O - EE + FS'!$AP$3:$AW$105))","v":10796.446547865},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=E$2)*('O - EE + FS'!$AP$1:$AW$1=E$31)*('O - EE + FS'!$AP$3:$AW$105))","v":10878.168854530606},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=F$2)*('O - EE + FS'!$AP$1:$AW$1=F$31)*('O - EE + FS'!$AP$3:$AW$105))","v":10933.549308720681},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=G$2)*('O - EE + FS'!$AP$1:$AW$1=G$31)*('O - EE + FS'!$AP$3:$AW$105))","v":10927.05730705415},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=H$2)*('O - EE + FS'!$AP$1:$AW$1=H$31)*('O - EE + FS'!$AP$3:$AW$105))","v":10871.370090477451},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=I$2)*('O - EE + FS'!$AP$1:$AW$1=I$31)*('O - EE + FS'!$AP$3:$AW$105))","v":10772.868821870507},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$1:$AW$1=J$31)*('O - EE + FS'!$AP$3:$AW$105))","v":93230.596000000005},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=K$2)*('O - EE + FS'!$AP$1:$AW$1=K$31)*('O - EE + FS'!$AP$3:$AW$105))","v":93923.761160793161},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=L$2)*('O - EE + FS'!$AP$1:$AW$1=L$31)*('O - EE + FS'!$AP$3:$AW$105))","v":93667.043126645556},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=M$2)*('O - EE + FS'!$AP$1:$AW$1=M$31)*('O - EE + FS'!$AP$3:$AW$105))","v":91564.048419903906},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=N$2)*('O - EE + FS'!$AP$1:$AW$1=N$31)*('O - EE + FS'!$AP$3:$AW$105))","v":88172.677946039912},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=O$2)*('O - EE + FS'!$AP$1:$AW$1=O$31)*('O - EE + FS'!$AP$3:$AW$105))","v":83977.558879558041},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$1:$AW$1=P$31)*('O - EE + FS'!$AP$3:$AW$105))","v":75855.441000000006},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=Q$2)*('O - EE + FS'!$AP$1:$AW$1=Q$31)*('O - EE + FS'!$AP$3:$AW$105))","v":74996.126448908908},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=R$2)*('O - EE + FS'!$AP$1:$AW$1=R$31)*('O - EE + FS'!$AP$3:$AW$105))","v":75077.335684400809},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=S$2)*('O - EE + FS'!$AP$1:$AW$1=S$31)*('O - EE + FS'!$AP$3:$AW$105))","v":73418.633343665439},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=T$2)*('O - EE + FS'!$AP$1:$AW$1=T$31)*('O - EE + FS'!$AP$3:$AW$105))","v":70703.774342543329},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=U$2)*('O - EE + FS'!$AP$1:$AW$1=U$31)*('O - EE + FS'!$AP$3:$AW$105))","v":67323.427366324046},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$1:$AW$1=V$31)*('O - EE + FS'!$AP$3:$AW$105))","v":480002.03100000002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=W$2)*('O - EE + FS'!$AP$1:$AW$1=W$31)*('O - EE + FS'!$AP$3:$AW$105))","v":468295.93201195786},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=X$2)*('O - EE + FS'!$AP$1:$AW$1=X$31)*('O - EE + FS'!$AP$3:$AW$105))","v":471844.70197516138},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=Y$2)*('O - EE + FS'!$AP$1:$AW$1=Y$31)*('O - EE + FS'!$AP$3:$AW$105))","v":461868.66228458646},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=Z$2)*('O - EE + FS'!$AP$1:$AW$1=Z$31)*('O - EE + FS'!$AP$3:$AW$105))","v":444953.16828490223},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AA$2)*('O - EE + FS'!$AP$1:$AW$1=AA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":423607.62309828808},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$1:$AW$1=AB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1274574.3089999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AC$2)*('O - EE + FS'!$AP$1:$AW$1=AC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1224979.7129242667},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AD$2)*('O - EE + FS'!$AP$1:$AW$1=AD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1241744.8151465526},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AE$2)*('O - EE + FS'!$AP$1:$AW$1=AE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1211506.288075893},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AF$2)*('O - EE + FS'!$AP$1:$AW$1=AF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1163737.8942604638},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AG$2)*('O - EE + FS'!$AP$1:$AW$1=AG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1105059.8718014762},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$1:$AW$1=AH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":169961.976},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AI$2)*('O - EE + FS'!$AP$1:$AW$1=AI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":166258.65811421577},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AJ$2)*('O - EE + FS'!$AP$1:$AW$1=AJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":164811.08321503684},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AK$2)*('O - EE + FS'!$AP$1:$AW$1=AK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":160358.62392772175},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AL$2)*('O - EE + FS'!$AP$1:$AW$1=AL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":154303.38600729703},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AM$2)*('O - EE + FS'!$AP$1:$AW$1=AM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":146610.46794142184},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$1:$AW$1=AN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":123278.602},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AO$2)*('O - EE + FS'!$AP$1:$AW$1=AO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":120237.80361947193},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AP$2)*('O - EE + FS'!$AP$1:$AW$1=AP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":119495.14060334535},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AQ$2)*('O - EE + FS'!$AP$1:$AW$1=AQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":116305.33467122173},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AR$2)*('O - EE + FS'!$AP$1:$AW$1=AR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":111897.05078325297},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AS$2)*('O - EE + FS'!$AP$1:$AW$1=AS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":106261.22500285224},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$1:$AW$1=AT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":736279.54599999997},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AU$2)*('O - EE + FS'!$AP$1:$AW$1=AU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":728390.5064893458},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AV$2)*('O - EE + FS'!$AP$1:$AW$1=AV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":728130.18770849984},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AW$2)*('O - EE + FS'!$AP$1:$AW$1=AW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":709988.63347092585},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AX$2)*('O - EE + FS'!$AP$1:$AW$1=AX$31)*('O - EE + FS'!$AP$3:$AW$105))","v":683600.66122567165},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AY$2)*('O - EE + FS'!$AP$1:$AW$1=AY$31)*('O - EE + FS'!$AP$3:$AW$105))","v":649326.72625941911},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$1:$AW$1=AZ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1582234.79},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BA$2)*('O - EE + FS'!$AP$1:$AW$1=BA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1567161.7859056885},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BB$2)*('O - EE + FS'!$AP$1:$AW$1=BB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1572574.6098048296},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BC$2)*('O - EE + FS'!$AP$1:$AW$1=BC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1532447.6947861463},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BD$2)*('O - EE + FS'!$AP$1:$AW$1=BD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1474117.4342640745},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BE$2)*('O - EE + FS'!$AP$1:$AW$1=BE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1398756.8744286776},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$1:$AW$1=BF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BG$2)*('O - EE + FS'!$AP$1:$AW$1=BG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BH$2)*('O - EE + FS'!$AP$1:$AW$1=BH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BI$2)*('O - EE + FS'!$AP$1:$AW$1=BI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BJ$2)*('O - EE + FS'!$AP$1:$AW$1=BJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BK$2)*('O - EE + FS'!$AP$1:$AW$1=BK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$1:$AW$1=BL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BM$2)*('O - EE + FS'!$AP$1:$AW$1=BM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BN$2)*('O - EE + FS'!$AP$1:$AW$1=BN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BO$2)*('O - EE + FS'!$AP$1:$AW$1=BO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BP$2)*('O - EE + FS'!$AP$1:$AW$1=BP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BQ$2)*('O - EE + FS'!$AP$1:$AW$1=BQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$1:$AW$1=BR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BS$2)*('O - EE + FS'!$AP$1:$AW$1=BS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BT$2)*('O - EE + FS'!$AP$1:$AW$1=BT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BU$2)*('O - EE + FS'!$AP$1:$AW$1=BU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BV$2)*('O - EE + FS'!$AP$1:$AW$1=BV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B36)*('O - EE + FS'!$G$3:$G$105=BW$2)*('O - EE + FS'!$AP$1:$AW$1=BW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0}]
[null,"Tariff V - SP AusNet West - Domestic","Domestic Tariff V Zone - SP AusNet West",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$1:$AW$1=D$31)*('O - EE + FS'!$AP$3:$AW$105))","v":158011.82611635001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=E$2)*('O - EE + FS'!$AP$1:$AW$1=E$31)*('O - EE + FS'!$AP$3:$AW$105))","v":160203.08603458753},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=F$2)*('O - EE + FS'!$AP$1:$AW$1=F$31)*('O - EE + FS'!$AP$3:$AW$105))","v":161147.05601146474},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=G$2)*('O - EE + FS'!$AP$1:$AW$1=G$31)*('O - EE + FS'!$AP$3:$AW$105))","v":161317.53492035292},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=H$2)*('O - EE + FS'!$AP$1:$AW$1=H$31)*('O - EE + FS'!$AP$3:$AW$105))","v":160698.52448212105},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=I$2)*('O - EE + FS'!$AP$1:$AW$1=I$31)*('O - EE + FS'!$AP$3:$AW$105))","v":159396.47366343567},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$1:$AW$1=J$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1488444.27},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=K$2)*('O - EE + FS'!$AP$1:$AW$1=K$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1449639.9658644113},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=L$2)*('O - EE + FS'!$AP$1:$AW$1=L$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1443924.9594939281},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=M$2)*('O - EE + FS'!$AP$1:$AW$1=M$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1409987.8413564377},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=N$2)*('O - EE + FS'!$AP$1:$AW$1=N$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1358201.4422499109},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=O$2)*('O - EE + FS'!$AP$1:$AW$1=O$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1294424.956078409},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$1:$AW$1=P$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1063561.064},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=Q$2)*('O - EE + FS'!$AP$1:$AW$1=Q$31)*('O - EE + FS'!$AP$3:$AW$105))","v":952107.09627333959},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=R$2)*('O - EE + FS'!$AP$1:$AW$1=R$31)*('O - EE + FS'!$AP$3:$AW$105))","v":969196.33142180182},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=S$2)*('O - EE + FS'!$AP$1:$AW$1=S$31)*('O - EE + FS'!$AP$3:$AW$105))","v":937190.93802414858},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=T$2)*('O - EE + FS'!$AP$1:$AW$1=T$31)*('O - EE + FS'!$AP$3:$AW$105))","v":894542.96546275995},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=U$2)*('O - EE + FS'!$AP$1:$AW$1=U$31)*('O - EE + FS'!$AP$3:$AW$105))","v":844963.96116554341},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$1:$AW$1=V$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1632978.327},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=W$2)*('O - EE + FS'!$AP$1:$AW$1=W$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1270259.49921312},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=X$2)*('O - EE + FS'!$AP$1:$AW$1=X$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1313257.4258956255},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=Y$2)*('O - EE + FS'!$AP$1:$AW$1=Y$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1262204.5255226456},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=Z$2)*('O - EE + FS'!$AP$1:$AW$1=Z$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1197729.330353098},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AA$2)*('O - EE + FS'!$AP$1:$AW$1=AA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1124695.5516659084},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$1:$AW$1=AB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":10720.668},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AC$2)*('O - EE + FS'!$AP$1:$AW$1=AC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":10124.457265959603},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AD$2)*('O - EE + FS'!$AP$1:$AW$1=AD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":10055.839360906355},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AE$2)*('O - EE + FS'!$AP$1:$AW$1=AE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9837.5689154893516},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AF$2)*('O - EE + FS'!$AP$1:$AW$1=AF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9492.1928531534068},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AG$2)*('O - EE + FS'!$AP$1:$AW$1=AG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9062.8464522337454},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$1:$AW$1=AH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2140519.3530000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AI$2)*('O - EE + FS'!$AP$1:$AW$1=AI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1934767.0724155195},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AJ$2)*('O - EE + FS'!$AP$1:$AW$1=AJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1910511.7560196607},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AK$2)*('O - EE + FS'!$AP$1:$AW$1=AK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1860489.191557409},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AL$2)*('O - EE + FS'!$AP$1:$AW$1=AL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1796268.961742877},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AM$2)*('O - EE + FS'!$AP$1:$AW$1=AM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1711144.9000428328},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$1:$AW$1=AN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":680232.54700000002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AO$2)*('O - EE + FS'!$AP$1:$AW$1=AO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":520790.05334001669},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AP$2)*('O - EE + FS'!$AP$1:$AW$1=AP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":515009.86647756794},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AQ$2)*('O - EE + FS'!$AP$1:$AW$1=AQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":496093.81123772357},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AR$2)*('O - EE + FS'!$AP$1:$AW$1=AR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":473939.19414753735},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AS$2)*('O - EE + FS'!$AP$1:$AW$1=AS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":446356.68100977037},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$1:$AW$1=AT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":425867.70699999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AU$2)*('O - EE + FS'!$AP$1:$AW$1=AU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":325865.45415881305},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AV$2)*('O - EE + FS'!$AP$1:$AW$1=AV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":319365.01045515802},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AW$2)*('O - EE + FS'!$AP$1:$AW$1=AW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":306407.50580744137},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AX$2)*('O - EE + FS'!$AP$1:$AW$1=AX$31)*('O - EE + FS'!$AP$3:$AW$105))","v":291566.63518620672},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AY$2)*('O - EE + FS'!$AP$1:$AW$1=AY$31)*('O - EE + FS'!$AP$3:$AW$105))","v":273181.47428337554},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$1:$AW$1=AZ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9558.5419999999995},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BA$2)*('O - EE + FS'!$AP$1:$AW$1=BA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9573.4401885269799},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BB$2)*('O - EE + FS'!$AP$1:$AW$1=BB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9450.5578997855591},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BC$2)*('O - EE + FS'!$AP$1:$AW$1=BC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9213.5339417596097},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BD$2)*('O - EE + FS'!$AP$1:$AW$1=BD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":8903.4559891658209},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BE$2)*('O - EE + FS'!$AP$1:$AW$1=BE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":8481.9751847329826},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$1:$AW$1=BF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BG$2)*('O - EE + FS'!$AP$1:$AW$1=BG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BH$2)*('O - EE + FS'!$AP$1:$AW$1=BH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BI$2)*('O - EE + FS'!$AP$1:$AW$1=BI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BJ$2)*('O - EE + FS'!$AP$1:$AW$1=BJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BK$2)*('O - EE + FS'!$AP$1:$AW$1=BK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$1:$AW$1=BL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BM$2)*('O - EE + FS'!$AP$1:$AW$1=BM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BN$2)*('O - EE + FS'!$AP$1:$AW$1=BN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BO$2)*('O - EE + FS'!$AP$1:$AW$1=BO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BP$2)*('O - EE + FS'!$AP$1:$AW$1=BP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BQ$2)*('O - EE + FS'!$AP$1:$AW$1=BQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$1:$AW$1=BR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BS$2)*('O - EE + FS'!$AP$1:$AW$1=BS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BT$2)*('O - EE + FS'!$AP$1:$AW$1=BT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BU$2)*('O - EE + FS'!$AP$1:$AW$1=BU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BV$2)*('O - EE + FS'!$AP$1:$AW$1=BV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B37)*('O - EE + FS'!$G$3:$G$105=BW$2)*('O - EE + FS'!$AP$1:$AW$1=BW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0}]
[null,"Tariff V - SP AusNet Central - New Town Domestic","Domestic Tariff V Zone - SP AusNet Adjoining Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$1:$AW$1=D$31)*('O - EE + FS'!$AP$3:$AW$105))","v":3138.8218780500001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=E$2)*('O - EE + FS'!$AP$1:$AW$1=E$31)*('O - EE + FS'!$AP$3:$AW$105))","v":3243.8002451579332},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=F$2)*('O - EE + FS'!$AP$1:$AW$1=F$31)*('O - EE + FS'!$AP$3:$AW$105))","v":3414.4074573830248},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=G$2)*('O - EE + FS'!$AP$1:$AW$1=G$31)*('O - EE + FS'!$AP$3:$AW$105))","v":3613.1220521803821},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=H$2)*('O - EE + FS'!$AP$1:$AW$1=H$31)*('O - EE + FS'!$AP$3:$AW$105))","v":3719.2085194916585},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=I$2)*('O - EE + FS'!$AP$1:$AW$1=I$31)*('O - EE + FS'!$AP$3:$AW$105))","v":3757.5899905283868},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$1:$AW$1=J$31)*('O - EE + FS'!$AP$3:$AW$105))","v":15288.916999999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=K$2)*('O - EE + FS'!$AP$1:$AW$1=K$31)*('O - EE + FS'!$AP$3:$AW$105))","v":15272.952844468842},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=L$2)*('O - EE + FS'!$AP$1:$AW$1=L$31)*('O - EE + FS'!$AP$3:$AW$105))","v":15686.311638233379},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=M$2)*('O - EE + FS'!$AP$1:$AW$1=M$31)*('O - EE + FS'!$AP$3:$AW$105))","v":16257.673779928033},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=N$2)*('O - EE + FS'!$AP$1:$AW$1=N$31)*('O - EE + FS'!$AP$3:$AW$105))","v":16238.422481635509},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=O$2)*('O - EE + FS'!$AP$1:$AW$1=O$31)*('O - EE + FS'!$AP$3:$AW$105))","v":15800.331005514388},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$1:$AW$1=P$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9877.8780000000006},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=Q$2)*('O - EE + FS'!$AP$1:$AW$1=Q$31)*('O - EE + FS'!$AP$3:$AW$105))","v":8728.911425663895},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=R$2)*('O - EE + FS'!$AP$1:$AW$1=R$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9083.4610616907121},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=S$2)*('O - EE + FS'!$AP$1:$AW$1=S$31)*('O - EE + FS'!$AP$3:$AW$105))","v":9164.4890631146427},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=T$2)*('O - EE + FS'!$AP$1:$AW$1=T$31)*('O - EE + FS'!$AP$3:$AW$105))","v":8983.4115301383517},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=U$2)*('O - EE + FS'!$AP$1:$AW$1=U$31)*('O - EE + FS'!$AP$3:$AW$105))","v":8622.7562825924069},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$1:$AW$1=V$31)*('O - EE + FS'!$AP$3:$AW$105))","v":16278.2},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=W$2)*('O - EE + FS'!$AP$1:$AW$1=W$31)*('O - EE + FS'!$AP$3:$AW$105))","v":11315.153281710634},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=X$2)*('O - EE + FS'!$AP$1:$AW$1=X$31)*('O - EE + FS'!$AP$3:$AW$105))","v":11936.1066643103},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=Y$2)*('O - EE + FS'!$AP$1:$AW$1=Y$31)*('O - EE + FS'!$AP$3:$AW$105))","v":11902.875040484123},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=Z$2)*('O - EE + FS'!$AP$1:$AW$1=Z$31)*('O - EE + FS'!$AP$3:$AW$105))","v":11560.513931226342},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AA$2)*('O - EE + FS'!$AP$1:$AW$1=AA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":11010.240370617841},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$1:$AW$1=AB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":565.20699999999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AC$2)*('O - EE + FS'!$AP$1:$AW$1=AC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":531.61624404317467},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AD$2)*('O - EE + FS'!$AP$1:$AW$1=AD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":544.37915977411433},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AE$2)*('O - EE + FS'!$AP$1:$AW$1=AE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":566.41287443488784},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AF$2)*('O - EE + FS'!$AP$1:$AW$1=AF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":567.29841261382001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AG$2)*('O - EE + FS'!$AP$1:$AW$1=AG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":553.15550762777241},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$1:$AW$1=AH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20958.465},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AI$2)*('O - EE + FS'!$AP$1:$AW$1=AI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":19777.279188371394},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AJ$2)*('O - EE + FS'!$AP$1:$AW$1=AJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20334.074566767784},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AK$2)*('O - EE + FS'!$AP$1:$AW$1=AK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20713.69731880174},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AL$2)*('O - EE + FS'!$AP$1:$AW$1=AL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20546.024002389455},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AM$2)*('O - EE + FS'!$AP$1:$AW$1=AM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":19880.169309935634},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$1:$AW$1=AN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":5354.9049999999997},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AO$2)*('O - EE + FS'!$AP$1:$AW$1=AO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4839.78607447578},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AP$2)*('O - EE + FS'!$AP$1:$AW$1=AP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4948.1658953368478},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AQ$2)*('O - EE + FS'!$AP$1:$AW$1=AQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4918.8596118545247},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AR$2)*('O - EE + FS'!$AP$1:$AW$1=AR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4791.0477573780563},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AS$2)*('O - EE + FS'!$AP$1:$AW$1=AS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4565.812082682799},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$1:$AW$1=AT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4231.9070000000002},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AU$2)*('O - EE + FS'!$AP$1:$AW$1=AU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4427.6572493876283},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AV$2)*('O - EE + FS'!$AP$1:$AW$1=AV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4503.0731251781344},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AW$2)*('O - EE + FS'!$AP$1:$AW$1=AW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4448.0588196256222},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AX$2)*('O - EE + FS'!$AP$1:$AW$1=AX$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4308.1160283699619},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AY$2)*('O - EE + FS'!$AP$1:$AW$1=AY$31)*('O - EE + FS'!$AP$3:$AW$105))","v":4080.2037503170673},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$1:$AW$1=AZ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":686.02099999999996},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BA$2)*('O - EE + FS'!$AP$1:$AW$1=BA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":451.86166005734151},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BB$2)*('O - EE + FS'!$AP$1:$AW$1=BB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":469.36785323298773},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BC$2)*('O - EE + FS'!$AP$1:$AW$1=BC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":481.32271655290901},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BD$2)*('O - EE + FS'!$AP$1:$AW$1=BD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":479.13520679216799},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BE$2)*('O - EE + FS'!$AP$1:$AW$1=BE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":464.20526234592018},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$1:$AW$1=BF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BG$2)*('O - EE + FS'!$AP$1:$AW$1=BG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BH$2)*('O - EE + FS'!$AP$1:$AW$1=BH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BI$2)*('O - EE + FS'!$AP$1:$AW$1=BI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BJ$2)*('O - EE + FS'!$AP$1:$AW$1=BJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BK$2)*('O - EE + FS'!$AP$1:$AW$1=BK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$1:$AW$1=BL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BM$2)*('O - EE + FS'!$AP$1:$AW$1=BM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BN$2)*('O - EE + FS'!$AP$1:$AW$1=BN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BO$2)*('O - EE + FS'!$AP$1:$AW$1=BO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BP$2)*('O - EE + FS'!$AP$1:$AW$1=BP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BQ$2)*('O - EE + FS'!$AP$1:$AW$1=BQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$1:$AW$1=BR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BS$2)*('O - EE + FS'!$AP$1:$AW$1=BS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BT$2)*('O - EE + FS'!$AP$1:$AW$1=BT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BU$2)*('O - EE + FS'!$AP$1:$AW$1=BU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BV$2)*('O - EE + FS'!$AP$1:$AW$1=BV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B39)*('O - EE + FS'!$G$3:$G$105=BW$2)*('O - EE + FS'!$AP$1:$AW$1=BW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0}]
[null,"Tariff V - SP AusNet Central - New Town Commercial","Commercial Tariff V Zone - SP AusNet Adjoining Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$1:$AW$1=D$31)*('O - EE + FS'!$AP$3:$AW$105))","v":29.469862800000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=E$2)*('O - EE + FS'!$AP$1:$AW$1=E$31)*('O - EE + FS'!$AP$3:$AW$105))","v":32.436373641703902},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=F$2)*('O - EE + FS'!$AP$1:$AW$1=F$31)*('O - EE + FS'!$AP$3:$AW$105))","v":34.279165949871029},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=G$2)*('O - EE + FS'!$AP$1:$AW$1=G$31)*('O - EE + FS'!$AP$3:$AW$105))","v":36.428689890063438},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=H$2)*('O - EE + FS'!$AP$1:$AW$1=H$31)*('O - EE + FS'!$AP$3:$AW$105))","v":37.589291436941359},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=I$2)*('O - EE + FS'!$AP$1:$AW$1=I$31)*('O - EE + FS'!$AP$3:$AW$105))","v":38.028678032720009},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$1:$AW$1=J$31)*('O - EE + FS'!$AP$3:$AW$105))","v":264.30099999999999},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=K$2)*('O - EE + FS'!$AP$1:$AW$1=K$31)*('O - EE + FS'!$AP$3:$AW$105))","v":282.96716604020247},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=L$2)*('O - EE + FS'!$AP$1:$AW$1=L$31)*('O - EE + FS'!$AP$3:$AW$105))","v":295.18436059489198},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=M$2)*('O - EE + FS'!$AP$1:$AW$1=M$31)*('O - EE + FS'!$AP$3:$AW$105))","v":314.62873031290894},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=N$2)*('O - EE + FS'!$AP$1:$AW$1=N$31)*('O - EE + FS'!$AP$3:$AW$105))","v":318.97538907656121},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=O$2)*('O - EE + FS'!$AP$1:$AW$1=O$31)*('O - EE + FS'!$AP$3:$AW$105))","v":312.80656821058267},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$1:$AW$1=P$31)*('O - EE + FS'!$AP$3:$AW$105))","v":215.78700000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=Q$2)*('O - EE + FS'!$AP$1:$AW$1=Q$31)*('O - EE + FS'!$AP$3:$AW$105))","v":198.13126651403763},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=R$2)*('O - EE + FS'!$AP$1:$AW$1=R$31)*('O - EE + FS'!$AP$3:$AW$105))","v":208.80723113674247},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=S$2)*('O - EE + FS'!$AP$1:$AW$1=S$31)*('O - EE + FS'!$AP$3:$AW$105))","v":224.91129227678741},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=T$2)*('O - EE + FS'!$AP$1:$AW$1=T$31)*('O - EE + FS'!$AP$3:$AW$105))","v":229.28186047449836},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=U$2)*('O - EE + FS'!$AP$1:$AW$1=U$31)*('O - EE + FS'!$AP$3:$AW$105))","v":225.45250795802266},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$1:$AW$1=V$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1209.191},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=W$2)*('O - EE + FS'!$AP$1:$AW$1=W$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1388.8751253261012},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=X$2)*('O - EE + FS'!$AP$1:$AW$1=X$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1488.9490200870987},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=Y$2)*('O - EE + FS'!$AP$1:$AW$1=Y$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1634.2456830978865},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=Z$2)*('O - EE + FS'!$AP$1:$AW$1=Z$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1682.3330738337625},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AA$2)*('O - EE + FS'!$AP$1:$AW$1=AA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1662.1896507583469},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$1:$AW$1=AB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":460.31799999999998},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AC$2)*('O - EE + FS'!$AP$1:$AW$1=AC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":353.36592915353202},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AD$2)*('O - EE + FS'!$AP$1:$AW$1=AD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":378.41984263233667},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AE$2)*('O - EE + FS'!$AP$1:$AW$1=AE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":409.26491958820964},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AF$2)*('O - EE + FS'!$AP$1:$AW$1=AF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":417.57185594750467},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AG$2)*('O - EE + FS'!$AP$1:$AW$1=AG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":410.21309213523296},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$1:$AW$1=AH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":329.37700000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AI$2)*('O - EE + FS'!$AP$1:$AW$1=AI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":270.13689762986468},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AJ$2)*('O - EE + FS'!$AP$1:$AW$1=AJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":287.71330608226862},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AK$2)*('O - EE + FS'!$AP$1:$AW$1=AK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":301.49644002820753},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AL$2)*('O - EE + FS'!$AP$1:$AW$1=AL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":302.99078393485797},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AM$2)*('O - EE + FS'!$AP$1:$AW$1=AM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":295.0272800193531},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$1:$AW$1=AN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":152.91300000000001},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AO$2)*('O - EE + FS'!$AP$1:$AW$1=AO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":91.234744287039049},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AP$2)*('O - EE + FS'!$AP$1:$AW$1=AP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":98.924464565930492},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AQ$2)*('O - EE + FS'!$AP$1:$AW$1=AQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":104.88515448432349},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AR$2)*('O - EE + FS'!$AP$1:$AW$1=AR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":106.02627224423637},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AS$2)*('O - EE + FS'!$AP$1:$AW$1=AS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":103.51395029450929},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$1:$AW$1=AT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1129.3},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AU$2)*('O - EE + FS'!$AP$1:$AW$1=AU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":547.78142833321397},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AV$2)*('O - EE + FS'!$AP$1:$AW$1=AV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":612.37248569542749},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AW$2)*('O - EE + FS'!$AP$1:$AW$1=AW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":665.23472859281242},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AX$2)*('O - EE + FS'!$AP$1:$AW$1=AX$31)*('O - EE + FS'!$AP$3:$AW$105))","v":680.91862719335018},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AY$2)*('O - EE + FS'!$AP$1:$AW$1=AY$31)*('O - EE + FS'!$AP$3:$AW$105))","v":669.04497249692042},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$1:$AW$1=AZ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":734.26700000000005},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BA$2)*('O - EE + FS'!$AP$1:$AW$1=BA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":698.06341301682505},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BB$2)*('O - EE + FS'!$AP$1:$AW$1=BB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":787.31885887842009},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BC$2)*('O - EE + FS'!$AP$1:$AW$1=BC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":860.0726127644632},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BD$2)*('O - EE + FS'!$AP$1:$AW$1=BD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":882.35161545003518},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BE$2)*('O - EE + FS'!$AP$1:$AW$1=BE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":867.51571885660348},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$1:$AW$1=BF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BG$2)*('O - EE + FS'!$AP$1:$AW$1=BG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BH$2)*('O - EE + FS'!$AP$1:$AW$1=BH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BI$2)*('O - EE + FS'!$AP$1:$AW$1=BI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BJ$2)*('O - EE + FS'!$AP$1:$AW$1=BJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BK$2)*('O - EE + FS'!$AP$1:$AW$1=BK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$1:$AW$1=BL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BM$2)*('O - EE + FS'!$AP$1:$AW$1=BM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BN$2)*('O - EE + FS'!$AP$1:$AW$1=BN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BO$2)*('O - EE + FS'!$AP$1:$AW$1=BO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BP$2)*('O - EE + FS'!$AP$1:$AW$1=BP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BQ$2)*('O - EE + FS'!$AP$1:$AW$1=BQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$1:$AW$1=BR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BS$2)*('O - EE + FS'!$AP$1:$AW$1=BS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BT$2)*('O - EE + FS'!$AP$1:$AW$1=BT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BU$2)*('O - EE + FS'!$AP$1:$AW$1=BU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BV$2)*('O - EE + FS'!$AP$1:$AW$1=BV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B40)*('O - EE + FS'!$G$3:$G$105=BW$2)*('O - EE + FS'!$AP$1:$AW$1=BW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0}]
[null,"Tariff D - SP AusNet"," Tariff D Zone - SP AusNet West & Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$1:$AW$1=D$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=E$2)*('O - EE + FS'!$AP$1:$AW$1=E$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=F$2)*('O - EE + FS'!$AP$1:$AW$1=F$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=G$2)*('O - EE + FS'!$AP$1:$AW$1=G$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=H$2)*('O - EE + FS'!$AP$1:$AW$1=H$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=I$2)*('O - EE + FS'!$AP$1:$AW$1=I$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$1:$AW$1=J$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=K$2)*('O - EE + FS'!$AP$1:$AW$1=K$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=L$2)*('O - EE + FS'!$AP$1:$AW$1=L$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=M$2)*('O - EE + FS'!$AP$1:$AW$1=M$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=N$2)*('O - EE + FS'!$AP$1:$AW$1=N$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=O$2)*('O - EE + FS'!$AP$1:$AW$1=O$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$1:$AW$1=P$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=Q$2)*('O - EE + FS'!$AP$1:$AW$1=Q$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=R$2)*('O - EE + FS'!$AP$1:$AW$1=R$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=S$2)*('O - EE + FS'!$AP$1:$AW$1=S$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=T$2)*('O - EE + FS'!$AP$1:$AW$1=T$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=U$2)*('O - EE + FS'!$AP$1:$AW$1=U$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$1:$AW$1=V$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=W$2)*('O - EE + FS'!$AP$1:$AW$1=W$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=X$2)*('O - EE + FS'!$AP$1:$AW$1=X$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=Y$2)*('O - EE + FS'!$AP$1:$AW$1=Y$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=Z$2)*('O - EE + FS'!$AP$1:$AW$1=Z$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AA$2)*('O - EE + FS'!$AP$1:$AW$1=AA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$1:$AW$1=AB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AC$2)*('O - EE + FS'!$AP$1:$AW$1=AC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AD$2)*('O - EE + FS'!$AP$1:$AW$1=AD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AE$2)*('O - EE + FS'!$AP$1:$AW$1=AE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AF$2)*('O - EE + FS'!$AP$1:$AW$1=AF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AG$2)*('O - EE + FS'!$AP$1:$AW$1=AG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$1:$AW$1=AH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AI$2)*('O - EE + FS'!$AP$1:$AW$1=AI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AJ$2)*('O - EE + FS'!$AP$1:$AW$1=AJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AK$2)*('O - EE + FS'!$AP$1:$AW$1=AK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AL$2)*('O - EE + FS'!$AP$1:$AW$1=AL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AM$2)*('O - EE + FS'!$AP$1:$AW$1=AM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$1:$AW$1=AN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AO$2)*('O - EE + FS'!$AP$1:$AW$1=AO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AP$2)*('O - EE + FS'!$AP$1:$AW$1=AP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AQ$2)*('O - EE + FS'!$AP$1:$AW$1=AQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AR$2)*('O - EE + FS'!$AP$1:$AW$1=AR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AS$2)*('O - EE + FS'!$AP$1:$AW$1=AS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$1:$AW$1=AT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AU$2)*('O - EE + FS'!$AP$1:$AW$1=AU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AV$2)*('O - EE + FS'!$AP$1:$AW$1=AV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AW$2)*('O - EE + FS'!$AP$1:$AW$1=AW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AX$2)*('O - EE + FS'!$AP$1:$AW$1=AX$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AY$2)*('O - EE + FS'!$AP$1:$AW$1=AY$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$1:$AW$1=AZ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BA$2)*('O - EE + FS'!$AP$1:$AW$1=BA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BB$2)*('O - EE + FS'!$AP$1:$AW$1=BB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BC$2)*('O - EE + FS'!$AP$1:$AW$1=BC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BD$2)*('O - EE + FS'!$AP$1:$AW$1=BD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BE$2)*('O - EE + FS'!$AP$1:$AW$1=BE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$1:$AW$1=BF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1844.6183333333183},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BG$2)*('O - EE + FS'!$AP$1:$AW$1=BG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1752.6783613807897},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BH$2)*('O - EE + FS'!$AP$1:$AW$1=BH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1769.3190582524185},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BI$2)*('O - EE + FS'!$AP$1:$AW$1=BI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1748.92813133764},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BJ$2)*('O - EE + FS'!$AP$1:$AW$1=BJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1734.6863670442203},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BK$2)*('O - EE + FS'!$AP$1:$AW$1=BK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":1737.6926243257735},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$1:$AW$1=BL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2314.1495833333256},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BM$2)*('O - EE + FS'!$AP$1:$AW$1=BM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2230.3020053062683},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BN$2)*('O - EE + FS'!$AP$1:$AW$1=BN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2251.4774704801798},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BO$2)*('O - EE + FS'!$AP$1:$AW$1=BO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2225.5297973701768},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BP$2)*('O - EE + FS'!$AP$1:$AW$1=BP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2207.406999620971},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BQ$2)*('O - EE + FS'!$AP$1:$AW$1=BQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2211.2324942418054},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$1:$AW$1=BR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":3109.3662499999982},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BS$2)*('O - EE + FS'!$AP$1:$AW$1=BS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2532.4233163649105},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BT$2)*('O - EE + FS'!$AP$1:$AW$1=BT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2556.467253739178},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BU$2)*('O - EE + FS'!$AP$1:$AW$1=BU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2527.0046552960748},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BV$2)*('O - EE + FS'!$AP$1:$AW$1=BV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2506.4269059739368},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B43)*('O - EE + FS'!$G$3:$G$105=BW$2)*('O - EE + FS'!$AP$1:$AW$1=BW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":2510.7706099886309}]
[null,"Tariff D - SP AusNet New Town West & Central"," Tariff D Zone - SP AusNet Adjoining West & Central",{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$1:$AW$1=D$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=E$2)*('O - EE + FS'!$AP$1:$AW$1=E$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=F$2)*('O - EE + FS'!$AP$1:$AW$1=F$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=G$2)*('O - EE + FS'!$AP$1:$AW$1=G$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=H$2)*('O - EE + FS'!$AP$1:$AW$1=H$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=I$2)*('O - EE + FS'!$AP$1:$AW$1=I$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$1:$AW$1=J$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=K$2)*('O - EE + FS'!$AP$1:$AW$1=K$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=L$2)*('O - EE + FS'!$AP$1:$AW$1=L$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=M$2)*('O - EE + FS'!$AP$1:$AW$1=M$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=N$2)*('O - EE + FS'!$AP$1:$AW$1=N$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=O$2)*('O - EE + FS'!$AP$1:$AW$1=O$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$1:$AW$1=P$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=Q$2)*('O - EE + FS'!$AP$1:$AW$1=Q$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=R$2)*('O - EE + FS'!$AP$1:$AW$1=R$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=S$2)*('O - EE + FS'!$AP$1:$AW$1=S$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=T$2)*('O - EE + FS'!$AP$1:$AW$1=T$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=U$2)*('O - EE + FS'!$AP$1:$AW$1=U$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$1:$AW$1=V$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=W$2)*('O - EE + FS'!$AP$1:$AW$1=W$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=X$2)*('O - EE + FS'!$AP$1:$AW$1=X$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=Y$2)*('O - EE + FS'!$AP$1:$AW$1=Y$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=Z$2)*('O - EE + FS'!$AP$1:$AW$1=Z$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AA$2)*('O - EE + FS'!$AP$1:$AW$1=AA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$1:$AW$1=AB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AC$2)*('O - EE + FS'!$AP$1:$AW$1=AC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AD$2)*('O - EE + FS'!$AP$1:$AW$1=AD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AE$2)*('O - EE + FS'!$AP$1:$AW$1=AE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AF$2)*('O - EE + FS'!$AP$1:$AW$1=AF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AG$2)*('O - EE + FS'!$AP$1:$AW$1=AG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$1:$AW$1=AH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AI$2)*('O - EE + FS'!$AP$1:$AW$1=AI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AJ$2)*('O - EE + FS'!$AP$1:$AW$1=AJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AK$2)*('O - EE + FS'!$AP$1:$AW$1=AK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AL$2)*('O - EE + FS'!$AP$1:$AW$1=AL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AM$2)*('O - EE + FS'!$AP$1:$AW$1=AM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$1:$AW$1=AN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AO$2)*('O - EE + FS'!$AP$1:$AW$1=AO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AP$2)*('O - EE + FS'!$AP$1:$AW$1=AP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AQ$2)*('O - EE + FS'!$AP$1:$AW$1=AQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AR$2)*('O - EE + FS'!$AP$1:$AW$1=AR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AS$2)*('O - EE + FS'!$AP$1:$AW$1=AS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$1:$AW$1=AT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AU$2)*('O - EE + FS'!$AP$1:$AW$1=AU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AV$2)*('O - EE + FS'!$AP$1:$AW$1=AV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AW$2)*('O - EE + FS'!$AP$1:$AW$1=AW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AX$2)*('O - EE + FS'!$AP$1:$AW$1=AX$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AY$2)*('O - EE + FS'!$AP$1:$AW$1=AY$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$1:$AW$1=AZ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BA$2)*('O - EE + FS'!$AP$1:$AW$1=BA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BB$2)*('O - EE + FS'!$AP$1:$AW$1=BB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BC$2)*('O - EE + FS'!$AP$1:$AW$1=BC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BD$2)*('O - EE + FS'!$AP$1:$AW$1=BD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BE$2)*('O - EE + FS'!$AP$1:$AW$1=BE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$1:$AW$1=BF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":21.915416666666651},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BG$2)*('O - EE + FS'!$AP$1:$AW$1=BG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":21.20903854339775},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BH$2)*('O - EE + FS'!$AP$1:$AW$1=BH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":21.410406454998672},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BI$2)*('O - EE + FS'!$AP$1:$AW$1=BI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":21.163657271349003},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BJ$2)*('O - EE + FS'!$AP$1:$AW$1=BJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20.991318675471572},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BK$2)*('O - EE + FS'!$AP$1:$AW$1=BK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":21.02769718504911},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$1:$AW$1=BL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":22.500833333333283},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BM$2)*('O - EE + FS'!$AP$1:$AW$1=BM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20.493011574681425},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BN$2)*('O - EE + FS'!$AP$1:$AW$1=BN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20.687581212280193},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BO$2)*('O - EE + FS'!$AP$1:$AW$1=BO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20.449162395405065},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BP$2)*('O - EE + FS'!$AP$1:$AW$1=BP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20.282642030379844},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BQ$2)*('O - EE + FS'!$AP$1:$AW$1=BQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":20.317792384617576},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$1:$AW$1=BR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BS$2)*('O - EE + FS'!$AP$1:$AW$1=BS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BT$2)*('O - EE + FS'!$AP$1:$AW$1=BT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BU$2)*('O - EE + FS'!$AP$1:$AW$1=BU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BV$2)*('O - EE + FS'!$AP$1:$AW$1=BV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B44)*('O - EE + FS'!$G$3:$G$105=BW$2)*('O - EE + FS'!$AP$1:$AW$1=BW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0}]
[null,null," Tariff M Zone - SP AusNet Adjoining West & Central",{"$f":"SUM(D50:D51)","v":0},{"$f":"SUM(E50:E51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ50:BQ51)","v":0},0,0,0,0,0,0]
[]
[null,"Tariff M - SP AusNet New Town Central",null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$1:$AW$1=D$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=E$2)*('O - EE + FS'!$AP$1:$AW$1=E$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=F$2)*('O - EE + FS'!$AP$1:$AW$1=F$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=G$2)*('O - EE + FS'!$AP$1:$AW$1=G$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=H$2)*('O - EE + FS'!$AP$1:$AW$1=H$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=I$2)*('O - EE + FS'!$AP$1:$AW$1=I$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$1:$AW$1=J$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=K$2)*('O - EE + FS'!$AP$1:$AW$1=K$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=L$2)*('O - EE + FS'!$AP$1:$AW$1=L$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=M$2)*('O - EE + FS'!$AP$1:$AW$1=M$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=N$2)*('O - EE + FS'!$AP$1:$AW$1=N$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=O$2)*('O - EE + FS'!$AP$1:$AW$1=O$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$1:$AW$1=P$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=Q$2)*('O - EE + FS'!$AP$1:$AW$1=Q$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=R$2)*('O - EE + FS'!$AP$1:$AW$1=R$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=S$2)*('O - EE + FS'!$AP$1:$AW$1=S$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=T$2)*('O - EE + FS'!$AP$1:$AW$1=T$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=U$2)*('O - EE + FS'!$AP$1:$AW$1=U$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$1:$AW$1=V$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=W$2)*('O - EE + FS'!$AP$1:$AW$1=W$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=X$2)*('O - EE + FS'!$AP$1:$AW$1=X$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=Y$2)*('O - EE + FS'!$AP$1:$AW$1=Y$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=Z$2)*('O - EE + FS'!$AP$1:$AW$1=Z$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AA$2)*('O - EE + FS'!$AP$1:$AW$1=AA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$1:$AW$1=AB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AC$2)*('O - EE + FS'!$AP$1:$AW$1=AC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AD$2)*('O - EE + FS'!$AP$1:$AW$1=AD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AE$2)*('O - EE + FS'!$AP$1:$AW$1=AE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AF$2)*('O - EE + FS'!$AP$1:$AW$1=AF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AG$2)*('O - EE + FS'!$AP$1:$AW$1=AG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$1:$AW$1=AH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AI$2)*('O - EE + FS'!$AP$1:$AW$1=AI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AJ$2)*('O - EE + FS'!$AP$1:$AW$1=AJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AK$2)*('O - EE + FS'!$AP$1:$AW$1=AK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AL$2)*('O - EE + FS'!$AP$1:$AW$1=AL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AM$2)*('O - EE + FS'!$AP$1:$AW$1=AM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$1:$AW$1=AN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AO$2)*('O - EE + FS'!$AP$1:$AW$1=AO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AP$2)*('O - EE + FS'!$AP$1:$AW$1=AP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AQ$2)*('O - EE + FS'!$AP$1:$AW$1=AQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AR$2)*('O - EE + FS'!$AP$1:$AW$1=AR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AS$2)*('O - EE + FS'!$AP$1:$AW$1=AS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$1:$AW$1=AT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AU$2)*('O - EE + FS'!$AP$1:$AW$1=AU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AV$2)*('O - EE + FS'!$AP$1:$AW$1=AV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AW$2)*('O - EE + FS'!$AP$1:$AW$1=AW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AX$2)*('O - EE + FS'!$AP$1:$AW$1=AX$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AY$2)*('O - EE + FS'!$AP$1:$AW$1=AY$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$1:$AW$1=AZ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BA$2)*('O - EE + FS'!$AP$1:$AW$1=BA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BB$2)*('O - EE + FS'!$AP$1:$AW$1=BB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BC$2)*('O - EE + FS'!$AP$1:$AW$1=BC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BD$2)*('O - EE + FS'!$AP$1:$AW$1=BD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BE$2)*('O - EE + FS'!$AP$1:$AW$1=BE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$1:$AW$1=BF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BG$2)*('O - EE + FS'!$AP$1:$AW$1=BG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BH$2)*('O - EE + FS'!$AP$1:$AW$1=BH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BI$2)*('O - EE + FS'!$AP$1:$AW$1=BI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BJ$2)*('O - EE + FS'!$AP$1:$AW$1=BJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BK$2)*('O - EE + FS'!$AP$1:$AW$1=BK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$1:$AW$1=BL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BM$2)*('O - EE + FS'!$AP$1:$AW$1=BM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BN$2)*('O - EE + FS'!$AP$1:$AW$1=BN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BO$2)*('O - EE + FS'!$AP$1:$AW$1=BO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BP$2)*('O - EE + FS'!$AP$1:$AW$1=BP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BQ$2)*('O - EE + FS'!$AP$1:$AW$1=BQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$1:$AW$1=BR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BS$2)*('O - EE + FS'!$AP$1:$AW$1=BS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BT$2)*('O - EE + FS'!$AP$1:$AW$1=BT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BU$2)*('O - EE + FS'!$AP$1:$AW$1=BU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BV$2)*('O - EE + FS'!$AP$1:$AW$1=BV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B50)*('O - EE + FS'!$G$3:$G$105=BW$2)*('O - EE + FS'!$AP$1:$AW$1=BW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0}]
[null,"Tariff M - SP AusNet New Town West",null,{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=D$2)*('O - EE + FS'!$AP$1:$AW$1=D$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=E$2)*('O - EE + FS'!$AP$1:$AW$1=E$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=F$2)*('O - EE + FS'!$AP$1:$AW$1=F$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=G$2)*('O - EE + FS'!$AP$1:$AW$1=G$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=H$2)*('O - EE + FS'!$AP$1:$AW$1=H$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=I$2)*('O - EE + FS'!$AP$1:$AW$1=I$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=J$2)*('O - EE + FS'!$AP$1:$AW$1=J$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=K$2)*('O - EE + FS'!$AP$1:$AW$1=K$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=L$2)*('O - EE + FS'!$AP$1:$AW$1=L$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=M$2)*('O - EE + FS'!$AP$1:$AW$1=M$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=N$2)*('O - EE + FS'!$AP$1:$AW$1=N$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=O$2)*('O - EE + FS'!$AP$1:$AW$1=O$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=P$2)*('O - EE + FS'!$AP$1:$AW$1=P$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=Q$2)*('O - EE + FS'!$AP$1:$AW$1=Q$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=R$2)*('O - EE + FS'!$AP$1:$AW$1=R$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=S$2)*('O - EE + FS'!$AP$1:$AW$1=S$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=T$2)*('O - EE + FS'!$AP$1:$AW$1=T$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=U$2)*('O - EE + FS'!$AP$1:$AW$1=U$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=V$2)*('O - EE + FS'!$AP$1:$AW$1=V$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=W$2)*('O - EE + FS'!$AP$1:$AW$1=W$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=X$2)*('O - EE + FS'!$AP$1:$AW$1=X$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=Y$2)*('O - EE + FS'!$AP$1:$AW$1=Y$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=Z$2)*('O - EE + FS'!$AP$1:$AW$1=Z$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AA$2)*('O - EE + FS'!$AP$1:$AW$1=AA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AB$2)*('O - EE + FS'!$AP$1:$AW$1=AB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AC$2)*('O - EE + FS'!$AP$1:$AW$1=AC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AD$2)*('O - EE + FS'!$AP$1:$AW$1=AD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AE$2)*('O - EE + FS'!$AP$1:$AW$1=AE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AF$2)*('O - EE + FS'!$AP$1:$AW$1=AF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AG$2)*('O - EE + FS'!$AP$1:$AW$1=AG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AH$2)*('O - EE + FS'!$AP$1:$AW$1=AH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AI$2)*('O - EE + FS'!$AP$1:$AW$1=AI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AJ$2)*('O - EE + FS'!$AP$1:$AW$1=AJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AK$2)*('O - EE + FS'!$AP$1:$AW$1=AK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AL$2)*('O - EE + FS'!$AP$1:$AW$1=AL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AM$2)*('O - EE + FS'!$AP$1:$AW$1=AM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AN$2)*('O - EE + FS'!$AP$1:$AW$1=AN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AO$2)*('O - EE + FS'!$AP$1:$AW$1=AO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AP$2)*('O - EE + FS'!$AP$1:$AW$1=AP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AQ$2)*('O - EE + FS'!$AP$1:$AW$1=AQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AR$2)*('O - EE + FS'!$AP$1:$AW$1=AR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AS$2)*('O - EE + FS'!$AP$1:$AW$1=AS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AT$2)*('O - EE + FS'!$AP$1:$AW$1=AT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AU$2)*('O - EE + FS'!$AP$1:$AW$1=AU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AV$2)*('O - EE + FS'!$AP$1:$AW$1=AV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AW$2)*('O - EE + FS'!$AP$1:$AW$1=AW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AX$2)*('O - EE + FS'!$AP$1:$AW$1=AX$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AY$2)*('O - EE + FS'!$AP$1:$AW$1=AY$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=AZ$2)*('O - EE + FS'!$AP$1:$AW$1=AZ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BA$2)*('O - EE + FS'!$AP$1:$AW$1=BA$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BB$2)*('O - EE + FS'!$AP$1:$AW$1=BB$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BC$2)*('O - EE + FS'!$AP$1:$AW$1=BC$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BD$2)*('O - EE + FS'!$AP$1:$AW$1=BD$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BE$2)*('O - EE + FS'!$AP$1:$AW$1=BE$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BF$2)*('O - EE + FS'!$AP$1:$AW$1=BF$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BG$2)*('O - EE + FS'!$AP$1:$AW$1=BG$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BH$2)*('O - EE + FS'!$AP$1:$AW$1=BH$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BI$2)*('O - EE + FS'!$AP$1:$AW$1=BI$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BJ$2)*('O - EE + FS'!$AP$1:$AW$1=BJ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BK$2)*('O - EE + FS'!$AP$1:$AW$1=BK$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BL$2)*('O - EE + FS'!$AP$1:$AW$1=BL$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BM$2)*('O - EE + FS'!$AP$1:$AW$1=BM$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BN$2)*('O - EE + FS'!$AP$1:$AW$1=BN$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BO$2)*('O - EE + FS'!$AP$1:$AW$1=BO$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BP$2)*('O - EE + FS'!$AP$1:$AW$1=BP$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BQ$2)*('O - EE + FS'!$AP$1:$AW$1=BQ$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BR$2)*('O - EE + FS'!$AP$1:$AW$1=BR$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BS$2)*('O - EE + FS'!$AP$1:$AW$1=BS$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BT$2)*('O - EE + FS'!$AP$1:$AW$1=BT$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BU$2)*('O - EE + FS'!$AP$1:$AW$1=BU$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BV$2)*('O - EE + FS'!$AP$1:$AW$1=BV$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0},{"$f":"SUMPRODUCT(('O - EE + FS'!$F$3:$F$105=$B51)*('O - EE + FS'!$G$3:$G$105=BW$2)*('O - EE + FS'!$AP$1:$AW$1=BW$31)*('O - EE + FS'!$AP$3:$AW$105))","v":0}]
[]
[]
[]
[null,"Tariff V - SP AusNet Central - Domestic",null,{"$f":"SUMIF($J$7:$BW$7,D$56,$J8:$BW8)","v":26121471.750999998},10054928.273,{"$f":"SUMIF($J$34:$BW$34,F$56,$J35:$BW35)","v":22693262.829188954},22827371.594974883,22175454.546797939,21285790.665856555,20173631.528443631]
[null,"Tariff V - SP AusNet West - Commercial",null,1579682.5719999999,697018.36600000004,1539840.0886506329,1529289.5048429235,1482237.2310944907,1420184.9696115025,1345827.8478028702]
[null,"Tariff V - SP AusNet Central - New Town Domestic",null,71131.694999999992,28295.674999999999,65345.217968178687,67504.939964524267,68453.389224796483,67473.969350543673,64976.873571633827]
[null,"Tariff V - SP AusNet West - New Town Domestic",null,655451.4580000001,250483.61499999996,575928.3490048619,580726.10517687874,565734.43642403802,543960.68182131043,516295.67079232261]
[null,"Tariff V - SP AusNet West - New Town Commercial",null,104812.497,47912.760999999999,104345.77723092044,104331.59092939386,101840.61207522295,98011.355111595447,93115.848407432233]
[null,"Tariff M - SP AusNet West & Central"]
[null,"Tariff M - SP AusNet Adjoining West & Central"]
[]
[null,null,null,{"$f":"D58+D60+D62+D64","v":34155409.103999995},{"$f":"E58+E60+E62+E64","v":13207280.643000001},29807663.434881698,29966374.387140717,29101067.288809828,27927869.495013114,26467216.418690395]
[]
[null,null,null,{"$f":"D35+D37+D39+D41","v":765208.18277299986},{"$f":"E35+E37+E39+E41","v":781344.47318364191},789513.22359772795,791983.23997125379,789891.62375971256,783989.66254184989]
[]
[]
[]
[null,"RIN Links"]
[null,"Tariff V - SP AusNet Central - Domestic",null,{"$f":"'[1]PTRM input'!L611+'[1]PTRM input'!R611+'[1]PTRM input'!X611+'[1]PTRM input'!AD611+'[1]PTRM input'!AJ611+'[1]PTRM input'!AP611+'[1]PTRM input'!AV611+'[1]PTRM input'!BB611","v":24263459.713744033},{"$f":"'[1]PTRM input'!M611+'[1]PTRM input'!S611+'[1]PTRM input'!Y611+'[1]PTRM input'!AE611+'[1]PTRM input'!AK611+'[1]PTRM input'!AQ611+'[1]PTRM input'!AW611+'[1]PTRM input'!BC611","v":9620704.1049700882},{"$f":"'[2]PTRM input'!M611+'[2]PTRM input'!S611+'[2]PTRM input'!Y611+'[2]PTRM input'!AE611+'[2]PTRM input'!AK611+'[2]PTRM input'!AQ611+'[2]PTRM input'!AW611+'[2]PTRM input'!BC611+'[2]PTRM input'!BI611+'[2]PTRM input'!BO611+'[2]PTRM input'!BU611","v":23459026.535455517},{"$f":"'[2]PTRM input'!N611+'[2]PTRM input'!T611+'[2]PTRM input'!Z611+'[2]PTRM input'!AF611+'[2]PTRM input'!AL611+'[2]PTRM input'!AR611+'[2]PTRM input'!AX611+'[2]PTRM input'!BD611+'[2]PTRM input'!BJ611+'[2]PTRM input'!BP611+'[2]PTRM input'!BV611","v":23121937.592739508},{"$f":"H58","v":22175454.546797939},{"$f":"I58","v":21285790.665856555},20173631.528443631]
[null,"Tariff V - SP AusNet Central - Commercial",null,{"$f":"'[1]PTRM input'!L612+'[1]PTRM input'!R612+'[1]PTRM input'!X612+'[1]PTRM input'!AD612+'[1]PTRM input'!AJ612+'[1]PTRM input'!AP612+'[1]PTRM input'!AV612+'[1]PTRM input'!BB612","v":4413144.5667557949},{"$f":"'[1]PTRM input'!M612+'[1]PTRM input'!S612+'[1]PTRM input'!Y612+'[1]PTRM input'!AE612+'[1]PTRM input'!AK612+'[1]PTRM input'!AQ612+'[1]PTRM input'!AW612+'[1]PTRM input'!BC612","v":2146111.8181104735},{"$f":"'[2]PTRM input'!M612+'[2]PTRM input'!S612+'[2]PTRM input'!Y612+'[2]PTRM input'!AE612+'[2]PTRM input'!AK612+'[2]PTRM input'!AQ612+'[2]PTRM input'!AW612+'[2]PTRM input'!BC612+'[2]PTRM input'!BI612+'[2]PTRM input'!BO612+'[2]PTRM input'!BU612","v":4221178.5852146205},{"$f":"'[2]PTRM input'!N612+'[2]PTRM input'!T612+'[2]PTRM input'!Z612+'[2]PTRM input'!AF612+'[2]PTRM input'!AL612+'[2]PTRM input'!AR612+'[2]PTRM input'!AX612+'[2]PTRM input'!BD612+'[2]PTRM input'!BJ612+'[2]PTRM input'!BP612+'[2]PTRM input'!BV612","v":4160523.3562282473},{"$f":"H59","v":4357457.9189800639},4191486.0471142456,3980923.7747780168]
[null,"Tariff V - SP AusNet West - Domestic",null,{"$f":"'[1]PTRM input'!L613+'[1]PTRM input'!R613+'[1]PTRM input'!X613+'[1]PTRM input'!AD613+'[1]PTRM input'!AJ613+'[1]PTRM input'!AP613+'[1]PTRM input'!AV613+'[1]PTRM input'!BB613","v":6777210.6864883862},{"$f":"'[1]PTRM input'!M613+'[1]PTRM input'!S613+'[1]PTRM input'!Y613+'[1]PTRM input'!AE613+'[1]PTRM input'!AK613+'[1]PTRM input'!AQ613+'[1]PTRM input'!AW613+'[1]PTRM input'!BC613","v":2652853.3840769697},{"$f":"'[2]PTRM input'!M613+'[2]PTRM input'!S613+'[2]PTRM input'!Y613+'[2]PTRM input'!AE613+'[2]PTRM input'!AK613+'[2]PTRM input'!AQ613+'[2]PTRM input'!AW613+'[2]PTRM input'!BC613+'[2]PTRM input'!BI613+'[2]PTRM input'!BO613+'[2]PTRM input'!BU613","v":6492042.0984199801},{"$f":"'[2]PTRM input'!N613+'[2]PTRM input'!T613+'[2]PTRM input'!Z613+'[2]PTRM input'!AF613+'[2]PTRM input'!AL613+'[2]PTRM input'!AR613+'[2]PTRM input'!AX613+'[2]PTRM input'!BD613+'[2]PTRM input'!BJ613+'[2]PTRM input'!BP613+'[2]PTRM input'!BV613","v":6398756.2323710769},6291424.9163630549,6030644.1779847089,5712312.3458828069]
[null,"Tariff V - SP AusNet West - Commercial",null,{"$f":"'[1]PTRM input'!L614+'[1]PTRM input'!R614+'[1]PTRM input'!X614+'[1]PTRM input'!AD614+'[1]PTRM input'!AJ614+'[1]PTRM input'!AP614+'[1]PTRM input'!AV614+'[1]PTRM input'!BB614","v":1591429.1454643658},{"$f":"'[1]PTRM input'!M614+'[1]PTRM input'!S614+'[1]PTRM input'!Y614+'[1]PTRM input'!AE614+'[1]PTRM input'!AK614+'[1]PTRM input'!AQ614+'[1]PTRM input'!AW614+'[1]PTRM input'!BC614","v":747691.73303692485},{"$f":"'[2]PTRM input'!M614+'[2]PTRM input'!S614+'[2]PTRM input'!Y614+'[2]PTRM input'!AE614+'[2]PTRM input'!AK614+'[2]PTRM input'!AQ614+'[2]PTRM input'!AW614+'[2]PTRM input'!BC614+'[2]PTRM input'!BI614+'[2]PTRM input'!BO614+'[2]PTRM input'!BU614","v":1494708.9315756648},{"$f":"'[2]PTRM input'!N614+'[2]PTRM input'!T614+'[2]PTRM input'!Z614+'[2]PTRM input'!AF614+'[2]PTRM input'!AL614+'[2]PTRM input'!AR614+'[2]PTRM input'!AX614+'[2]PTRM input'!BD614+'[2]PTRM input'!BJ614+'[2]PTRM input'!BP614+'[2]PTRM input'!BV614","v":1473231.0645102304},1482237.2310944907,1420184.9696115025,1345827.8478028702]
[null,"Tariff V - SP AusNet Central - New Town Domestic",null,{"$f":"'[1]PTRM input'!L615+'[1]PTRM input'!R615+'[1]PTRM input'!X615+'[1]PTRM input'!AD615+'[1]PTRM input'!AJ615+'[1]PTRM input'!AP615+'[1]PTRM input'!AV615+'[1]PTRM input'!BB615","v":73681.303675118514},{"$f":"'[1]PTRM input'!M615+'[1]PTRM input'!S615+'[1]PTRM input'!Y615+'[1]PTRM input'!AE615+'[1]PTRM input'!AK615+'[1]PTRM input'!AQ615+'[1]PTRM input'!AW615+'[1]PTRM input'!BC615","v":30588.66683054197},{"$f":"'[2]PTRM input'!M615+'[2]PTRM input'!S615+'[2]PTRM input'!Y615+'[2]PTRM input'!AE615+'[2]PTRM input'!AK615+'[2]PTRM input'!AQ615+'[2]PTRM input'!AW615+'[2]PTRM input'!BC615+'[2]PTRM input'!BI615+'[2]PTRM input'!BO615+'[2]PTRM input'!BU615","v":65171.943190952552},{"$f":"'[2]PTRM input'!N615+'[2]PTRM input'!T615+'[2]PTRM input'!Z615+'[2]PTRM input'!AF615+'[2]PTRM input'!AL615+'[2]PTRM input'!AR615+'[2]PTRM input'!AX615+'[2]PTRM input'!BD615+'[2]PTRM input'!BJ615+'[2]PTRM input'!BP615+'[2]PTRM input'!BV615","v":64235.470341502332},68453.389224796483,67473.969350543673,64976.873571633827]
[null,"Tariff V - SP AusNet Central - New Town Commercial",null,{"$f":"'[1]PTRM input'!L616+'[1]PTRM input'!R616+'[1]PTRM input'!X616+'[1]PTRM input'!AD616+'[1]PTRM input'!AJ616+'[1]PTRM input'!AP616+'[1]PTRM input'!AV616+'[1]PTRM input'!BB616","v":3607.5854702299657},{"$f":"'[1]PTRM input'!M616+'[1]PTRM input'!S616+'[1]PTRM input'!Y616+'[1]PTRM input'!AE616+'[1]PTRM input'!AK616+'[1]PTRM input'!AQ616+'[1]PTRM input'!AW616+'[1]PTRM input'!BC616","v":1911.6385164516394},{"$f":"'[2]PTRM input'!M616+'[2]PTRM input'!S616+'[2]PTRM input'!Y616+'[2]PTRM input'!AE616+'[2]PTRM input'!AK616+'[2]PTRM input'!AQ616+'[2]PTRM input'!AW616+'[2]PTRM input'!BC616+'[2]PTRM input'!BI616+'[2]PTRM input'!BO616+'[2]PTRM input'!BU616","v":4024.5017966599917},{"$f":"'[2]PTRM input'!N616+'[2]PTRM input'!T616+'[2]PTRM input'!Z616+'[2]PTRM input'!AF616+'[2]PTRM input'!AL616+'[2]PTRM input'!AR616+'[2]PTRM input'!AX616+'[2]PTRM input'!BD616+'[2]PTRM input'!BJ616+'[2]PTRM input'!BP616+'[2]PTRM input'!BV616","v":3966.6726683479346},4514.7395611455986,4620.4494781548055,4545.7637407295706]
[null,"Tariff V - SP AusNet West - New Town Domestic",null,{"$f":"'[1]PTRM input'!L617+'[1]PTRM input'!R617+'[1]PTRM input'!X617+'[1]PTRM input'!AD617+'[1]PTRM input'!AJ617+'[1]PTRM input'!AP617+'[1]PTRM input'!AV617+'[1]PTRM input'!BB617","v":594470.72586588538},{"$f":"'[1]PTRM input'!M617+'[1]PTRM input'!S617+'[1]PTRM input'!Y617+'[1]PTRM input'!AE617+'[1]PTRM input'!AK617+'[1]PTRM input'!AQ617+'[1]PTRM input'!AW617+'[1]PTRM input'!BC617","v":235364.67845172295},{"$f":"'[2]PTRM input'!M617+'[2]PTRM input'!S617+'[2]PTRM input'!Y617+'[2]PTRM input'!AE617+'[2]PTRM input'!AK617+'[2]PTRM input'!AQ617+'[2]PTRM input'!AW617+'[2]PTRM input'!BC617+'[2]PTRM input'!BI617+'[2]PTRM input'!BO617+'[2]PTRM input'!BU617","v":579632.66919705179},{"$f":"'[2]PTRM input'!N617+'[2]PTRM input'!T617+'[2]PTRM input'!Z617+'[2]PTRM input'!AF617+'[2]PTRM input'!AL617+'[2]PTRM input'!AR617+'[2]PTRM input'!AX617+'[2]PTRM input'!BD617+'[2]PTRM input'!BJ617+'[2]PTRM input'!BP617+'[2]PTRM input'!BV617","v":571303.77441840514},565734.43642403802,543960.68182131043,516295.67079232261]
[null,"Tariff V - SP AusNet West - New Town Commercial",null,{"$f":"'[1]PTRM input'!L618+'[1]PTRM input'!R618+'[1]PTRM input'!X618+'[1]PTRM input'!AD618+'[1]PTRM input'!AJ618+'[1]PTRM input'!AP618+'[1]PTRM input'!AV618+'[1]PTRM input'!BB618","v":96736.994895283206},{"$f":"'[1]PTRM input'!M618+'[1]PTRM input'!S618+'[1]PTRM input'!Y618+'[1]PTRM input'!AE618+'[1]PTRM input'!AK618+'[1]PTRM input'!AQ618+'[1]PTRM input'!AW618+'[1]PTRM input'!BC618","v":47089.688975968209},{"$f":"'[2]PTRM input'!M618+'[2]PTRM input'!S618+'[2]PTRM input'!Y618+'[2]PTRM input'!AE618+'[2]PTRM input'!AK618+'[2]PTRM input'!AQ618+'[2]PTRM input'!AW618+'[2]PTRM input'!BC618+'[2]PTRM input'!BI618+'[2]PTRM input'!BO618+'[2]PTRM input'!BU618","v":99337.783204297666},{"$f":"'[2]PTRM input'!N618+'[2]PTRM input'!T618+'[2]PTRM input'!Z618+'[2]PTRM input'!AF618+'[2]PTRM input'!AL618+'[2]PTRM input'!AR618+'[2]PTRM input'!AX618+'[2]PTRM input'!BD618+'[2]PTRM input'!BJ618+'[2]PTRM input'!BP618+'[2]PTRM input'!BV618","v":97910.372383926297},101840.61207522295,98011.355111595447,93115.848407432233]

{"sheet":"O - EE + FS","index":3,"n_rows":125,"n_cols":49,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Res","Cla","Blo","Reg","New","Outputs",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,{"$f":"S1+1","v":2023},2024,2025,2026,2027,2028,{"$f":"Y1+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"2023 stub","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29"]
[null,null,null,null,null,"Tariff V - SP AusNet Central - Domestic"]
[1,1,1,1,1,"Tariff V - SP AusNet Central - Domestic","Fixed Charge",{"$f":"'C - tariff volumes'!H3","v":445025.56453261996},{"$f":"'C - tariff volumes'!I3","v":457569.69001548982},{"$f":"'C - tariff volumes'!J3","v":466546.65761070006},{"$f":"'C - tariff volumes'!K3","v":476190.81906600017},{"$f":"'C - tariff volumes'!L3","v":486727.08928690007},{"$f":"'C - tariff volumes'!M3","v":499178.27015215013},{"$f":"'C - tariff volumes'!N3","v":511288.74411663995},{"$f":"'C - tariff volumes'!O3","v":525378.96467200015},{"$f":"'C - tariff volumes'!P3","v":541826.62782070017},{"$f":"'C - tariff volumes'!Q3","v":560241.03469949996},{"$f":"'C - tariff volumes'!R3","v":575343.09576629987},{"$f":"'C - tariff volumes'!S3","v":585864.25640119985},{"$f":"'C - tariff volumes'!T3","v":603303.15017199994},{"$f":"'C - tariff volumes'!U3","v":613265.18069259869},{"$f":"'C - tariff volumes'!V3","v":617170.5282235177},{"$f":"'C - tariff volumes'!W3","v":617304.7998493812},{"$f":"'C - tariff volumes'!X3","v":614006.49819272023},{"$f":"'C - tariff volumes'!Y3","v":608145.45441022934},{"$f":"'C - tariff volumes'!Z3","v":601693.07051068067},{"$f":"'C - tariff volumes'!AA3","v":595125.70974745986},{"$f":"'C - tariff volumes'!AB3","v":588510.16336459049},{"$f":"'C - tariff volumes'!AC3","v":581882.60564486729},{"$f":"'C - tariff volumes'!AD3","v":575198.01501091057},{"$f":"'C - tariff volumes'!AE3","v":568457.06708074384},{"$f":"'C - tariff volumes'!AF3","v":561660.930009712},{"$f":"'C - tariff volumes'!AG3","v":554810.91488439962},{"$f":"'C - tariff volumes'!AH3","v":548020.71028723149},{"$f":"'C - tariff volumes'!AI3","v":541176.10461511894},{"$f":"'C - tariff volumes'!AJ3","v":534277.37315097277},{"$f":"'C - tariff volumes'!AK3","v":527230.24084204494},{"$f":"'C - tariff volumes'!AL3","v":520176.93156976433},{"$f":"'C - tariff volumes'!AM3","v":513252.18435857038},{"$f":"'C - tariff volumes'!AN3","v":506319.73037030199},null,{"$f":"'C - tariff volumes'!AP3","v":594583.70328659983},{"$f":"'C - tariff volumes'!AQ3","v":594583.70328659983},{"$f":"T3+(U3-T3)*'I - assumptions'!$B$119","v":608284.16543229925},{"$f":"U3+(V3-U3)*'I - assumptions'!$B$119","v":615217.85445805825},{"$f":"V3+(W3-V3)*'I - assumptions'!$B$119","v":617237.66403644951},{"$f":"W3+(X3-W3)*'I - assumptions'!$B$119","v":615655.64902105066},{"$f":"X3+(Y3-X3)*'I - assumptions'!$B$119","v":611075.97630147473},{"$f":"Y3+(Z3-Y3)*'I - assumptions'!$B$119","v":604919.26246045507}]
[1,1,2,1,1,"Tariff V - SP AusNet Central - Domestic","Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H4","v":4709657.2019999996},{"$f":"'C - tariff volumes'!I4","v":4844779.0559999999},{"$f":"'C - tariff volumes'!J4","v":4860631.9950000001},{"$f":"'C - tariff volumes'!K4","v":4730745.03},{"$f":"'C - tariff volumes'!L4","v":5003718.59},{"$f":"'C - tariff volumes'!M4","v":5175140.2390000001},{"$f":"'C - tariff volumes'!N4","v":5472666.551},{"$f":"'C - tariff volumes'!O4","v":5350606.477},{"$f":"'C - tariff volumes'!P4","v":5416825.5140000004},{"$f":"'C - tariff volumes'!Q4","v":5639401.0300000003},{"$f":"'C - tariff volumes'!R4","v":5584550.5729999999},{"$f":"'C - tariff volumes'!S4","v":5639296.5279999999},{"$f":"'C - tariff volumes'!T4*(1+'I - drivers'!AB$29)","v":5492435.7920000004},{"$f":"'C - tariff volumes'!U4*(1+'I - drivers'!AC$29)","v":5540957.9730365183},{"$f":"'C - tariff volumes'!V4*(1+'I - drivers'!AD$29)","v":5440783.9685959574},{"$f":"'C - tariff volumes'!W4*(1+'I - drivers'!AE$29)","v":5263692.9540862897},{"$f":"'C - tariff volumes'!X4*(1+'I - drivers'!AF$29)","v":5029859.6374654695},{"$f":"'C - tariff volumes'!Y4*(1+'I - drivers'!AG$29)","v":4750421.9372011544},{"$f":"'C - tariff volumes'!Z4*(1+'I - drivers'!AH$29)","v":4485129.0395463733},{"$f":"'C - tariff volumes'!AA4*(1+'I - drivers'!AI$29)","v":4244884.1391679896},{"$f":"'C - tariff volumes'!AB4*(1+'I - drivers'!AJ$29)","v":3994198.2744632531},{"$f":"'C - tariff volumes'!AC4*(1+'I - drivers'!AK$29)","v":3769427.0802576728},{"$f":"'C - tariff volumes'!AD4*(1+'I - drivers'!AL$29)","v":3555511.4401847185},{"$f":"'C - tariff volumes'!AE4*(1+'I - drivers'!AM$29)","v":3350628.9791174061},{"$f":"'C - tariff volumes'!AF4*(1+'I - drivers'!AN$29)","v":3147699.5840083663},{"$f":"'C - tariff volumes'!AG4*(1+'I - drivers'!AO$29)","v":2951286.5829378217},{"$f":"'C - tariff volumes'!AH4*(1+'I - drivers'!AP$29)","v":2763617.2189590768},{"$f":"'C - tariff volumes'!AI4*(1+'I - drivers'!AQ$29)","v":2572017.4697663039},{"$f":"'C - tariff volumes'!AJ4*(1+'I - drivers'!AR$29)","v":2396015.5537019684},{"$f":"'C - tariff volumes'!AK4*(1+'I - drivers'!AS$29)","v":2228596.6141392584},{"$f":"'C - tariff volumes'!AL4*(1+'I - drivers'!AT$29)","v":2068660.8240241862},{"$f":"'C - tariff volumes'!AM4*(1+'I - drivers'!AU$29)","v":1928348.8467141725},{"$f":"'C - tariff volumes'!AN4*(1+'I - drivers'!AV$29)","v":1784288.0637058171},null,{"$f":"'C - tariff volumes'!AP4","v":1299444.889},{"$f":"'C - tariff volumes'!AQ4","v":5571295.4119999995},{"$f":"T4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+U4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5504163.3356586155},{"$f":"U4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+V4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5516746.4684124608},{"$f":"V4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+W4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5397982.0466739489},{"$f":"W4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+X4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5207176.7305586282},{"$f":"X4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+Y4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":4962321.085823562},{"$f":"Y4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+Z4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":4686302.1063710954}]
[1,1,3,1,1,"Tariff V - SP AusNet Central - Domestic","Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H5","v":3423257.37},{"$f":"'C - tariff volumes'!I5","v":3719596.662},{"$f":"'C - tariff volumes'!J5","v":3410488.7239999999},{"$f":"'C - tariff volumes'!K5","v":3491961.2719999999},{"$f":"'C - tariff volumes'!L5","v":3791795.9509999999},{"$f":"'C - tariff volumes'!M5","v":3878355.8130000001},{"$f":"'C - tariff volumes'!N5","v":4341291.6689999998},{"$f":"'C - tariff volumes'!O5","v":3854064.2239999999},{"$f":"'C - tariff volumes'!P5","v":3862435.585},{"$f":"'C - tariff volumes'!Q5","v":3976798.0419999999},{"$f":"'C - tariff volumes'!R5","v":3842291.3909999998},{"$f":"'C - tariff volumes'!S5","v":3896673.0970000001},{"$f":"'C - tariff volumes'!T5*(1+'I - drivers'!AB$29)","v":3218522.3829999999},{"$f":"'C - tariff volumes'!U5*(1+'I - drivers'!AC$29)","v":3346968.747049551},{"$f":"'C - tariff volumes'!V5*(1+'I - drivers'!AD$29)","v":3250095.1319567249},{"$f":"'C - tariff volumes'!W5*(1+'I - drivers'!AE$29)","v":3115764.4601997198},{"$f":"'C - tariff volumes'!X5*(1+'I - drivers'!AF$29)","v":2946019.7912955265},{"$f":"'C - tariff volumes'!Y5*(1+'I - drivers'!AG$29)","v":2760872.2815856636},{"$f":"'C - tariff volumes'!Z5*(1+'I - drivers'!AH$29)","v":2582805.2944349484},{"$f":"'C - tariff volumes'!AA5*(1+'I - drivers'!AI$29)","v":2447801.6181470649},{"$f":"'C - tariff volumes'!AB5*(1+'I - drivers'!AJ$29)","v":2267168.9052408333},{"$f":"'C - tariff volumes'!AC5*(1+'I - drivers'!AK$29)","v":2123535.4116971325},{"$f":"'C - tariff volumes'!AD5*(1+'I - drivers'!AL$29)","v":1987586.649111988},{"$f":"'C - tariff volumes'!AE5*(1+'I - drivers'!AM$29)","v":1858616.499386274},{"$f":"'C - tariff volumes'!AF5*(1+'I - drivers'!AN$29)","v":1732403.5016804188},{"$f":"'C - tariff volumes'!AG5*(1+'I - drivers'!AO$29)","v":1611434.9761791159},{"$f":"'C - tariff volumes'!AH5*(1+'I - drivers'!AP$29)","v":1499955.6604376761},{"$f":"'C - tariff volumes'!AI5*(1+'I - drivers'!AQ$29)","v":1381550.0445183651},{"$f":"'C - tariff volumes'!AJ5*(1+'I - drivers'!AR$29)","v":1276427.6281273332},{"$f":"'C - tariff volumes'!AK5*(1+'I - drivers'!AS$29)","v":1177318.9157667053},{"$f":"'C - tariff volumes'!AL5*(1+'I - drivers'!AT$29)","v":1083579.0403860772},{"$f":"'C - tariff volumes'!AM5*(1+'I - drivers'!AU$29)","v":1009097.8604990372},{"$f":"'C - tariff volumes'!AN5*(1+'I - drivers'!AV$29)","v":925754.59474303958},null,{"$f":"'C - tariff volumes'!AP5","v":809351.57700000005},{"$f":"'C - tariff volumes'!AQ5","v":3740104.4929999998},{"$f":"T5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+U5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3250827.2089624172},{"$f":"U5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+V5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3322604.6064288272},{"$f":"V5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+W5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3216310.3767039366},{"$f":"W5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+X5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3073072.9287766684},{"$f":"X5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+Y5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":2899454.3776085759},{"$f":"Y5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+Z5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":2716087.6504898649}]
[1,1,4,1,1,"Tariff V - SP AusNet Central - Domestic","Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H6","v":4647118.3380000005},{"$f":"'C - tariff volumes'!I6","v":5727415.3439999996},{"$f":"'C - tariff volumes'!J6","v":4484036.7189999996},{"$f":"'C - tariff volumes'!K6","v":5034413.0089999996},{"$f":"'C - tariff volumes'!L6","v":6691928.1960000005},{"$f":"'C - tariff volumes'!M6","v":5744575.6030000001},{"$f":"'C - tariff volumes'!N6","v":5799021.0959999999},{"$f":"'C - tariff volumes'!O6","v":6100328.3880000003},{"$f":"'C - tariff volumes'!P6","v":5818211.0760000004},{"$f":"'C - tariff volumes'!Q6","v":6032737.2369999997},{"$f":"'C - tariff volumes'!R6","v":5678347.0080000004},{"$f":"'C - tariff volumes'!S6","v":6064379.3890000004},{"$f":"'C - tariff volumes'!T6*(1+'I - drivers'!AB$29)","v":3852178.6669999999},{"$f":"'C - tariff volumes'!U6*(1+'I - drivers'!AC$29)","v":4113271.8815345233},{"$f":"'C - tariff volumes'!V6*(1+'I - drivers'!AD$29)","v":3970956.2144573084},{"$f":"'C - tariff volumes'!W6*(1+'I - drivers'!AE$29)","v":3784982.7504119873},{"$f":"'C - tariff volumes'!X6*(1+'I - drivers'!AF$29)","v":3559192.3650508225},{"$f":"'C - tariff volumes'!Y6*(1+'I - drivers'!AG$29)","v":3317001.6815553876},{"$f":"'C - tariff volumes'!Z6*(1+'I - drivers'!AH$29)","v":3086028.4802124561},{"$f":"'C - tariff volumes'!AA6*(1+'I - drivers'!AI$29)","v":2906789.8370705792},{"$f":"'C - tariff volumes'!AB6*(1+'I - drivers'!AJ$29)","v":2677786.5188445477},{"$f":"'C - tariff volumes'!AC6*(1+'I - drivers'!AK$29)","v":2493267.0154546942},{"$f":"'C - tariff volumes'!AD6*(1+'I - drivers'!AL$29)","v":2319518.6476322939},{"$f":"'C - tariff volumes'!AE6*(1+'I - drivers'!AM$29)","v":2155593.1658135578},{"$f":"'C - tariff volumes'!AF6*(1+'I - drivers'!AN$29)","v":1996475.8385511579},{"$f":"'C - tariff volumes'!AG6*(1+'I - drivers'!AO$29)","v":1845103.1139472916},{"$f":"'C - tariff volumes'!AH6*(1+'I - drivers'!AP$29)","v":1705925.8133355684},{"$f":"'C - tariff volumes'!AI6*(1+'I - drivers'!AQ$29)","v":1560762.3838380033},{"$f":"'C - tariff volumes'!AJ6*(1+'I - drivers'!AR$29)","v":1432001.8259937232},{"$f":"'C - tariff volumes'!AK6*(1+'I - drivers'!AS$29)","v":1311426.7879776836},{"$f":"'C - tariff volumes'!AL6*(1+'I - drivers'!AT$29)","v":1198198.7364772421},{"$f":"'C - tariff volumes'!AM6*(1+'I - drivers'!AU$29)","v":1107055.1483788202},{"$f":"'C - tariff volumes'!AN6*(1+'I - drivers'!AV$29)","v":1007780.8653639196},null,{"$f":"'C - tariff volumes'!AP6","v":1215011.942},{"$f":"'C - tariff volumes'!AQ6","v":5745187.5269999998},{"$f":"T6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+U6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":3926334.1606160947},{"$f":"U6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+V6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":4072851.4954274795},{"$f":"V6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+W6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":3918136.1744943308},{"$f":"W6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+X6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":3720853.9391363827},{"$f":"X6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+Y6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":3490405.5537357833},{"$f":"Y6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+Z6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":3251400.8508780743}]
[1,1,5,1,1,"Tariff V - SP AusNet Central - Domestic","Peak > 1.4",{"$f":"'C - tariff volumes'!H7","v":59060.624000000003},{"$f":"'C - tariff volumes'!I7","v":63687.438999999998},{"$f":"'C - tariff volumes'!J7","v":65162.245999999999},{"$f":"'C - tariff volumes'!K7","v":73846.679999999993},{"$f":"'C - tariff volumes'!L7","v":88113.784},{"$f":"'C - tariff volumes'!M7","v":82963.073000000004},{"$f":"'C - tariff volumes'!N7","v":71003.941000000006},{"$f":"'C - tariff volumes'!O7","v":70549.089000000007},{"$f":"'C - tariff volumes'!P7","v":79110.494999999995},{"$f":"'C - tariff volumes'!Q7","v":77726.47},{"$f":"'C - tariff volumes'!R7","v":55163.377999999997},{"$f":"'C - tariff volumes'!S7","v":66970.462},{"$f":"'C - tariff volumes'!T7*(1+'I - drivers'!AB$29)","v":59660.684999999998},{"$f":"'C - tariff volumes'!U7*(1+'I - drivers'!AC$29)","v":59925.533815272982},{"$f":"'C - tariff volumes'!V7*(1+'I - drivers'!AD$29)","v":58956.922921087214},{"$f":"'C - tariff volumes'!W7*(1+'I - drivers'!AE$29)","v":57110.741584498988},{"$f":"'C - tariff volumes'!X7*(1+'I - drivers'!AF$29)","v":54702.377608047573},{"$f":"'C - tariff volumes'!Y7*(1+'I - drivers'!AG$29)","v":51717.987831276179},{"$f":"'C - tariff volumes'!Z7*(1+'I - drivers'!AH$29)","v":48921.966318112158},{"$f":"'C - tariff volumes'!AA7*(1+'I - drivers'!AI$29)","v":46135.948197324375},{"$f":"'C - tariff volumes'!AB7*(1+'I - drivers'!AJ$29)","v":43639.556996490355},{"$f":"'C - tariff volumes'!AC7*(1+'I - drivers'!AK$29)","v":41222.788097331926},{"$f":"'C - tariff volumes'!AD7*(1+'I - drivers'!AL$29)","v":38923.165183957011},{"$f":"'C - tariff volumes'!AE7*(1+'I - drivers'!AM$29)","v":36716.783493017756},{"$f":"'C - tariff volumes'!AF7*(1+'I - drivers'!AN$29)","v":34527.994183181865},{"$f":"'C - tariff volumes'!AG7*(1+'I - drivers'!AO$29)","v":32407.567854524219},{"$f":"'C - tariff volumes'!AH7*(1+'I - drivers'!AP$29)","v":30346.509439337427},{"$f":"'C - tariff volumes'!AI7*(1+'I - drivers'!AQ$29)","v":28304.561396505309},{"$f":"'C - tariff volumes'!AJ7*(1+'I - drivers'!AR$29)","v":26396.15332111319},{"$f":"'C - tariff volumes'!AK7*(1+'I - drivers'!AS$29)","v":24579.341615013083},{"$f":"'C - tariff volumes'!AL7*(1+'I - drivers'!AT$29)","v":22841.176255348237},{"$f":"'C - tariff volumes'!AM7*(1+'I - drivers'!AU$29)","v":21232.806424193761},{"$f":"'C - tariff volumes'!AN7*(1+'I - drivers'!AV$29)","v":19666.980059267462},null,{"$f":"'C - tariff volumes'!AP7","v":10409.002},{"$f":"'C - tariff volumes'!AQ7","v":67066.207999999999},{"$f":"T7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+U7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":59719.800908190547},{"$f":"U7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+V7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":59709.33381968669},{"$f":"V7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+W7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":58544.843726833053},{"$f":"W7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+X7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":56573.179717081948},{"$f":"X7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+Y7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":54036.243187674212},{"$f":"Y7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+Z7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":51093.898382733067}]
[1,1,6,1,1,"Tariff V - SP AusNet Central - Domestic","Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H8","v":6600657.5870000003},{"$f":"'C - tariff volumes'!I8","v":6739194.4220000003},{"$f":"'C - tariff volumes'!J8","v":6699930.6229999997},{"$f":"'C - tariff volumes'!K8","v":6576150.3399999999},{"$f":"'C - tariff volumes'!L8","v":7015429.0530000003},{"$f":"'C - tariff volumes'!M8","v":6895066.4890000001},{"$f":"'C - tariff volumes'!N8","v":6821523.6919999998},{"$f":"'C - tariff volumes'!O8","v":6866210.9299999997},{"$f":"'C - tariff volumes'!P8","v":7294065.8899999997},{"$f":"'C - tariff volumes'!Q8","v":8025956.3729999997},{"$f":"'C - tariff volumes'!R8","v":8003252.2970000003},{"$f":"'C - tariff volumes'!S8","v":7656180.4199999999},{"$f":"'C - tariff volumes'!T8*(1+'I - drivers'!AB$29)","v":7375552.9400000004},{"$f":"'C - tariff volumes'!U8*(1+'I - drivers'!AC$29)","v":7418038.9421828883},{"$f":"'C - tariff volumes'!V8*(1+'I - drivers'!AD$29)","v":7273206.7545484435},{"$f":"'C - tariff volumes'!W8*(1+'I - drivers'!AE$29)","v":7067969.4796095351},{"$f":"'C - tariff volumes'!X8*(1+'I - drivers'!AF$29)","v":6796180.2972768303},{"$f":"'C - tariff volumes'!Y8*(1+'I - drivers'!AG$29)","v":6432225.5481741428},{"$f":"'C - tariff volumes'!Z8*(1+'I - drivers'!AH$29)","v":6081251.1526253466},{"$f":"'C - tariff volumes'!AA8*(1+'I - drivers'!AI$29)","v":5752653.6942393025},{"$f":"'C - tariff volumes'!AB8*(1+'I - drivers'!AJ$29)","v":5420943.9511699071},{"$f":"'C - tariff volumes'!AC8*(1+'I - drivers'!AK$29)","v":5119559.1819427321},{"$f":"'C - tariff volumes'!AD8*(1+'I - drivers'!AL$29)","v":4827216.1995102772},{"$f":"'C - tariff volumes'!AE8*(1+'I - drivers'!AM$29)","v":4549120.5740737384},{"$f":"'C - tariff volumes'!AF8*(1+'I - drivers'!AN$29)","v":4267996.4165823003},{"$f":"'C - tariff volumes'!AG8*(1+'I - drivers'!AO$29)","v":4005927.3739746111},{"$f":"'C - tariff volumes'!AH8*(1+'I - drivers'!AP$29)","v":3751818.7668568231},{"$f":"'C - tariff volumes'!AI8*(1+'I - drivers'!AQ$29)","v":3490022.2454781313},{"$f":"'C - tariff volumes'!AJ8*(1+'I - drivers'!AR$29)","v":3250600.9884398808},{"$f":"'C - tariff volumes'!AK8*(1+'I - drivers'!AS$29)","v":3020646.5093137394},{"$f":"'C - tariff volumes'!AL8*(1+'I - drivers'!AT$29)","v":2800595.4609746072},{"$f":"'C - tariff volumes'!AM8*(1+'I - drivers'!AU$29)","v":2605390.9011585605},{"$f":"'C - tariff volumes'!AN8*(1+'I - drivers'!AV$29)","v":2408038.2179664914},null,{"$f":"'C - tariff volumes'!AP8","v":4497049.1679999996},{"$f":"'C - tariff volumes'!AQ8","v":8047901.5060000001},{"$f":"T8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+U8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":7399870.6816043984},{"$f":"U8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+V8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":7335141.2456725622},{"$f":"V8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+W8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":7155734.957647644},{"$f":"W8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+X8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":6912405.3227753267},{"$f":"X8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+Y8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":6587863.2730891015},{"$f":"Y8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+Z8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":6231338.0976680815}]
[1,1,7,1,1,"Tariff V - SP AusNet Central - Domestic","Off Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H9","v":1720560.558},{"$f":"'C - tariff volumes'!I9","v":1682480.1969999999},{"$f":"'C - tariff volumes'!J9","v":1689086.9650000001},{"$f":"'C - tariff volumes'!K9","v":1238864.3640000001},{"$f":"'C - tariff volumes'!L9","v":1661251.8470000001},{"$f":"'C - tariff volumes'!M9","v":1554095.2509999999},{"$f":"'C - tariff volumes'!N9","v":1213783.476},{"$f":"'C - tariff volumes'!O9","v":1412544.899},{"$f":"'C - tariff volumes'!P9","v":1682755.4269999999},{"$f":"'C - tariff volumes'!Q9","v":2120662.0060000001},{"$f":"'C - tariff volumes'!R9","v":2212262.4709999999},{"$f":"'C - tariff volumes'!S9","v":1808815.361},{"$f":"'C - tariff volumes'!T9*(1+'I - drivers'!AB$29)","v":1547153.7290000001},{"$f":"'C - tariff volumes'!U9*(1+'I - drivers'!AC$29)","v":1612559.5069988866},{"$f":"'C - tariff volumes'!V9*(1+'I - drivers'!AD$29)","v":1563616.5129006498},{"$f":"'C - tariff volumes'!W9*(1+'I - drivers'!AE$29)","v":1505016.2610373576},{"$f":"'C - tariff volumes'!X9*(1+'I - drivers'!AF$29)","v":1431412.4543696761},{"$f":"'C - tariff volumes'!Y9*(1+'I - drivers'!AG$29)","v":1343575.9108845384},{"$f":"'C - tariff volumes'!Z9*(1+'I - drivers'!AH$29)","v":1258129.4620522638},{"$f":"'C - tariff volumes'!AA9*(1+'I - drivers'!AI$29)","v":1190078.9493465188},{"$f":"'C - tariff volumes'!AB9*(1+'I - drivers'!AJ$29)","v":1104153.0752294378},{"$f":"'C - tariff volumes'!AC9*(1+'I - drivers'!AK$29)","v":1034359.1243429336},{"$f":"'C - tariff volumes'!AD9*(1+'I - drivers'!AL$29)","v":967214.00486689678},{"$f":"'C - tariff volumes'!AE9*(1+'I - drivers'!AM$29)","v":903934.2555075644},{"$f":"'C - tariff volumes'!AF9*(1+'I - drivers'!AN$29)","v":840890.48590499628},{"$f":"'C - tariff volumes'!AG9*(1+'I - drivers'!AO$29)","v":782570.76098400005},{"$f":"'C - tariff volumes'!AH9*(1+'I - drivers'!AP$29)","v":727983.85774999298},{"$f":"'C - tariff volumes'!AI9*(1+'I - drivers'!AQ$29)","v":669893.9323034538},{"$f":"'C - tariff volumes'!AJ9*(1+'I - drivers'!AR$29)","v":618410.30269767542},{"$f":"'C - tariff volumes'!AK9*(1+'I - drivers'!AS$29)","v":569445.0398266858},{"$f":"'C - tariff volumes'!AL9*(1+'I - drivers'!AT$29)","v":523084.63408456545},{"$f":"'C - tariff volumes'!AM9*(1+'I - drivers'!AU$29)","v":485396.73061231867},{"$f":"'C - tariff volumes'!AN9*(1+'I - drivers'!AV$29)","v":444431.99250696372},null,{"$f":"'C - tariff volumes'!AP9","v":1336121.3670000001},{"$f":"'C - tariff volumes'!AQ9","v":2094619.483},{"$f":"T9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+U9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1593010.2805852885},{"$f":"U9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+V9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1578245.1543182645},{"$f":"V9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+W9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1522531.3740230768},{"$f":"W9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+X9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1453412.0012823921},{"$f":"X9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+Y9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1369829.5008350783},{"$f":"Y9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+Z9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1283668.6731979288}]
[1,1,8,1,1,"Tariff V - SP AusNet Central - Domestic","Off Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H10","v":941142.71600000001},{"$f":"'C - tariff volumes'!I10","v":760489.32200000004},{"$f":"'C - tariff volumes'!J10","v":849195.18799999997},{"$f":"'C - tariff volumes'!K10","v":405634.10800000001},{"$f":"'C - tariff volumes'!L10","v":534834.41099999996},{"$f":"'C - tariff volumes'!M10","v":687249.23800000001},{"$f":"'C - tariff volumes'!N10","v":1136753.3389999999},{"$f":"'C - tariff volumes'!O10","v":597398.06400000001},{"$f":"'C - tariff volumes'!P10","v":590107.72199999995},{"$f":"'C - tariff volumes'!Q10","v":1265267.4350000001},{"$f":"'C - tariff volumes'!R10","v":1209898.781},{"$f":"'C - tariff volumes'!S10","v":935320.59299999999},{"$f":"'C - tariff volumes'!T10*(1+'I - drivers'!AB$29)","v":858265.66500000004},{"$f":"'C - tariff volumes'!U10*(1+'I - drivers'!AC$29)","v":908637.87972966931},{"$f":"'C - tariff volumes'!V10*(1+'I - drivers'!AD$29)","v":878723.78411410446},{"$f":"'C - tariff volumes'!W10*(1+'I - drivers'!AE$29)","v":843316.18674450892},{"$f":"'C - tariff volumes'!X10*(1+'I - drivers'!AF$29)","v":799972.30189085763},{"$f":"'C - tariff volumes'!Y10*(1+'I - drivers'!AG$29)","v":748675.52754605142},{"$f":"'C - tariff volumes'!Z10*(1+'I - drivers'!AH$29)","v":699143.86738768488},{"$f":"'C - tariff volumes'!AA10*(1+'I - drivers'!AI$29)","v":658490.50301980122},{"$f":"'C - tariff volumes'!AB10*(1+'I - drivers'!AJ$29)","v":609771.49865014339},{"$f":"'C - tariff volumes'!AC10*(1+'I - drivers'!AK$29)","v":569422.30830780289},{"$f":"'C - tariff volumes'!AD10*(1+'I - drivers'!AL$29)","v":530745.94191936171},{"$f":"'C - tariff volumes'!AE10*(1+'I - drivers'!AM$29)","v":494392.05865423789},{"$f":"'C - tariff volumes'!AF10*(1+'I - drivers'!AN$29)","v":458353.60536447208},{"$f":"'C - tariff volumes'!AG10*(1+'I - drivers'!AO$29)","v":425120.90755141992},{"$f":"'C - tariff volumes'!AH10*(1+'I - drivers'!AP$29)","v":393976.57244246104},{"$f":"'C - tariff volumes'!AI10*(1+'I - drivers'!AQ$29)","v":361349.97683349554},{"$f":"'C - tariff volumes'!AJ10*(1+'I - drivers'!AR$29)","v":332361.40690597467},{"$f":"'C - tariff volumes'!AK10*(1+'I - drivers'!AS$29)","v":304893.03487622453},{"$f":"'C - tariff volumes'!AL10*(1+'I - drivers'!AT$29)","v":278984.78738086578},{"$f":"'C - tariff volumes'!AM10*(1+'I - drivers'!AU$29)","v":257571.12401508179},{"$f":"'C - tariff volumes'!AN10*(1+'I - drivers'!AV$29)","v":234862.91868114131},null,{"$f":"'C - tariff volumes'!AP10","v":853642.79200000002},{"$f":"'C - tariff volumes'!AQ10","v":1118855.3899999999},{"$f":"T10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+U10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":900384.52970236121},{"$f":"U10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+V10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":883625.12711025029},{"$f":"V10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+W10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":849117.62502324209},{"$f":"W10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+X10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":807074.07923299656},{"$f":"X10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+Y10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":757080.36414518871},{"$f":"Y10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+Z10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":707259.49484052917}]
[1,1,9,1,1,"Tariff V - SP AusNet Central - Domestic","Off Peak > 1.4",{"$f":"'C - tariff volumes'!H11","v":63483.864999999998},{"$f":"'C - tariff volumes'!I11","v":60349.004000000001},{"$f":"'C - tariff volumes'!J11","v":65437.358999999997},{"$f":"'C - tariff volumes'!K11","v":74309.513999999996},{"$f":"'C - tariff volumes'!L11","v":73789.440000000002},{"$f":"'C - tariff volumes'!M11","v":71679.269},{"$f":"'C - tariff volumes'!N11","v":92373.524000000005},{"$f":"'C - tariff volumes'!O11","v":72883.104000000007},{"$f":"'C - tariff volumes'!P11","v":79800.216},{"$f":"'C - tariff volumes'!Q11","v":78346.263999999996},{"$f":"'C - tariff volumes'!R11","v":76448.425000000003},{"$f":"'C - tariff volumes'!S11","v":53835.900999999998},{"$f":"'C - tariff volumes'!T11*(1+'I - drivers'!AB$29)","v":58700.455000000002},{"$f":"'C - tariff volumes'!U11*(1+'I - drivers'!AC$29)","v":59092.074521359078},{"$f":"'C - tariff volumes'!V11*(1+'I - drivers'!AD$29)","v":58092.899232231444},{"$f":"'C - tariff volumes'!W11*(1+'I - drivers'!AE$29)","v":56547.763446766025},{"$f":"'C - tariff volumes'!X11*(1+'I - drivers'!AF$29)","v":54491.288808931589},{"$f":"'C - tariff volumes'!Y11*(1+'I - drivers'!AG$29)","v":51620.342820900289},{"$f":"'C - tariff volumes'!Z11*(1+'I - drivers'!AH$29)","v":48875.623278993058},{"$f":"'C - tariff volumes'!AA11*(1+'I - drivers'!AI$29)","v":46096.002704721286},{"$f":"'C - tariff volumes'!AB11*(1+'I - drivers'!AJ$29)","v":43620.592205821202},{"$f":"'C - tariff volumes'!AC11*(1+'I - drivers'!AK$29)","v":41223.890602272266},{"$f":"'C - tariff volumes'!AD11*(1+'I - drivers'!AL$29)","v":38898.891073663603},{"$f":"'C - tariff volumes'!AE11*(1+'I - drivers'!AM$29)","v":36684.243614004852},{"$f":"'C - tariff volumes'!AF11*(1+'I - drivers'!AN$29)","v":34442.313031383303},{"$f":"'C - tariff volumes'!AG11*(1+'I - drivers'!AO$29)","v":32351.721744434246},{"$f":"'C - tariff volumes'!AH11*(1+'I - drivers'!AP$29)","v":30296.621114916674},{"$f":"'C - tariff volumes'!AI11*(1+'I - drivers'!AQ$29)","v":28230.486534706299},{"$f":"'C - tariff volumes'!AJ11*(1+'I - drivers'!AR$29)","v":26314.427486182394},{"$f":"'C - tariff volumes'!AK11*(1+'I - drivers'!AS$29)","v":24472.318765346608},{"$f":"'C - tariff volumes'!AL11*(1+'I - drivers'!AT$29)","v":22707.816495307601},{"$f":"'C - tariff volumes'!AM11*(1+'I - drivers'!AU$29)","v":21075.144851970759},{"$f":"'C - tariff volumes'!AN11*(1+'I - drivers'!AV$29)","v":19493.809683549593},null,{"$f":"'C - tariff volumes'!AP11","v":33897.536},{"$f":"'C - tariff volumes'!AQ11","v":54131.347000000002},{"$f":"T11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+U11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":58952.831151589817},{"$f":"U11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+V11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":58448.163785350444},{"$f":"V11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+W11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":57097.148504928147},{"$f":"W11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+X11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":55222.484377077264},{"$f":"X11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+Y11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":52641.130018667376},{"$f":"Y11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+Z11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":49851.529681105938}]
[null,null,null,null,null,"Tariff V - SP AusNet Central - Commercial"]
[2,1,1,1,1,"Tariff V - SP AusNet Central - Commercial","Fixed Charge",{"$f":"'C - tariff volumes'!H13","v":9933.8082061000023},{"$f":"'C - tariff volumes'!I13","v":10047.584806699999},{"$f":"'C - tariff volumes'!J13","v":10163.230149760004},{"$f":"'C - tariff volumes'!K13","v":10287.528743589999},{"$f":"'C - tariff volumes'!L13","v":10358.567122800001},{"$f":"'C - tariff volumes'!M13","v":10302.66525407},{"$f":"'C - tariff volumes'!N13","v":10285.213681989999},{"$f":"'C - tariff volumes'!O13","v":10305.5945452},{"$f":"'C - tariff volumes'!P13","v":10348.0931251},{"$f":"'C - tariff volumes'!Q13","v":10341.823465410007},{"$f":"'C - tariff volumes'!R13","v":10638.079430860002},{"$f":"'C - tariff volumes'!S13","v":10760.610930310002},{"$f":"'C - tariff volumes'!T13","v":10832.282165419998},{"$f":"'C - tariff volumes'!U13","v":10924.055543641214},{"$f":"'C - tariff volumes'!V13","v":10943.043073800149},{"$f":"'C - tariff volumes'!W13","v":10911.071540308152},{"$f":"'C - tariff volumes'!X13","v":10831.668640646749},{"$f":"'C - tariff volumes'!Y13","v":10714.069003094262},{"$f":"'C - tariff volumes'!Z13","v":10590.239538779735},{"$f":"'C - tariff volumes'!AA13","v":10465.193383818001},{"$f":"'C - tariff volumes'!AB13","v":10339.636254243391},{"$f":"'C - tariff volumes'!AC13","v":10213.946599281882},{"$f":"'C - tariff volumes'!AD13","v":10087.654416897803},{"$f":"'C - tariff volumes'!AE13","v":9960.7669641236607},{"$f":"'C - tariff volumes'!AF13","v":9833.2967884951868},{"$f":"'C - tariff volumes'!AG13","v":9705.2579728189485},{"$f":"'C - tariff volumes'!AH13","v":9577.8716830612793},{"$f":"'C - tariff volumes'!AI13","v":9449.911135321141},{"$f":"'C - tariff volumes'!AJ13","v":9321.3792865016112},{"$f":"'C - tariff volumes'!AK13","v":9191.2836609035257},{"$f":"'C - tariff volumes'!AL13","v":9061.1216865370698},{"$f":"'C - tariff volumes'!AM13","v":8932.3406389990814},{"$f":"'C - tariff volumes'!AN13","v":8803.4768104669711},null,{"$f":"'C - tariff volumes'!AP13","v":10796.446547865},{"$f":"'C - tariff volumes'!AQ13","v":10796.446547865},{"$f":"T13+(U13-T13)*'I - assumptions'!$B$119","v":10878.168854530606},{"$f":"U13+(V13-U13)*'I - assumptions'!$B$119","v":10933.549308720681},{"$f":"V13+(W13-V13)*'I - assumptions'!$B$119","v":10927.05730705415},{"$f":"W13+(X13-W13)*'I - assumptions'!$B$119","v":10871.370090477451},{"$f":"X13+(Y13-X13)*'I - assumptions'!$B$119","v":10772.868821870507},{"$f":"Y13+(Z13-Y13)*'I - assumptions'!$B$119","v":10652.154270936999}]
[2,1,2,1,1,"Tariff V - SP AusNet Central - Commercial","Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H14","v":85237.315000000002},{"$f":"'C - tariff volumes'!I14","v":86063.081999999995},{"$f":"'C - tariff volumes'!J14","v":85701.191999999995},{"$f":"'C - tariff volumes'!K14","v":84722.796000000002},{"$f":"'C - tariff volumes'!L14","v":87423.811000000002},{"$f":"'C - tariff volumes'!M14","v":92689.096000000005},{"$f":"'C - tariff volumes'!N14","v":90937.322},{"$f":"'C - tariff volumes'!O14","v":82156.517000000007},{"$f":"'C - tariff volumes'!P14","v":94487.953999999998},{"$f":"'C - tariff volumes'!Q14","v":88047.202000000005},{"$f":"'C - tariff volumes'!R14","v":92483.645999999993},{"$f":"'C - tariff volumes'!S14","v":95016.879000000001},{"$f":"'C - tariff volumes'!T14*(1+'I - drivers'!AB$29)","v":93871.554999999993},{"$f":"'C - tariff volumes'!U14*(1+'I - drivers'!AC$29)","v":94089.020937621419},{"$f":"'C - tariff volumes'!V14*(1+'I - drivers'!AD$29)","v":92331.262869893239},{"$f":"'C - tariff volumes'!W14*(1+'I - drivers'!AE$29)","v":89135.413813214895},{"$f":"'C - tariff volumes'!X14*(1+'I - drivers'!AF$29)","v":85125.115893273047},{"$f":"'C - tariff volumes'!Y14*(1+'I - drivers'!AG$29)","v":80344.9413282389},{"$f":"'C - tariff volumes'!Z14*(1+'I - drivers'!AH$29)","v":75918.816944011473},{"$f":"'C - tariff volumes'!AA14*(1+'I - drivers'!AI$29)","v":71480.411812067076},{"$f":"'C - tariff volumes'!AB14*(1+'I - drivers'!AJ$29)","v":67583.204184733841},{"$f":"'C - tariff volumes'!AC14*(1+'I - drivers'!AK$29)","v":63772.466614356039},{"$f":"'C - tariff volumes'!AD14*(1+'I - drivers'!AL$29)","v":60170.563388185743},{"$f":"'C - tariff volumes'!AE14*(1+'I - drivers'!AM$29)","v":56712.163707420579},{"$f":"'C - tariff volumes'!AF14*(1+'I - drivers'!AN$29)","v":53306.938486928884},{"$f":"'C - tariff volumes'!AG14*(1+'I - drivers'!AO$29)","v":49978.49329890724},{"$f":"'C - tariff volumes'!AH14*(1+'I - drivers'!AP$29)","v":46748.89090977225},{"$f":"'C - tariff volumes'!AI14*(1+'I - drivers'!AQ$29)","v":43582.492973690547},{"$f":"'C - tariff volumes'!AJ14*(1+'I - drivers'!AR$29)","v":40612.938546164442},{"$f":"'C - tariff volumes'!AK14*(1+'I - drivers'!AS$29)","v":37798.84430660271},{"$f":"'C - tariff volumes'!AL14*(1+'I - drivers'!AT$29)","v":35110.294954887482},{"$f":"'C - tariff volumes'!AM14*(1+'I - drivers'!AU$29)","v":32604.630131182315},{"$f":"'C - tariff volumes'!AN14*(1+'I - drivers'!AV$29)","v":30183.395664701253},null,{"$f":"'C - tariff volumes'!AP14","v":21655.629000000001},{"$f":"'C - tariff volumes'!AQ14","v":93230.596000000005},{"$f":"T14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+U14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":93923.761160793161},{"$f":"U14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+V14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":93667.043126645556},{"$f":"V14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+W14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":91564.048419903906},{"$f":"W14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+X14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":88172.677946039912},{"$f":"X14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+Y14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":83977.558879558041},{"$f":"Y14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+Z14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":79282.379697571974}]
[2,1,3,1,1,"Tariff V - SP AusNet Central - Commercial","Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H15","v":68891.240999999995},{"$f":"'C - tariff volumes'!I15","v":70824.316999999995},{"$f":"'C - tariff volumes'!J15","v":68992.661999999997},{"$f":"'C - tariff volumes'!K15","v":69457.198999999993},{"$f":"'C - tariff volumes'!L15","v":72758.505999999994},{"$f":"'C - tariff volumes'!M15","v":76805.767000000007},{"$f":"'C - tariff volumes'!N15","v":76148.948999999993},{"$f":"'C - tariff volumes'!O15","v":68180.392000000007},{"$f":"'C - tariff volumes'!P15","v":78714.222999999998},{"$f":"'C - tariff volumes'!Q15","v":70613.588000000003},{"$f":"'C - tariff volumes'!R15","v":74690.972999999998},{"$f":"'C - tariff volumes'!S15","v":77319.748999999996},{"$f":"'C - tariff volumes'!T15*(1+'I - drivers'!AB$29)","v":74859.145000000004},{"$f":"'C - tariff volumes'!U15*(1+'I - drivers'!AC$29)","v":75414.646481241958},{"$f":"'C - tariff volumes'!V15*(1+'I - drivers'!AD$29)","v":74046.748501065231},{"$f":"'C - tariff volumes'!W15*(1+'I - drivers'!AE$29)","v":71499.550299371767},{"$f":"'C - tariff volumes'!X15*(1+'I - drivers'!AF$29)","v":68272.436509321808},{"$f":"'C - tariff volumes'!Y15*(1+'I - drivers'!AG$29)","v":64423.915495370347},{"$f":"'C - tariff volumes'!Z15*(1+'I - drivers'!AH$29)","v":60852.188833253371},{"$f":"'C - tariff volumes'!AA15*(1+'I - drivers'!AI$29)","v":57290.937579386286},{"$f":"'C - tariff volumes'!AB15*(1+'I - drivers'!AJ$29)","v":54135.724462083032},{"$f":"'C - tariff volumes'!AC15*(1+'I - drivers'!AK$29)","v":51066.3303471209},{"$f":"'C - tariff volumes'!AD15*(1+'I - drivers'!AL$29)","v":48165.645312061999},{"$f":"'C - tariff volumes'!AE15*(1+'I - drivers'!AM$29)","v":45381.599635867904},{"$f":"'C - tariff volumes'!AF15*(1+'I - drivers'!AN$29)","v":42641.716706628613},{"$f":"'C - tariff volumes'!AG15*(1+'I - drivers'!AO$29)","v":39964.880438616579},{"$f":"'C - tariff volumes'!AH15*(1+'I - drivers'!AP$29)","v":37371.892203265626},{"$f":"'C - tariff volumes'!AI15*(1+'I - drivers'!AQ$29)","v":34826.165287905424},{"$f":"'C - tariff volumes'!AJ15*(1+'I - drivers'!AR$29)","v":32441.741491026231},{"$f":"'C - tariff volumes'!AK15*(1+'I - drivers'!AS$29)","v":30182.353396497059},{"$f":"'C - tariff volumes'!AL15*(1+'I - drivers'!AT$29)","v":28024.969874287744},{"$f":"'C - tariff volumes'!AM15*(1+'I - drivers'!AU$29)","v":26021.734135318638},{"$f":"'C - tariff volumes'!AN15*(1+'I - drivers'!AV$29)","v":24081.203916867442},null,{"$f":"'C - tariff volumes'!AP15","v":17538.553},{"$f":"'C - tariff volumes'!AQ15","v":75855.441000000006},{"$f":"T15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+U15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":74996.126448908908},{"$f":"U15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+V15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":75077.335684400809},{"$f":"V15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+W15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":73418.633343665439},{"$f":"W15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+X15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":70703.774342543329},{"$f":"X15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+Y15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":67323.427366324046},{"$f":"Y15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+Z15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":63543.161240333138}]
[2,1,4,1,1,"Tariff V - SP AusNet Central - Commercial","Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H16","v":406087.8},{"$f":"'C - tariff volumes'!I16","v":421067.19400000002},{"$f":"'C - tariff volumes'!J16","v":406054.74300000002},{"$f":"'C - tariff volumes'!K16","v":419630.75199999998},{"$f":"'C - tariff volumes'!L16","v":446070.70299999998},{"$f":"'C - tariff volumes'!M16","v":459675.89299999998},{"$f":"'C - tariff volumes'!N16","v":386483.84100000001},{"$f":"'C - tariff volumes'!O16","v":427974.02100000001},{"$f":"'C - tariff volumes'!P16","v":479726.81099999999},{"$f":"'C - tariff volumes'!Q16","v":410048.2},{"$f":"'C - tariff volumes'!R16","v":447227.97100000002},{"$f":"'C - tariff volumes'!S16","v":486016.42800000001},{"$f":"'C - tariff volumes'!T16*(1+'I - drivers'!AB$29)","v":466466.85800000001},{"$f":"'C - tariff volumes'!U16*(1+'I - drivers'!AC$29)","v":473843.85093058465},{"$f":"'C - tariff volumes'!V16*(1+'I - drivers'!AD$29)","v":465780.91437638976},{"$f":"'C - tariff volumes'!W16*(1+'I - drivers'!AE$29)","v":450002.07993053581},{"$f":"'C - tariff volumes'!X16*(1+'I - drivers'!AF$29)","v":429638.88780518487},{"$f":"'C - tariff volumes'!Y16*(1+'I - drivers'!AG$29)","v":405313.68455240014},{"$f":"'C - tariff volumes'!Z16*(1+'I - drivers'!AH$29)","v":382643.3607734777},{"$f":"'C - tariff volumes'!AA16*(1+'I - drivers'!AI$29)","v":360259.16544532258},{"$f":"'C - tariff volumes'!AB16*(1+'I - drivers'!AJ$29)","v":340112.51473780465},{"$f":"'C - tariff volumes'!AC16*(1+'I - drivers'!AK$29)","v":320684.20896515757},{"$f":"'C - tariff volumes'!AD16*(1+'I - drivers'!AL$29)","v":302326.52364496217},{"$f":"'C - tariff volumes'!AE16*(1+'I - drivers'!AM$29)","v":284715.57390453602},{"$f":"'C - tariff volumes'!AF16*(1+'I - drivers'!AN$29)","v":267394.82036278717},{"$f":"'C - tariff volumes'!AG16*(1+'I - drivers'!AO$29)","v":250482.76888043989},{"$f":"'C - tariff volumes'!AH16*(1+'I - drivers'!AP$29)","v":234145.08549743905},{"$f":"'C - tariff volumes'!AI16*(1+'I - drivers'!AQ$29)","v":218063.05558908693},{"$f":"'C - tariff volumes'!AJ16*(1+'I - drivers'!AR$29)","v":203031.33263737286},{"$f":"'C - tariff volumes'!AK16*(1+'I - drivers'!AS$29)","v":188787.82011723542},{"$f":"'C - tariff volumes'!AL16*(1+'I - drivers'!AT$29)","v":175198.22389594148},{"$f":"'C - tariff volumes'!AM16*(1+'I - drivers'!AU$29)","v":162659.01926232607},{"$f":"'C - tariff volumes'!AN16*(1+'I - drivers'!AV$29)","v":150457.05968744209},null,{"$f":"'C - tariff volumes'!AP16","v":112385.04700000001},{"$f":"'C - tariff volumes'!AQ16","v":480002.03100000002},{"$f":"T16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+U16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":468295.93201195786},{"$f":"U16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+V16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":471844.70197516138},{"$f":"V16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+W16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":461868.66228458646},{"$f":"W16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+X16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":444953.16828490223},{"$f":"X16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+Y16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":423607.62309828808},{"$f":"Y16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+Z16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":399692.73568381934}]
[2,1,5,1,1,"Tariff V - SP AusNet Central - Commercial","Peak > 1.4",{"$f":"'C - tariff volumes'!H17","v":1340433.1129999999},{"$f":"'C - tariff volumes'!I17","v":1312871.7350000001},{"$f":"'C - tariff volumes'!J17","v":1294377.6270000001},{"$f":"'C - tariff volumes'!K17","v":1242927.8400000001},{"$f":"'C - tariff volumes'!L17","v":1279064.798},{"$f":"'C - tariff volumes'!M17","v":1246511.8640000001},{"$f":"'C - tariff volumes'!N17","v":1191565.3899999999},{"$f":"'C - tariff volumes'!O17","v":1187959.4480000001},{"$f":"'C - tariff volumes'!P17","v":1262355.5449999999},{"$f":"'C - tariff volumes'!Q17","v":1063952.8459999999},{"$f":"'C - tariff volumes'!R17","v":1130744.0819999999},{"$f":"'C - tariff volumes'!S17","v":1289184.1910000001},{"$f":"'C - tariff volumes'!T17*(1+'I - drivers'!AB$29)","v":1217452.0009999999},{"$f":"'C - tariff volumes'!U17*(1+'I - drivers'!AC$29)","v":1248005.7044920137},{"$f":"'C - tariff volumes'!V17*(1+'I - drivers'!AD$29)","v":1222593.8185720891},{"$f":"'C - tariff volumes'!W17*(1+'I - drivers'!AE$29)","v":1177591.4164281692},{"$f":"'C - tariff volumes'!X17*(1+'I - drivers'!AF$29)","v":1121362.3241235595},{"$f":"'C - tariff volumes'!Y17*(1+'I - drivers'!AG$29)","v":1055193.4404770008},{"$f":"'C - tariff volumes'!Z17*(1+'I - drivers'!AH$29)","v":993803.82083569502},{"$f":"'C - tariff volumes'!AA17*(1+'I - drivers'!AI$29)","v":933096.3528247897},{"$f":"'C - tariff volumes'!AB17*(1+'I - drivers'!AJ$29)","v":879009.99129488645},{"$f":"'C - tariff volumes'!AC17*(1+'I - drivers'!AK$29)","v":826752.20895134646},{"$f":"'C - tariff volumes'!AD17*(1+'I - drivers'!AL$29)","v":777497.14262818056},{"$f":"'C - tariff volumes'!AE17*(1+'I - drivers'!AM$29)","v":730388.70101228147},{"$f":"'C - tariff volumes'!AF17*(1+'I - drivers'!AN$29)","v":684244.8638163961},{"$f":"'C - tariff volumes'!AG17*(1+'I - drivers'!AO$29)","v":639368.42446213064},{"$f":"'C - tariff volumes'!AH17*(1+'I - drivers'!AP$29)","v":596110.58221268735},{"$f":"'C - tariff volumes'!AI17*(1+'I - drivers'!AQ$29)","v":553798.01277912909},{"$f":"'C - tariff volumes'!AJ17*(1+'I - drivers'!AR$29)","v":514308.12221084657},{"$f":"'C - tariff volumes'!AK17*(1+'I - drivers'!AS$29)","v":477012.55914559669},{"$f":"'C - tariff volumes'!AL17*(1+'I - drivers'!AT$29)","v":441541.74825482676},{"$f":"'C - tariff volumes'!AM17*(1+'I - drivers'!AU$29)","v":408764.00031194813},{"$f":"'C - tariff volumes'!AN17*(1+'I - drivers'!AV$29)","v":377102.16924158199},null,{"$f":"'C - tariff volumes'!AP17","v":286955.90600000002},{"$f":"'C - tariff volumes'!AQ17","v":1274574.3089999999},{"$f":"T17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+U17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1224979.7129242667},{"$f":"U17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+V17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1241744.8151465526},{"$f":"V17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+W17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1211506.288075893},{"$f":"W17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+X17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1163737.8942604638},{"$f":"X17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+Y17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1105059.8718014762},{"$f":"Y17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+Z17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1040068.4860857646}]
[2,1,6,1,1,"Tariff V - SP AusNet Central - Commercial","Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H18","v":140334.095},{"$f":"'C - tariff volumes'!I18","v":141397.367},{"$f":"'C - tariff volumes'!J18","v":143952.41899999999},{"$f":"'C - tariff volumes'!K18","v":144745.829},{"$f":"'C - tariff volumes'!L18","v":153892.24100000001},{"$f":"'C - tariff volumes'!M18","v":154283.47899999999},{"$f":"'C - tariff volumes'!N18","v":162724.215},{"$f":"'C - tariff volumes'!O18","v":169238.40900000001},{"$f":"'C - tariff volumes'!P18","v":161888.78400000001},{"$f":"'C - tariff volumes'!Q18","v":161925.58600000001},{"$f":"'C - tariff volumes'!R18","v":161900.69899999999},{"$f":"'C - tariff volumes'!S18","v":166566.09899999999},{"$f":"'C - tariff volumes'!T18*(1+'I - drivers'!AB$29)","v":165463.58600000001},{"$f":"'C - tariff volumes'!U18*(1+'I - drivers'!AC$29)","v":166783.28469248101},{"$f":"'C - tariff volumes'!V18*(1+'I - drivers'!AD$29)","v":163509.73042670285},{"$f":"'C - tariff volumes'!W18*(1+'I - drivers'!AE$29)","v":158279.37326510658},{"$f":"'C - tariff volumes'!X18*(1+'I - drivers'!AF$29)","v":151679.83959811562},{"$f":"'C - tariff volumes'!Y18*(1+'I - drivers'!AG$29)","v":143265.45425190314},{"$f":"'C - tariff volumes'!Z18*(1+'I - drivers'!AH$29)","v":135371.35541167919},{"$f":"'C - tariff volumes'!AA18*(1+'I - drivers'!AI$29)","v":127395.37805364464},{"$f":"'C - tariff volumes'!AB18*(1+'I - drivers'!AJ$29)","v":120397.73307522535},{"$f":"'C - tariff volumes'!AC18*(1+'I - drivers'!AK$29)","v":113572.43533643142},{"$f":"'C - tariff volumes'!AD18*(1+'I - drivers'!AL$29)","v":107041.95476215999},{"$f":"'C - tariff volumes'!AE18*(1+'I - drivers'!AM$29)","v":100806.84214569206},{"$f":"'C - tariff volumes'!AF18*(1+'I - drivers'!AN$29)","v":94589.949823044997},{"$f":"'C - tariff volumes'!AG18*(1+'I - drivers'!AO$29)","v":88672.307536427019},{"$f":"'C - tariff volumes'!AH18*(1+'I - drivers'!AP$29)","v":82895.144854035898},{"$f":"'C - tariff volumes'!AI18*(1+'I - drivers'!AQ$29)","v":77177.185674023844},{"$f":"'C - tariff volumes'!AJ18*(1+'I - drivers'!AR$29)","v":71848.205083046967},{"$f":"'C - tariff volumes'!AK18*(1+'I - drivers'!AS$29)","v":66768.069518427859},{"$f":"'C - tariff volumes'!AL18*(1+'I - drivers'!AT$29)","v":61914.830952997036},{"$f":"'C - tariff volumes'!AM18*(1+'I - drivers'!AU$29)","v":57400.338806237494},{"$f":"'C - tariff volumes'!AN18*(1+'I - drivers'!AV$29)","v":53052.406946343734},null,{"$f":"'C - tariff volumes'!AP18","v":100278.257},{"$f":"'C - tariff volumes'!AQ18","v":169961.976},{"$f":"T18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+U18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":166258.65811421577},{"$f":"U18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+V18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":164811.08321503684},{"$f":"V18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+W18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":160358.62392772175},{"$f":"W18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+X18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":154303.38600729703},{"$f":"X18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+Y18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":146610.46794142184},{"$f":"Y18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+Z18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":138509.53694253202}]
[2,1,7,1,1,"Tariff V - SP AusNet Central - Commercial","Off Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H19","v":96184.376000000004},{"$f":"'C - tariff volumes'!I19","v":97408.187999999995},{"$f":"'C - tariff volumes'!J19","v":99815.508000000002},{"$f":"'C - tariff volumes'!K19","v":100036.473},{"$f":"'C - tariff volumes'!L19","v":108238.902},{"$f":"'C - tariff volumes'!M19","v":107264.592},{"$f":"'C - tariff volumes'!N19","v":113802.122},{"$f":"'C - tariff volumes'!O19","v":119503.515},{"$f":"'C - tariff volumes'!P19","v":114613.47500000001},{"$f":"'C - tariff volumes'!Q19","v":113230.273},{"$f":"'C - tariff volumes'!R19","v":116351.33199999999},{"$f":"'C - tariff volumes'!S19","v":122096.31299999999},{"$f":"'C - tariff volumes'!T19*(1+'I - drivers'!AB$29)","v":119108.133},{"$f":"'C - tariff volumes'!U19*(1+'I - drivers'!AC$29)","v":120910.80611121809},{"$f":"'C - tariff volumes'!V19*(1+'I - drivers'!AD$29)","v":118651.75634792158},{"$f":"'C - tariff volumes'!W19*(1+'I - drivers'!AE$29)","v":114907.45142287774},{"$f":"'C - tariff volumes'!X19*(1+'I - drivers'!AF$29)","v":110103.60135056014},{"$f":"'C - tariff volumes'!Y19*(1+'I - drivers'!AG$29)","v":103972.12514342357},{"$f":"'C - tariff volumes'!Z19*(1+'I - drivers'!AH$29)","v":98199.545439493115},{"$f":"'C - tariff volumes'!AA19*(1+'I - drivers'!AI$29)","v":92415.799176741144},{"$f":"'C - tariff volumes'!AB19*(1+'I - drivers'!AJ$29)","v":87272.728724624263},{"$f":"'C - tariff volumes'!AC19*(1+'I - drivers'!AK$29)","v":82293.799391877954},{"$f":"'C - tariff volumes'!AD19*(1+'I - drivers'!AL$29)","v":77530.821880763266},{"$f":"'C - tariff volumes'!AE19*(1+'I - drivers'!AM$29)","v":72985.030082207872},{"$f":"'C - tariff volumes'!AF19*(1+'I - drivers'!AN$29)","v":68455.069067432996},{"$f":"'C - tariff volumes'!AG19*(1+'I - drivers'!AO$29)","v":64145.059805530909},{"$f":"'C - tariff volumes'!AH19*(1+'I - drivers'!AP$29)","v":59947.221223473272},{"$f":"'C - tariff volumes'!AI19*(1+'I - drivers'!AQ$29)","v":55783.098376938644},{"$f":"'C - tariff volumes'!AJ19*(1+'I - drivers'!AR$29)","v":51909.078989476111},{"$f":"'C - tariff volumes'!AK19*(1+'I - drivers'!AS$29)","v":48215.904570141764},{"$f":"'C - tariff volumes'!AL19*(1+'I - drivers'!AT$29)","v":44690.022591514309},{"$f":"'C - tariff volumes'!AM19*(1+'I - drivers'!AU$29)","v":41427.599490968685},{"$f":"'C - tariff volumes'!AN19*(1+'I - drivers'!AV$29)","v":38273.522853551105},null,{"$f":"'C - tariff volumes'!AP19","v":73546.751000000004},{"$f":"'C - tariff volumes'!AQ19","v":123278.602},{"$f":"T19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+U19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":120237.80361947193},{"$f":"U19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+V19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":119495.14060334535},{"$f":"V19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+W19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":116305.33467122173},{"$f":"W19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+X19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":111897.05078325297},{"$f":"X19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+Y19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":106261.22500285224},{"$f":"Y19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+Z19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":100354.65636912992}]
[2,1,8,1,1,"Tariff V - SP AusNet Central - Commercial","Off Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H20","v":566337.88800000004},{"$f":"'C - tariff volumes'!I20","v":579781.36399999994},{"$f":"'C - tariff volumes'!J20","v":590331.89899999998},{"$f":"'C - tariff volumes'!K20","v":591038.049},{"$f":"'C - tariff volumes'!L20","v":632231.10400000005},{"$f":"'C - tariff volumes'!M20","v":631139.81900000002},{"$f":"'C - tariff volumes'!N20","v":748234.62699999998},{"$f":"'C - tariff volumes'!O20","v":698262.65},{"$f":"'C - tariff volumes'!P20","v":690621.18},{"$f":"'C - tariff volumes'!Q20","v":635368.37100000004},{"$f":"'C - tariff volumes'!R20","v":675994.94},{"$f":"'C - tariff volumes'!S20","v":719662.74399999995},{"$f":"'C - tariff volumes'!T20*(1+'I - drivers'!AB$29)","v":716676.56099999999},{"$f":"'C - tariff volumes'!U20*(1+'I - drivers'!AC$29)","v":735591.34075674857},{"$f":"'C - tariff volumes'!V20*(1+'I - drivers'!AD$29)","v":723543.6436962341},{"$f":"'C - tariff volumes'!W20*(1+'I - drivers'!AE$29)","v":701656.05396437354},{"$f":"'C - tariff volumes'!X20*(1+'I - drivers'!AF$29)","v":672501.5920979802},{"$f":"'C - tariff volumes'!Y20*(1+'I - drivers'!AG$29)","v":635080.598153005},{"$f":"'C - tariff volumes'!Z20*(1+'I - drivers'!AH$29)","v":599597.66509802872},{"$f":"'C - tariff volumes'!AA20*(1+'I - drivers'!AI$29)","v":564573.71290828311},{"$f":"'C - tariff volumes'!AB20*(1+'I - drivers'!AJ$29)","v":532629.06280138413},{"$f":"'C - tariff volumes'!AC20*(1+'I - drivers'!AK$29)","v":502112.92829886399},{"$f":"'C - tariff volumes'!AD20*(1+'I - drivers'!AL$29)","v":472913.95040054439},{"$f":"'C - tariff volumes'!AE20*(1+'I - drivers'!AM$29)","v":445050.55161633657},{"$f":"'C - tariff volumes'!AF20*(1+'I - drivers'!AN$29)","v":417289.53848476475},{"$f":"'C - tariff volumes'!AG20*(1+'I - drivers'!AO$29)","v":390881.22271831031},{"$f":"'C - tariff volumes'!AH20*(1+'I - drivers'!AP$29)","v":365254.50057836447},{"$f":"'C - tariff volumes'!AI20*(1+'I - drivers'!AQ$29)","v":339705.83178202243},{"$f":"'C - tariff volumes'!AJ20*(1+'I - drivers'!AR$29)","v":316003.84262298467},{"$f":"'C - tariff volumes'!AK20*(1+'I - drivers'!AS$29)","v":293394.6513010342},{"$f":"'C - tariff volumes'!AL20*(1+'I - drivers'!AT$29)","v":271823.0966674675},{"$f":"'C - tariff volumes'!AM20*(1+'I - drivers'!AU$29)","v":252052.19590263866},{"$f":"'C - tariff volumes'!AN20*(1+'I - drivers'!AV$29)","v":232786.25670066618},null,{"$f":"'C - tariff volumes'!AP20","v":442548.29},{"$f":"'C - tariff volumes'!AQ20","v":736279.54599999997},{"$f":"T20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+U20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":728390.5064893458},{"$f":"U20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+V20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":728130.18770849984},{"$f":"V20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+W20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":709988.63347092585},{"$f":"W20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+X20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":683600.66122567165},{"$f":"X20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+Y20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":649326.72625941911},{"$f":"Y20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+Z20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":613105.97571735107}]
[2,1,9,1,1,"Tariff V - SP AusNet Central - Commercial","Off Peak > 1.4",{"$f":"'C - tariff volumes'!H21","v":1686598.746},{"$f":"'C - tariff volumes'!I21","v":1521974.463},{"$f":"'C - tariff volumes'!J21","v":1485787.1370000001},{"$f":"'C - tariff volumes'!K21","v":1493335.52},{"$f":"'C - tariff volumes'!L21","v":1721106.2039999999},{"$f":"'C - tariff volumes'!M21","v":1615595.8060000001},{"$f":"'C - tariff volumes'!N21","v":1516504.1669999999},{"$f":"'C - tariff volumes'!O21","v":1558231.443},{"$f":"'C - tariff volumes'!P21","v":1479380.2609999999},{"$f":"'C - tariff volumes'!Q21","v":1379242.1869999999},{"$f":"'C - tariff volumes'!R21","v":1487300.351},{"$f":"'C - tariff volumes'!S21","v":1504337.764},{"$f":"'C - tariff volumes'!T21*(1+'I - drivers'!AB$29)","v":1533366.047},{"$f":"'C - tariff volumes'!U21*(1+'I - drivers'!AC$29)","v":1588969.5304800151},{"$f":"'C - tariff volumes'!V21*(1+'I - drivers'!AD$29)","v":1561995.2807539531},{"$f":"'C - tariff volumes'!W21*(1+'I - drivers'!AE$29)","v":1513381.2021323806},{"$f":"'C - tariff volumes'!X21*(1+'I - drivers'!AF$29)","v":1448781.2750788245},{"$f":"'C - tariff volumes'!Y21*(1+'I - drivers'!AG$29)","v":1366477.0845147318},{"$f":"'C - tariff volumes'!Z21*(1+'I - drivers'!AH$29)","v":1288392.1638126904},{"$f":"'C - tariff volumes'!AA21*(1+'I - drivers'!AI$29)","v":1211767.379437844},{"$f":"'C - tariff volumes'!AB21*(1+'I - drivers'!AJ$29)","v":1141462.1712614712},{"$f":"'C - tariff volumes'!AC21*(1+'I - drivers'!AK$29)","v":1074617.155716466},{"$f":"'C - tariff volumes'!AD21*(1+'I - drivers'!AL$29)","v":1010742.5891522844},{"$f":"'C - tariff volumes'!AE21*(1+'I - drivers'!AM$29)","v":949878.6291989102},{"$f":"'C - tariff volumes'!AF21*(1+'I - drivers'!AN$29)","v":889375.82980980165},{"$f":"'C - tariff volumes'!AG21*(1+'I - drivers'!AO$29)","v":831919.22438955482},{"$f":"'C - tariff volumes'!AH21*(1+'I - drivers'!AP$29)","v":776316.04637451761},{"$f":"'C - tariff volumes'!AI21*(1+'I - drivers'!AQ$29)","v":720940.79182514362},{"$f":"'C - tariff volumes'!AJ21*(1+'I - drivers'!AR$29)","v":669666.12912275072},{"$f":"'C - tariff volumes'!AK21*(1+'I - drivers'!AS$29)","v":620824.64733316132},{"$f":"'C - tariff volumes'!AL21*(1+'I - drivers'!AT$29)","v":574310.32257836498},{"$f":"'C - tariff volumes'!AM21*(1+'I - drivers'!AU$29)","v":531822.63997778483},{"$f":"'C - tariff volumes'!AN21*(1+'I - drivers'!AV$29)","v":490428.62137315894},null,{"$f":"'C - tariff volumes'!AP21","v":948869.66899999999},{"$f":"'C - tariff volumes'!AQ21","v":1582234.79},{"$f":"T21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+U21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1567161.7859056885},{"$f":"U21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+V21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1572574.6098048296},{"$f":"V21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+W21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1532447.6947861463},{"$f":"W21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+X21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1474117.4342640745},{"$f":"X21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+Y21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1398756.8744286776},{"$f":"Y21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+Z21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1319017.1516587976}]
[null,null,null,null,null,"Tariff V - SP AusNet West - Domestic"]
[1,1,1,2,1,"Tariff V - SP AusNet West - Domestic","Fixed Charge",{"$f":"'C - tariff volumes'!H23","v":126652.14186199999},{"$f":"'C - tariff volumes'!I23","v":130089.45759399999},{"$f":"'C - tariff volumes'!J23","v":133053.5531477},{"$f":"'C - tariff volumes'!K23","v":135735.88096560002},{"$f":"'C - tariff volumes'!L23","v":138386.26314429997},{"$f":"'C - tariff volumes'!M23","v":140965.74589139997},{"$f":"'C - tariff volumes'!N23","v":143023.16707599998},{"$f":"'C - tariff volumes'!O23","v":145369.25704149998},{"$f":"'C - tariff volumes'!P23","v":148136.31489536},{"$f":"'C - tariff volumes'!Q23","v":151553.44494369999},{"$f":"'C - tariff volumes'!R23","v":154425.43216610001},{"$f":"'C - tariff volumes'!S23","v":156469.99211170003},{"$f":"'C - tariff volumes'!T23","v":159553.66012099999},{"$f":"'C - tariff volumes'!U23","v":160852.51194817509},{"$f":"'C - tariff volumes'!V23","v":161441.60007475442},{"$f":"'C - tariff volumes'!W23","v":161193.46976595145},{"$f":"'C - tariff volumes'!X23","v":160203.57919829068},{"$f":"'C - tariff volumes'!Y23","v":158589.36812858065},{"$f":"'C - tariff volumes'!Z23","v":156848.54916440949},{"$f":"'C - tariff volumes'!AA23","v":155084.63665152367},{"$f":"'C - tariff volumes'!AB23","v":153311.70656275254},{"$f":"'C - tariff volumes'!AC23","v":151527.65275315577},{"$f":"'C - tariff volumes'!AD23","v":149730.96504172849},{"$f":"'C - tariff volumes'!AE23","v":147921.49039541831},{"$f":"'C - tariff volumes'!AF23","v":146099.07561035475},{"$f":"'C - tariff volumes'!AG23","v":144263.56731398447},{"$f":"'C - tariff volumes'!AH23","v":142425.57704658472},{"$f":"'C - tariff volumes'!AI23","v":140574.05146163839},{"$f":"'C - tariff volumes'!AJ23","v":138708.83837513343},{"$f":"'C - tariff volumes'!AK23","v":136803.87021469011},{"$f":"'C - tariff volumes'!AL23","v":134897.78389685845},{"$f":"'C - tariff volumes'!AM23","v":133002.28062139111},{"$f":"'C - tariff volumes'!AN23","v":131105.54087747322},null,{"$f":"'C - tariff volumes'!AP23","v":158011.82611635001},{"$f":"'C - tariff volumes'!AQ23","v":158011.82611635001},{"$f":"T23+(U23-T23)*'I - assumptions'!$B$119","v":160203.08603458753},{"$f":"U23+(V23-U23)*'I - assumptions'!$B$119","v":161147.05601146474},{"$f":"V23+(W23-V23)*'I - assumptions'!$B$119","v":161317.53492035292},{"$f":"W23+(X23-W23)*'I - assumptions'!$B$119","v":160698.52448212105},{"$f":"X23+(Y23-X23)*'I - assumptions'!$B$119","v":159396.47366343567},{"$f":"Y23+(Z23-Y23)*'I - assumptions'!$B$119","v":157718.95864649507}]
[1,1,2,2,1,"Tariff V - SP AusNet West - Domestic","Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H24","v":1331262.2849999999},{"$f":"'C - tariff volumes'!I24","v":1369070.942},{"$f":"'C - tariff volumes'!J24","v":1377303.96},{"$f":"'C - tariff volumes'!K24","v":1342174.081},{"$f":"'C - tariff volumes'!L24","v":1440634.0149999999},{"$f":"'C - tariff volumes'!M24","v":1453142.5959999999},{"$f":"'C - tariff volumes'!N24","v":1517675.85},{"$f":"'C - tariff volumes'!O24","v":1475475.787},{"$f":"'C - tariff volumes'!P24","v":1490194.007},{"$f":"'C - tariff volumes'!Q24","v":1524005.8929999999},{"$f":"'C - tariff volumes'!R24","v":1505048.8640000001},{"$f":"'C - tariff volumes'!S24","v":1510450.9350000001},{"$f":"'C - tariff volumes'!T24*(1+'I - drivers'!AB$29)","v":1449218.452},{"$f":"'C - tariff volumes'!U24*(1+'I - drivers'!AC$29)","v":1450962.4465340415},{"$f":"'C - tariff volumes'!V24*(1+'I - drivers'!AD$29)","v":1421845.1624596661},{"$f":"'C - tariff volumes'!W24*(1+'I - drivers'!AE$29)","v":1372786.0331204787},{"$f":"'C - tariff volumes'!X24*(1+'I - drivers'!AF$29)","v":1312442.9485696608},{"$f":"'C - tariff volumes'!Y24*(1+'I - drivers'!AG$29)","v":1237894.3202272819},{"$f":"'C - tariff volumes'!Z24*(1+'I - drivers'!AH$29)","v":1175275.5219006722},{"$f":"'C - tariff volumes'!AA24*(1+'I - drivers'!AI$29)","v":1096900.6983446674},{"$f":"'C - tariff volumes'!AB24*(1+'I - drivers'!AJ$29)","v":1038376.5142652463},{"$f":"'C - tariff volumes'!AC24*(1+'I - drivers'!AK$29)","v":978079.19518481451},{"$f":"'C - tariff volumes'!AD24*(1+'I - drivers'!AL$29)","v":922614.79264244344},{"$f":"'C - tariff volumes'!AE24*(1+'I - drivers'!AM$29)","v":868733.06834727176},{"$f":"'C - tariff volumes'!AF24*(1+'I - drivers'!AN$29)","v":815461.94504973979},{"$f":"'C - tariff volumes'!AG24*(1+'I - drivers'!AO$29)","v":764013.5404003117},{"$f":"'C - tariff volumes'!AH24*(1+'I - drivers'!AP$29)","v":714416.90806186304},{"$f":"'C - tariff volumes'!AI24*(1+'I - drivers'!AQ$29)","v":664718.07767301553},{"$f":"'C - tariff volumes'!AJ24*(1+'I - drivers'!AR$29)","v":618692.45565791463},{"$f":"'C - tariff volumes'!AK24*(1+'I - drivers'!AS$29)","v":575099.23510931525},{"$f":"'C - tariff volumes'!AL24*(1+'I - drivers'!AT$29)","v":533483.19164603681},{"$f":"'C - tariff volumes'!AM24*(1+'I - drivers'!AU$29)","v":498741.79408340593},{"$f":"'C - tariff volumes'!AN24*(1+'I - drivers'!AV$29)","v":461137.771347815},null,{"$f":"'C - tariff volumes'!AP24","v":342219.70600000001},{"$f":"'C - tariff volumes'!AQ24","v":1488444.27},{"$f":"T24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+U24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1449639.9658644113},{"$f":"U24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+V24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1443924.9594939281},{"$f":"V24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+W24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1409987.8413564377},{"$f":"W24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+X24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1358201.4422499109},{"$f":"X24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+Y24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1294424.956078409},{"$f":"Y24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+Z24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1222759.7018828867}]
[1,1,3,2,1,"Tariff V - SP AusNet West - Domestic","Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H25","v":963222.92799999996},{"$f":"'C - tariff volumes'!I25","v":1051249.8230000001},{"$f":"'C - tariff volumes'!J25","v":974644.06499999994},{"$f":"'C - tariff volumes'!K25","v":1023237.93},{"$f":"'C - tariff volumes'!L25","v":1112190.2890000001},{"$f":"'C - tariff volumes'!M25","v":1123117.129},{"$f":"'C - tariff volumes'!N25","v":1231532.94},{"$f":"'C - tariff volumes'!O25","v":1103505.9820000001},{"$f":"'C - tariff volumes'!P25","v":1127296.4539999999},{"$f":"'C - tariff volumes'!Q25","v":1138150.608},{"$f":"'C - tariff volumes'!R25","v":1101574.362},{"$f":"'C - tariff volumes'!S25","v":1096181.3559999999},{"$f":"'C - tariff volumes'!T25*(1+'I - drivers'!AB$29)","v":943915.946},{"$f":"'C - tariff volumes'!U25*(1+'I - drivers'!AC$29)","v":976484.56194666948},{"$f":"'C - tariff volumes'!V25*(1+'I - drivers'!AD$29)","v":947506.02132975636},{"$f":"'C - tariff volumes'!W25*(1+'I - drivers'!AE$29)","v":906492.49143131485},{"$f":"'C - tariff volumes'!X25*(1+'I - drivers'!AF$29)","v":858980.2972915842},{"$f":"'C - tariff volumes'!Y25*(1+'I - drivers'!AG$29)","v":803250.31395160861},{"$f":"'C - tariff volumes'!Z25*(1+'I - drivers'!AH$29)","v":761134.15200430108},{"$f":"'C - tariff volumes'!AA25*(1+'I - drivers'!AI$29)","v":699675.96750430961},{"$f":"'C - tariff volumes'!AB25*(1+'I - drivers'!AJ$29)","v":657116.23900827917},{"$f":"'C - tariff volumes'!AC25*(1+'I - drivers'!AK$29)","v":613239.92915110232},{"$f":"'C - tariff volumes'!AD25*(1+'I - drivers'!AL$29)","v":574317.49358366488},{"$f":"'C - tariff volumes'!AE25*(1+'I - drivers'!AM$29)","v":536343.95273239817},{"$f":"'C - tariff volumes'!AF25*(1+'I - drivers'!AN$29)","v":499285.31421709951},{"$f":"'C - tariff volumes'!AG25*(1+'I - drivers'!AO$29)","v":463899.85154014948},{"$f":"'C - tariff volumes'!AH25*(1+'I - drivers'!AP$29)","v":430731.13920208311},{"$f":"'C - tariff volumes'!AI25*(1+'I - drivers'!AQ$29)","v":396812.5895899068},{"$f":"'C - tariff volumes'!AJ25*(1+'I - drivers'!AR$29)","v":366179.19497707649},{"$f":"'C - tariff volumes'!AK25*(1+'I - drivers'!AS$29)","v":337532.60273281147},{"$f":"'C - tariff volumes'!AL25*(1+'I - drivers'!AT$29)","v":310455.82900580618},{"$f":"'C - tariff volumes'!AM25*(1+'I - drivers'!AU$29)","v":291237.04924777028},{"$f":"'C - tariff volumes'!AN25*(1+'I - drivers'!AV$29)","v":267024.07125291345},null,{"$f":"'C - tariff volumes'!AP25","v":243266.976},{"$f":"'C - tariff volumes'!AQ25","v":1063561.064},{"$f":"T25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+U25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":952107.09627333959},{"$f":"U25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+V25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":969196.33142180182},{"$f":"V25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+W25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":937190.93802414858},{"$f":"W25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+X25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":894542.96546275995},{"$f":"X25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+Y25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":844963.96116554341},{"$f":"Y25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+Z25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":792657.91383207019}]
[1,1,4,2,1,"Tariff V - SP AusNet West - Domestic","Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H26","v":1274933.983},{"$f":"'C - tariff volumes'!I26","v":1561449.649},{"$f":"'C - tariff volumes'!J26","v":1264270.0160000001},{"$f":"'C - tariff volumes'!K26","v":1529409.027},{"$f":"'C - tariff volumes'!L26","v":1947513.6580000001},{"$f":"'C - tariff volumes'!M26","v":1710943.2930000001},{"$f":"'C - tariff volumes'!N26","v":1580458.1329999999},{"$f":"'C - tariff volumes'!O26","v":1762660.577},{"$f":"'C - tariff volumes'!P26","v":1736232.76},{"$f":"'C - tariff volumes'!Q26","v":1791901.5209999999},{"$f":"'C - tariff volumes'!R26","v":1701925.605},{"$f":"'C - tariff volumes'!S26","v":1715446.4110000001},{"$f":"'C - tariff volumes'!T26*(1+'I - drivers'!AB$29)","v":1247950.1440000001},{"$f":"'C - tariff volumes'!U26*(1+'I - drivers'!AC$29)","v":1326498.8931586435},{"$f":"'C - tariff volumes'!V26*(1+'I - drivers'!AD$29)","v":1279877.1651616134},{"$f":"'C - tariff volumes'!W26*(1+'I - drivers'!AE$29)","v":1217653.7739111115},{"$f":"'C - tariff volumes'!X26*(1+'I - drivers'!AF$29)","v":1147502.0324460075},{"$f":"'C - tariff volumes'!Y26*(1+'I - drivers'!AG$29)","v":1067202.9596635762},{"$f":"'C - tariff volumes'!Z26*(1+'I - drivers'!AH$29)","v":1005342.385851607},{"$f":"'C - tariff volumes'!AA26*(1+'I - drivers'!AI$29)","v":919320.3165098991},{"$f":"'C - tariff volumes'!AB26*(1+'I - drivers'!AJ$29)","v":858434.71212846844},{"$f":"'C - tariff volumes'!AC26*(1+'I - drivers'!AK$29)","v":796470.42558065918},{"$f":"'C - tariff volumes'!AD26*(1+'I - drivers'!AL$29)","v":741404.28136756876},{"$f":"'C - tariff volumes'!AE26*(1+'I - drivers'!AM$29)","v":688141.23969740921},{"$f":"'C - tariff volumes'!AF26*(1+'I - drivers'!AN$29)","v":636570.16100277274},{"$f":"'C - tariff volumes'!AG26*(1+'I - drivers'!AO$29)","v":587676.11820523744},{"$f":"'C - tariff volumes'!AH26*(1+'I - drivers'!AP$29)","v":542043.86625516554},{"$f":"'C - tariff volumes'!AI26*(1+'I - drivers'!AQ$29)","v":496039.7506136641},{"$f":"'C - tariff volumes'!AJ26*(1+'I - drivers'!AR$29)","v":454600.98064472619},{"$f":"'C - tariff volumes'!AK26*(1+'I - drivers'!AS$29)","v":416080.29791229888},{"$f":"'C - tariff volumes'!AL26*(1+'I - drivers'!AT$29)","v":379928.77714236401},{"$f":"'C - tariff volumes'!AM26*(1+'I - drivers'!AU$29)","v":353536.36030004499},{"$f":"'C - tariff volumes'!AN26*(1+'I - drivers'!AV$29)","v":321661.52705468267},null,{"$f":"'C - tariff volumes'!AP26","v":386350.55499999999},{"$f":"'C - tariff volumes'!AQ26","v":1632978.327},{"$f":"T26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+U26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1270259.49921312},{"$f":"U26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+V26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1313257.4258956255},{"$f":"V26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+W26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1262204.5255226456},{"$f":"W26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+X26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1197729.330353098},{"$f":"X26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+Y26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1124695.5516659084},{"$f":"Y26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+Z26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1049633.3671539444}]
[1,1,5,2,1,"Tariff V - SP AusNet West - Domestic","Peak > 1.4",{"$f":"'C - tariff volumes'!H27","v":13554.013999999999},{"$f":"'C - tariff volumes'!I27","v":13223.936},{"$f":"'C - tariff volumes'!J27","v":13245.787},{"$f":"'C - tariff volumes'!K27","v":22991.377},{"$f":"'C - tariff volumes'!L27","v":19274.147000000001},{"$f":"'C - tariff volumes'!M27","v":26549.635999999999},{"$f":"'C - tariff volumes'!N27","v":18972.300999999999},{"$f":"'C - tariff volumes'!O27","v":19126.557000000001},{"$f":"'C - tariff volumes'!P27","v":18296.895},{"$f":"'C - tariff volumes'!Q27","v":16625.277999999998},{"$f":"'C - tariff volumes'!R27","v":13270.54},{"$f":"'C - tariff volumes'!S27","v":11115.031000000001},{"$f":"'C - tariff volumes'!T27*(1+'I - drivers'!AB$29)","v":10132.191999999999},{"$f":"'C - tariff volumes'!U27*(1+'I - drivers'!AC$29)","v":10097.539142423202},{"$f":"'C - tariff volumes'!V27*(1+'I - drivers'!AD$29)","v":9910.7173871643663},{"$f":"'C - tariff volumes'!W27*(1+'I - drivers'!AE$29)","v":9583.0004213738757},{"$f":"'C - tariff volumes'!X27*(1+'I - drivers'!AF$29)","v":9176.1678513067927},{"$f":"'C - tariff volumes'!Y27*(1+'I - drivers'!AG$29)","v":8668.469683280171},{"$f":"'C - tariff volumes'!Z27*(1+'I - drivers'!AH$29)","v":8214.8465001650184},{"$f":"'C - tariff volumes'!AA27*(1+'I - drivers'!AI$29)","v":7705.6483829652643},{"$f":"'C - tariff volumes'!AB27*(1+'I - drivers'!AJ$29)","v":7303.4318658746834},{"$f":"'C - tariff volumes'!AC27*(1+'I - drivers'!AK$29)","v":6892.3707454531641},{"$f":"'C - tariff volumes'!AD27*(1+'I - drivers'!AL$29)","v":6506.5995494758563},{"$f":"'C - tariff volumes'!AE27*(1+'I - drivers'!AM$29)","v":6134.5015805958537},{"$f":"'C - tariff volumes'!AF27*(1+'I - drivers'!AN$29)","v":5765.7805191204288},{"$f":"'C - tariff volumes'!AG27*(1+'I - drivers'!AO$29)","v":5408.9780758633087},{"$f":"'C - tariff volumes'!AH27*(1+'I - drivers'!AP$29)","v":5060.8366337564976},{"$f":"'C - tariff volumes'!AI27*(1+'I - drivers'!AQ$29)","v":4718.2695465598226},{"$f":"'C - tariff volumes'!AJ27*(1+'I - drivers'!AR$29)","v":4397.2964460823578},{"$f":"'C - tariff volumes'!AK27*(1+'I - drivers'!AS$29)","v":4092.3038358653189},{"$f":"'C - tariff volumes'!AL27*(1+'I - drivers'!AT$29)","v":3800.69737896078},{"$f":"'C - tariff volumes'!AM27*(1+'I - drivers'!AU$29)","v":3535.5099515835918},{"$f":"'C - tariff volumes'!AN27*(1+'I - drivers'!AV$29)","v":3272.3517149146091},null,{"$f":"'C - tariff volumes'!AP27","v":1916.8050000000001},{"$f":"'C - tariff volumes'!AQ27","v":10720.668},{"$f":"T27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+U27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":10124.457265959603},{"$f":"U27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+V27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":10055.839360906355},{"$f":"V27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+W27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":9837.5689154893516},{"$f":"W27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+X27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":9492.1928531534068},{"$f":"X27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+Y27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":9062.8464522337454},{"$f":"Y27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+Z27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":8567.2181582601279}]
[1,1,6,2,1,"Tariff V - SP AusNet West - Domestic","Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H28","v":1831802.037},{"$f":"'C - tariff volumes'!I28","v":1854874.649},{"$f":"'C - tariff volumes'!J28","v":1817766.6070000001},{"$f":"'C - tariff volumes'!K28","v":1765758.865},{"$f":"'C - tariff volumes'!L28","v":1851296.246},{"$f":"'C - tariff volumes'!M28","v":1850320.0989999999},{"$f":"'C - tariff volumes'!N28","v":1827233.415},{"$f":"'C - tariff volumes'!O28","v":1820469.8970000001},{"$f":"'C - tariff volumes'!P28","v":1945311.1839999999},{"$f":"'C - tariff volumes'!Q28","v":2129926.5589999999},{"$f":"'C - tariff volumes'!R28","v":2176726.9909999999},{"$f":"'C - tariff volumes'!S28","v":2036213.4739999999},{"$f":"'C - tariff volumes'!T28*(1+'I - drivers'!AB$29)","v":1935728.669},{"$f":"'C - tariff volumes'!U28*(1+'I - drivers'!AC$29)","v":1934048.6447916704},{"$f":"'C - tariff volumes'!V28*(1+'I - drivers'!AD$29)","v":1892926.8858712141},{"$f":"'C - tariff volumes'!W28*(1+'I - drivers'!AE$29)","v":1836254.3554264074},{"$f":"'C - tariff volumes'!X28*(1+'I - drivers'!AF$29)","v":1766395.0917267359},{"$f":"'C - tariff volumes'!Y28*(1+'I - drivers'!AG$29)","v":1669866.4007539372},{"$f":"'C - tariff volumes'!Z28*(1+'I - drivers'!AH$29)","v":1586443.2135882711},{"$f":"'C - tariff volumes'!AA28*(1+'I - drivers'!AI$29)","v":1482480.1654823513},{"$f":"'C - tariff volumes'!AB28*(1+'I - drivers'!AJ$29)","v":1404413.1991210293},{"$f":"'C - tariff volumes'!AC28*(1+'I - drivers'!AK$29)","v":1324122.0815189527},{"$f":"'C - tariff volumes'!AD28*(1+'I - drivers'!AL$29)","v":1248555.8954497399},{"$f":"'C - tariff volumes'!AE28*(1+'I - drivers'!AM$29)","v":1175773.4233589198},{"$f":"'C - tariff volumes'!AF28*(1+'I - drivers'!AN$29)","v":1102332.8468556749},{"$f":"'C - tariff volumes'!AG28*(1+'I - drivers'!AO$29)","v":1033973.7406984919},{"$f":"'C - tariff volumes'!AH28*(1+'I - drivers'!AP$29)","v":967176.63841464825},{"$f":"'C - tariff volumes'!AI28*(1+'I - drivers'!AQ$29)","v":899488.74605266121},{"$f":"'C - tariff volumes'!AJ28*(1+'I - drivers'!AR$29)","v":837140.14075539715},{"$f":"'C - tariff volumes'!AK28*(1+'I - drivers'!AS$29)","v":777486.97811426246},{"$f":"'C - tariff volumes'!AL28*(1+'I - drivers'!AT$29)","v":720438.52656158991},{"$f":"'C - tariff volumes'!AM28*(1+'I - drivers'!AU$29)","v":671916.41642235324},{"$f":"'C - tariff volumes'!AN28*(1+'I - drivers'!AV$29)","v":620610.98936660017},null,{"$f":"'C - tariff volumes'!AP28","v":1184218.1880000001},{"$f":"'C - tariff volumes'!AQ28","v":2140519.3530000001},{"$f":"T28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+U28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1934767.0724155195},{"$f":"U28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+V28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1910511.7560196607},{"$f":"V28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+W28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1860489.191557409},{"$f":"W28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+X28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1796268.961742877},{"$f":"X28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+Y28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1711144.9000428328},{"$f":"Y28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+Z28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1622117.4150862042}]
[1,1,7,2,1,"Tariff V - SP AusNet West - Domestic","Off Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H29","v":541692.04399999999},{"$f":"'C - tariff volumes'!I29","v":528078.375},{"$f":"'C - tariff volumes'!J29","v":532254.69099999999},{"$f":"'C - tariff volumes'!K29","v":389396.06800000003},{"$f":"'C - tariff volumes'!L29","v":475837.337},{"$f":"'C - tariff volumes'!M29","v":515154.06800000003},{"$f":"'C - tariff volumes'!N29","v":396157.38900000002},{"$f":"'C - tariff volumes'!O29","v":448585.01799999998},{"$f":"'C - tariff volumes'!P29","v":545685.51500000001},{"$f":"'C - tariff volumes'!Q29","v":686541.77300000004},{"$f":"'C - tariff volumes'!R29","v":737866.53300000005},{"$f":"'C - tariff volumes'!S29","v":581989.201},{"$f":"'C - tariff volumes'!T29*(1+'I - drivers'!AB$29)","v":507486.90500000003},{"$f":"'C - tariff volumes'!U29*(1+'I - drivers'!AC$29)","v":526461.35329437477},{"$f":"'C - tariff volumes'!V29*(1+'I - drivers'!AD$29)","v":510127.95318895701},{"$f":"'C - tariff volumes'!W29*(1+'I - drivers'!AE$29)","v":490110.87948554062},{"$f":"'C - tariff volumes'!X29*(1+'I - drivers'!AF$29)","v":467045.00068481936},{"$f":"'C - tariff volumes'!Y29*(1+'I - drivers'!AG$29)","v":437536.98935257707},{"$f":"'C - tariff volumes'!Z29*(1+'I - drivers'!AH$29)","v":414410.02795928315},{"$f":"'C - tariff volumes'!AA29*(1+'I - drivers'!AI$29)","v":381487.23443847633},{"$f":"'C - tariff volumes'!AB29*(1+'I - drivers'!AJ$29)","v":358354.2202647528},{"$f":"'C - tariff volumes'!AC29*(1+'I - drivers'!AK$29)","v":334611.05785368267},{"$f":"'C - tariff volumes'!AD29*(1+'I - drivers'!AL$29)","v":313051.79810477811},{"$f":"'C - tariff volumes'!AE29*(1+'I - drivers'!AM$29)","v":292226.11562390398},{"$f":"'C - tariff volumes'!AF29*(1+'I - drivers'!AN$29)","v":271535.49059797393},{"$f":"'C - tariff volumes'!AG29*(1+'I - drivers'!AO$29)","v":252449.27576541508},{"$f":"'C - tariff volumes'!AH29*(1+'I - drivers'!AP$29)","v":234316.23909914785},{"$f":"'C - tariff volumes'!AI29*(1+'I - drivers'!AQ$29)","v":215659.10274919277},{"$f":"'C - tariff volumes'!AJ29*(1+'I - drivers'!AR$29)","v":198871.08618677422},{"$f":"'C - tariff volumes'!AK29*(1+'I - drivers'!AS$29)","v":183019.95776928574},{"$f":"'C - tariff volumes'!AL29*(1+'I - drivers'!AT$29)","v":168021.32405919416},{"$f":"'C - tariff volumes'!AM29*(1+'I - drivers'!AU$29)","v":156928.84103580817},{"$f":"'C - tariff volumes'!AN29*(1+'I - drivers'!AV$29)","v":143607.34777048169},null,{"$f":"'C - tariff volumes'!AP29","v":415663.14899999998},{"$f":"'C - tariff volumes'!AQ29","v":680232.54700000002},{"$f":"T29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+U29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":520790.05334001669},{"$f":"U29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+V29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":515009.86647756794},{"$f":"V29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+W29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":496093.81123772357},{"$f":"W29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+X29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":473939.19414753735},{"$f":"X29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+Y29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":446356.68100977037},{"$f":"Y29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+Z29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":421322.47848534735}]
[1,1,8,2,1,"Tariff V - SP AusNet West - Domestic","Off Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H30","v":333075.68300000002},{"$f":"'C - tariff volumes'!I30","v":290571.18099999998},{"$f":"'C - tariff volumes'!J30","v":322258.36900000001},{"$f":"'C - tariff volumes'!K30","v":151243.67300000001},{"$f":"'C - tariff volumes'!L30","v":124142.299},{"$f":"'C - tariff volumes'!M30","v":324240.64799999999},{"$f":"'C - tariff volumes'!N30","v":455969.95199999999},{"$f":"'C - tariff volumes'!O30","v":233278.86300000001},{"$f":"'C - tariff volumes'!P30","v":265994.98100000003},{"$f":"'C - tariff volumes'!Q30","v":489836.93800000002},{"$f":"'C - tariff volumes'!R30","v":499253.84899999999},{"$f":"'C - tariff volumes'!S30","v":348824.67200000002},{"$f":"'C - tariff volumes'!T30*(1+'I - drivers'!AB$29)","v":311846.57900000003},{"$f":"'C - tariff volumes'!U30*(1+'I - drivers'!AC$29)","v":328612.50549774274},{"$f":"'C - tariff volumes'!V30*(1+'I - drivers'!AD$29)","v":317552.92900420737},{"$f":"'C - tariff volumes'!W30*(1+'I - drivers'!AE$29)","v":304223.51819297386},{"$f":"'C - tariff volumes'!X30*(1+'I - drivers'!AF$29)","v":289086.47133450437},{"$f":"'C - tariff volumes'!Y30*(1+'I - drivers'!AG$29)","v":270064.83026236726},{"$f":"'C - tariff volumes'!Z30*(1+'I - drivers'!AH$29)","v":254829.73622031542},{"$f":"'C - tariff volumes'!AA30*(1+'I - drivers'!AI$29)","v":234133.12836042541},{"$f":"'C - tariff volumes'!AB30*(1+'I - drivers'!AJ$29)","v":219270.47995250454},{"$f":"'C - tariff volumes'!AC30*(1+'I - drivers'!AK$29)","v":204150.15056460939},{"$f":"'C - tariff volumes'!AD30*(1+'I - drivers'!AL$29)","v":190370.31501762153},{"$f":"'C - tariff volumes'!AE30*(1+'I - drivers'!AM$29)","v":177137.275064977},{"$f":"'C - tariff volumes'!AF30*(1+'I - drivers'!AN$29)","v":164051.44124558746},{"$f":"'C - tariff volumes'!AG30*(1+'I - drivers'!AO$29)","v":152014.83101003629},{"$f":"'C - tariff volumes'!AH30*(1+'I - drivers'!AP$29)","v":140588.19551182256},{"$f":"'C - tariff volumes'!AI30*(1+'I - drivers'!AQ$29)","v":128964.40055562332},{"$f":"'C - tariff volumes'!AJ30*(1+'I - drivers'!AR$29)","v":118499.29765407683},{"$f":"'C - tariff volumes'!AK30*(1+'I - drivers'!AS$29)","v":108646.28109354588},{"$f":"'C - tariff volumes'!AL30*(1+'I - drivers'!AT$29)","v":99358.361370613566},{"$f":"'C - tariff volumes'!AM30*(1+'I - drivers'!AU$29)","v":92272.056542500854},{"$f":"'C - tariff volumes'!AN30*(1+'I - drivers'!AV$29)","v":84092.549921998507},null,{"$f":"'C - tariff volumes'!AP30","v":293445.52},{"$f":"'C - tariff volumes'!AQ30","v":425867.70699999999},{"$f":"T30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+U30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":325865.45415881305},{"$f":"U30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+V30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":319365.01045515802},{"$f":"V30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+W30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":306407.50580744137},{"$f":"W30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+X30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":291566.63518620672},{"$f":"X30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+Y30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":273181.47428337554},{"$f":"Y30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+Z30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":257325.96483569033}]
[1,1,9,2,1,"Tariff V - SP AusNet West - Domestic","Off Peak > 1.4",{"$f":"'C - tariff volumes'!H31","v":12222.116},{"$f":"'C - tariff volumes'!I31","v":13207.112999999999},{"$f":"'C - tariff volumes'!J31","v":13389.912},{"$f":"'C - tariff volumes'!K31","v":13339.949000000001},{"$f":"'C - tariff volumes'!L31","v":14138.521000000001},{"$f":"'C - tariff volumes'!M31","v":17672.631000000001},{"$f":"'C - tariff volumes'!N31","v":21937.13},{"$f":"'C - tariff volumes'!O31","v":14844.120999999999},{"$f":"'C - tariff volumes'!P31","v":11826.136},{"$f":"'C - tariff volumes'!Q31","v":14567.957},{"$f":"'C - tariff volumes'!R31","v":14197.611999999999},{"$f":"'C - tariff volumes'!S31","v":7133.12},{"$f":"'C - tariff volumes'!T31*(1+'I - drivers'!AB$29)","v":9580.9709999999995},{"$f":"'C - tariff volumes'!U31*(1+'I - drivers'!AC$29)","v":9569.2852176234519},{"$f":"'C - tariff volumes'!V31*(1+'I - drivers'!AD$29)","v":9385.0525352125896},{"$f":"'C - tariff volumes'!W31*(1+'I - drivers'!AE$29)","v":9118.9020727021343},{"$f":"'C - tariff volumes'!X31*(1+'I - drivers'!AF$29)","v":8784.5880276480311},{"$f":"'C - tariff volumes'!Y31*(1+'I - drivers'!AG$29)","v":8315.0147500107978},{"$f":"'C - tariff volumes'!Z31*(1+'I - drivers'!AH$29)","v":7886.9826146317428},{"$f":"'C - tariff volumes'!AA31*(1+'I - drivers'!AI$29)","v":7399.4197754701381},{"$f":"'C - tariff volumes'!AB31*(1+'I - drivers'!AJ$29)","v":7015.8957118259596},{"$f":"'C - tariff volumes'!AC31*(1+'I - drivers'!AK$29)","v":6624.1403425656117},{"$f":"'C - tariff volumes'!AD31*(1+'I - drivers'!AL$29)","v":6249.2956938098168},{"$f":"'C - tariff volumes'!AE31*(1+'I - drivers'!AM$29)","v":5890.3807109419286},{"$f":"'C - tariff volumes'!AF31*(1+'I - drivers'!AN$29)","v":5527.5078425740321},{"$f":"'C - tariff volumes'!AG31*(1+'I - drivers'!AO$29)","v":5189.4033527722386},{"$f":"'C - tariff volumes'!AH31*(1+'I - drivers'!AP$29)","v":4855.8099538963816},{"$f":"'C - tariff volumes'!AI31*(1+'I - drivers'!AQ$29)","v":4522.6961886489407},{"$f":"'C - tariff volumes'!AJ31*(1+'I - drivers'!AR$29)","v":4213.010644007526},{"$f":"'C - tariff volumes'!AK31*(1+'I - drivers'!AS$29)","v":3915.8519836256623},{"$f":"'C - tariff volumes'!AL31*(1+'I - drivers'!AT$29)","v":3631.3969061845273},{"$f":"'C - tariff volumes'!AM31*(1+'I - drivers'!AU$29)","v":3372.5450326452033},{"$f":"'C - tariff volumes'!AN31*(1+'I - drivers'!AV$29)","v":3117.1747945919155},null,{"$f":"'C - tariff volumes'!AP31","v":6492.1809999999996},{"$f":"'C - tariff volumes'!AQ31","v":9558.5419999999995},{"$f":"T31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+U31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":9573.4401885269799},{"$f":"U31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+V31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":9450.5578997855591},{"$f":"V31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+W31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":9213.5339417596097},{"$f":"W31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+X31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":8903.4559891658209},{"$f":"X31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+Y31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":8481.9751847329826},{"$f":"Y31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+Z31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":8039.1727728058668}]
[2,1,1,2,1,"Tariff V - SP AusNet West - Commercial","Fixed Charge",{"$f":"'C - tariff volumes'!H33","v":6198.4794204999998},{"$f":"'C - tariff volumes'!I33","v":6229.8419605299996},{"$f":"'C - tariff volumes'!J33","v":6267.3507176000003},{"$f":"'C - tariff volumes'!K33","v":6280.5232848800024},{"$f":"'C - tariff volumes'!L33","v":6253.6712578999995},{"$f":"'C - tariff volumes'!M33","v":6221.8630948600012},{"$f":"'C - tariff volumes'!N33","v":6191.2985895399997},{"$f":"'C - tariff volumes'!O33","v":6167.7150822000012},{"$f":"'C - tariff volumes'!P33","v":6162.6054387999993},{"$f":"'C - tariff volumes'!Q33","v":6096.2654341999978},{"$f":"'C - tariff volumes'!R33","v":6181.7342660400009},{"$f":"'C - tariff volumes'!S33","v":6160.1259895799994},{"$f":"'C - tariff volumes'!T33","v":6142.4739742999991},{"$f":"'C - tariff volumes'!U33","v":6140.9250662504801},{"$f":"'C - tariff volumes'!V33","v":6125.1093714271537},{"$f":"'C - tariff volumes'!W33","v":6089.22920083183},{"$f":"'C - tariff volumes'!X33","v":6034.3099017236018},{"$f":"'C - tariff volumes'!Y33","v":5961.6129326504661},{"$f":"'C - tariff volumes'!Z33","v":5887.5560270868973},{"$f":"'C - tariff volumes'!AA33","v":5813.2510662205823},{"$f":"'C - tariff volumes'!AB33","v":5738.8492446446407},{"$f":"'C - tariff volumes'!AC33","v":5664.3279395726286},{"$f":"'C - tariff volumes'!AD33","v":5589.6709296601794},{"$f":"'C - tariff volumes'!AE33","v":5514.8765711296091},{"$f":"'C - tariff volumes'!AF33","v":5439.9432183684048},{"$f":"'C - tariff volumes'!AG33","v":5364.8692239521997},{"$f":"'C - tariff volumes'!AH33","v":5289.7685698795322},{"$f":"'C - tariff volumes'!AI33","v":5214.5225285676315},{"$f":"'C - tariff volumes'!AJ33","v":5139.1294653586192},{"$f":"'C - tariff volumes'!AK33","v":5063.3093799962226},{"$f":"'C - tariff volumes'!AL33","v":4987.477284142371},{"$f":"'C - tariff volumes'!AM33","v":4911.7588641817356},{"$f":"'C - tariff volumes'!AN33","v":4836.0271629121225},null,{"$f":"'C - tariff volumes'!AP33","v":6151.2999819399993},{"$f":"'C - tariff volumes'!AQ33","v":6151.2999819399993},{"$f":"T33+(U33-T33)*'I - assumptions'!$B$119","v":6141.6995202752396},{"$f":"U33+(V33-U33)*'I - assumptions'!$B$119","v":6133.0172188388169},{"$f":"V33+(W33-V33)*'I - assumptions'!$B$119","v":6107.1692861294923},{"$f":"W33+(X33-W33)*'I - assumptions'!$B$119","v":6061.7695512777154},{"$f":"X33+(Y33-X33)*'I - assumptions'!$B$119","v":5997.9614171870344},{"$f":"Y33+(Z33-Y33)*'I - assumptions'!$B$119","v":5924.5844798686812}]
[2,1,3,2,1,"Tariff V - SP AusNet West - Commercial","Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H35","v":39990.095000000001},{"$f":"'C - tariff volumes'!I35","v":42301.686000000002},{"$f":"'C - tariff volumes'!J35","v":39745.678999999996},{"$f":"'C - tariff volumes'!K35","v":39473.368999999999},{"$f":"'C - tariff volumes'!L35","v":41249.660000000003},{"$f":"'C - tariff volumes'!M35","v":41616.932999999997},{"$f":"'C - tariff volumes'!N35","v":47470.892999999996},{"$f":"'C - tariff volumes'!O35","v":40735.004999999997},{"$f":"'C - tariff volumes'!P35","v":40136.322},{"$f":"'C - tariff volumes'!Q35","v":35255.959000000003},{"$f":"'C - tariff volumes'!R35","v":36259.127},{"$f":"'C - tariff volumes'!S35","v":37889.061999999998},{"$f":"'C - tariff volumes'!T35*(1+'I - drivers'!AB$29)","v":35665.093000000001},{"$f":"'C - tariff volumes'!U35*(1+'I - drivers'!AC$29)","v":35490.024774401725},{"$f":"'C - tariff volumes'!V35*(1+'I - drivers'!AD$29)","v":34641.863631943932},{"$f":"'C - tariff volumes'!W35*(1+'I - drivers'!AE$29)","v":33309.481358089077},{"$f":"'C - tariff volumes'!X35*(1+'I - drivers'!AF$29)","v":31743.878754226833},{"$f":"'C - tariff volumes'!Y35*(1+'I - drivers'!AG$29)","v":29899.737092463598},{"$f":"'C - tariff volumes'!Z35*(1+'I - drivers'!AH$29)","v":28239.020450468888},{"$f":"'C - tariff volumes'!AA35*(1+'I - drivers'!AI$29)","v":26468.72462266247},{"$f":"'C - tariff volumes'!AB35*(1+'I - drivers'!AJ$29)","v":25033.604453070944},{"$f":"'C - tariff volumes'!AC35*(1+'I - drivers'!AK$29)","v":23579.952337894989},{"$f":"'C - tariff volumes'!AD35*(1+'I - drivers'!AL$29)","v":22216.068559364045},{"$f":"'C - tariff volumes'!AE35*(1+'I - drivers'!AM$29)","v":20906.225024221672},{"$f":"'C - tariff volumes'!AF35*(1+'I - drivers'!AN$29)","v":19620.367727091532},{"$f":"'C - tariff volumes'!AG35*(1+'I - drivers'!AO$29)","v":18367.254124369272},{"$f":"'C - tariff volumes'!AH35*(1+'I - drivers'!AP$29)","v":17147.098713328654},{"$f":"'C - tariff volumes'!AI35*(1+'I - drivers'!AQ$29)","v":15964.630548476387},{"$f":"'C - tariff volumes'!AJ35*(1+'I - drivers'!AR$29)","v":14852.716781782678},{"$f":"'C - tariff volumes'!AK35*(1+'I - drivers'!AS$29)","v":13802.688939582273},{"$f":"'C - tariff volumes'!AL35*(1+'I - drivers'!AT$29)","v":12801.279903348272},{"$f":"'C - tariff volumes'!AM35*(1+'I - drivers'!AU$29)","v":11865.077767185519},{"$f":"'C - tariff volumes'!AN35*(1+'I - drivers'!AV$29)","v":10964.69285521561},null,{"$f":"'C - tariff volumes'!AP35","v":8701.1110000000008},{"$f":"'C - tariff volumes'!AQ35","v":37501.144},{"$f":"T35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+U35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":35621.92281952317},{"$f":"U35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+V35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":35280.876201219988},{"$f":"V35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+W35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":34313.310674776076},{"$f":"W35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+X35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":32923.418457566979},{"$f":"X35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+Y35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":31289.13073761162},{"$f":"Y35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+Z35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":29490.219963294199}]
[2,1,6,2,1,"Tariff V - SP AusNet West - Commercial","Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H38","v":78319.168000000005},{"$f":"'C - tariff volumes'!I38","v":78566.611999999994},{"$f":"'C - tariff volumes'!J38","v":78263.740999999995},{"$f":"'C - tariff volumes'!K38","v":75432.141000000003},{"$f":"'C - tariff volumes'!L38","v":77979.357000000004},{"$f":"'C - tariff volumes'!M38","v":77556.952999999994},{"$f":"'C - tariff volumes'!N38","v":72894.335000000006},{"$f":"'C - tariff volumes'!O38","v":75355.316999999995},{"$f":"'C - tariff volumes'!P38","v":77537.567999999999},{"$f":"'C - tariff volumes'!Q38","v":76826.112999999998},{"$f":"'C - tariff volumes'!R38","v":77869.812999999995},{"$f":"'C - tariff volumes'!S38","v":76845.417000000001},{"$f":"'C - tariff volumes'!T38*(1+'I - drivers'!AB$29)","v":75816.284},{"$f":"'C - tariff volumes'!U38*(1+'I - drivers'!AC$29)","v":75573.158441272608},{"$f":"'C - tariff volumes'!V38*(1+'I - drivers'!AD$29)","v":73695.218454468617},{"$f":"'C - tariff volumes'!W38*(1+'I - drivers'!AE$29)","v":71065.168254459131},{"$f":"'C - tariff volumes'!X38*(1+'I - drivers'!AF$29)","v":67980.952842052968},{"$f":"'C - tariff volumes'!Y38*(1+'I - drivers'!AG$29)","v":64103.017520420268},{"$f":"'C - tariff volumes'!Z38*(1+'I - drivers'!AH$29)","v":60564.727259996005},{"$f":"'C - tariff volumes'!AA38*(1+'I - drivers'!AI$29)","v":56767.061545263612},{"$f":"'C - tariff volumes'!AB38*(1+'I - drivers'!AJ$29)","v":53692.893034001703},{"$f":"'C - tariff volumes'!AC38*(1+'I - drivers'!AK$29)","v":50582.131519339353},{"$f":"'C - tariff volumes'!AD38*(1+'I - drivers'!AL$29)","v":47625.800466557026},{"$f":"'C - tariff volumes'!AE38*(1+'I - drivers'!AM$29)","v":44801.431337164649},{"$f":"'C - tariff volumes'!AF38*(1+'I - drivers'!AN$29)","v":41992.340648390891},{"$f":"'C - tariff volumes'!AG38*(1+'I - drivers'!AO$29)","v":39323.424428123661},{"$f":"'C - tariff volumes'!AH38*(1+'I - drivers'!AP$29)","v":36705.919931271346},{"$f":"'C - tariff volumes'!AI38*(1+'I - drivers'!AQ$29)","v":34145.88027568211},{"$f":"'C - tariff volumes'!AJ38*(1+'I - drivers'!AR$29)","v":31751.374902495725},{"$f":"'C - tariff volumes'!AK38*(1+'I - drivers'!AS$29)","v":29475.934190790966},{"$f":"'C - tariff volumes'!AL38*(1+'I - drivers'!AT$29)","v":27304.565329959667},{"$f":"'C - tariff volumes'!AM38*(1+'I - drivers'!AU$29)","v":25272.429520829832},{"$f":"'C - tariff volumes'!AN38*(1+'I - drivers'!AV$29)","v":23327.886641601788},null,{"$f":"'C - tariff volumes'!AP38","v":45867.122000000003},{"$f":"'C - tariff volumes'!AQ38","v":79267.89},{"$f":"T38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+U38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":75669.80938947064},{"$f":"U38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+V38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":74441.765552740209},{"$f":"V38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+W38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":72110.705576696593},{"$f":"W38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+X38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":69207.036786564364},{"$f":"X38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+Y38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":65644.633004404299},{"$f":"Y38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+Z38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":61971.321903767261}]
[null,null,null,null,null,"Tariff D - SP AusNet"]
[0,2,3,0,1,"Tariff D - SP AusNet","> 50",{"$f":"'C - tariff volumes'!H45","v":4874.6866666666629},{"$f":"'C - tariff volumes'!I45","v":5135.8533333333162},{"$f":"'C - tariff volumes'!J45","v":5000.9974999999895},{"$f":"'C - tariff volumes'!K45","v":4310.3274999999985},{"$f":"'C - tariff volumes'!L45","v":3947.1824999999985},{"$f":"'C - tariff volumes'!M45","v":3709.8274999999976},{"$f":"'C - tariff volumes'!N45","v":4277.7183333333278},{"$f":"'C - tariff volumes'!O45","v":4254.1849999999959},{"$f":"'C - tariff volumes'!P45","v":3916.8933333333316},{"$f":"'C - tariff volumes'!Q45","v":3768.5683333333236},{"$f":"'C - tariff volumes'!R45","v":3564.3233333333324},{"$f":"'C - tariff volumes'!S45","v":3710.5724999999948},{"$f":"'C - tariff volumes'!T45","v":2508.1600000000017},{"$f":"'C - tariff volumes'!U45","v":2556.6866327298189},{"$f":"'C - tariff volumes'!V45","v":2556.247874748537},{"$f":"'C - tariff volumes'!W45","v":2497.7614358436122},{"$f":"'C - tariff volumes'!X45","v":2515.0923761042613},{"$f":"'C - tariff volumes'!Y45","v":2506.4488438730009},{"$f":"'C - tariff volumes'!Z45","v":2490.8729355374808},{"$f":"'C - tariff volumes'!AA45","v":2500.1746047406646},{"$f":"'C - tariff volumes'!AB45","v":2446.4267520335889},{"$f":"'C - tariff volumes'!AC45","v":2451.8673510014887},{"$f":"'C - tariff volumes'!AD45","v":2475.2531514038328},{"$f":"'C - tariff volumes'!AE45","v":2492.584091664482},{"$f":"'C - tariff volumes'!AF45","v":2522.1125038047771},{"$f":"'C - tariff volumes'!AG45","v":2488.8985246217107},{"$f":"'C - tariff volumes'!AH45","v":2498.9022065949462},{"$f":"'C - tariff volumes'!AI45","v":2519.1728253301862},{"$f":"'C - tariff volumes'!AJ45","v":2544.7524156389418},{"$f":"'C - tariff volumes'!AK45","v":2594.2881917257082},{"$f":"'C - tariff volumes'!AL45","v":2555.3703587859723},{"$f":"'C - tariff volumes'!AM45","v":2549.9736356162007},{"$f":"'C - tariff volumes'!AN45","v":2559.9773175894356},null,{"$f":"T45","v":2508.1600000000017},{"$f":"S45*(1-'I - assumptions'!$B$117)+T45*'I - assumptions'!$B$117","v":3109.3662499999982},{"$f":"T45*(1-'I - assumptions'!$B$117)+U45*'I - assumptions'!$B$117","v":2532.4233163649105},{"$f":"U45*(1-'I - assumptions'!$B$117)+V45*'I - assumptions'!$B$117","v":2556.467253739178},{"$f":"V45*(1-'I - assumptions'!$B$117)+W45*'I - assumptions'!$B$117","v":2527.0046552960748},{"$f":"W45*(1-'I - assumptions'!$B$117)+X45*'I - assumptions'!$B$117","v":2506.4269059739368},{"$f":"X45*(1-'I - assumptions'!$B$117)+Y45*'I - assumptions'!$B$117","v":2510.7706099886309},{"$f":"Y45*(1-'I - assumptions'!$B$117)+Z45*'I - assumptions'!$B$117","v":2498.6608897052411}]
[null,null,null,null,null,"Tariff M - SP AusNet Central"]
[0,3,2,1,1,"Tariff M - SP AusNet Central","10 - 50",{"$f":"'C - tariff volumes'!H48","v":7.5774999999999944},{"$f":"'C - tariff volumes'!I48","v":10.789999999999994},{"$f":"'C - tariff volumes'!J48","v":10.797499999999994},{"$f":"'C - tariff volumes'!K48","v":11.895833333333321},{"$f":"'C - tariff volumes'!L48","v":32.23833333333328},{"$f":"'C - tariff volumes'!M48","v":50.516666666666566},{"$f":"'C - tariff volumes'!N48","v":77.663333333333298},{"$f":"'C - tariff volumes'!O48","v":105.99083333333328},{"$f":"'C - tariff volumes'!P48","v":67.460833333333213},{"$f":"'C - tariff volumes'!Q48","v":55.619166666666608},{"$f":"'C - tariff volumes'!R48","v":57.830833333333203},{"$f":"'C - tariff volumes'!S48","v":57.119166666666587},{"$f":"'C - tariff volumes'!T48","v":43.187499999999943},{"$f":"'C - tariff volumes'!U48","v":44.023070279016821},{"$f":"'C - tariff volumes'!V48","v":44.015515394034757},{"$f":"'C - tariff volumes'!W48","v":43.008449225924899},{"$f":"'C - tariff volumes'!X48","v":43.306867182716637},{"$f":"'C - tariff volumes'!Y48","v":43.158035948569875},{"$f":"'C - tariff volumes'!Z48","v":42.889837531706405},{"$f":"'C - tariff volumes'!AA48","v":43.050001093326273},{"$f":"'C - tariff volumes'!AB48","v":42.124527683022777},{"$f":"'C - tariff volumes'!AC48","v":42.21820825680043},{"$f":"'C - tariff volumes'!AD48","v":42.620883626344735},{"$f":"'C - tariff volumes'!AE48","v":42.91930158313648},{"$f":"'C - tariff volumes'!AF48","v":43.427745342429745},{"$f":"'C - tariff volumes'!AG48","v":42.855840549287095},{"$f":"'C - tariff volumes'!AH48","v":43.028091926878282},{"$f":"'C - tariff volumes'!AI48","v":43.377127613049886},{"$f":"'C - tariff volumes'!AJ48","v":43.817577407504537},{"$f":"'C - tariff volumes'!AK48","v":44.670523921980177},{"$f":"'C - tariff volumes'!AL48","v":44.000405624070616},{"$f":"'C - tariff volumes'!AM48","v":43.907480538791162},{"$f":"'C - tariff volumes'!AN48","v":44.079731916382343},null,{"$f":"T48","v":43.187499999999943},{"$f":"S48*(1-'I - assumptions'!$B$117)+T48*'I - assumptions'!$B$117","v":50.153333333333265},{"$f":"T48*(1-'I - assumptions'!$B$117)+U48*'I - assumptions'!$B$117","v":43.605285139508382},{"$f":"U48*(1-'I - assumptions'!$B$117)+V48*'I - assumptions'!$B$117","v":44.019292836525793},{"$f":"V48*(1-'I - assumptions'!$B$117)+W48*'I - assumptions'!$B$117","v":43.511982309979828},{"$f":"W48*(1-'I - assumptions'!$B$117)+X48*'I - assumptions'!$B$117","v":43.157658204320768},{"$f":"X48*(1-'I - assumptions'!$B$117)+Y48*'I - assumptions'!$B$117","v":43.23245156564326},{"$f":"Y48*(1-'I - assumptions'!$B$117)+Z48*'I - assumptions'!$B$117","v":43.02393674013814}]
[0,3,1,2,1,"Tariff M - SP AusNet West","0 - 10",{"$f":"'C - tariff volumes'!H51","v":22.049999999999983},{"$f":"'C - tariff volumes'!I51","v":29.759166666666633},{"$f":"'C - tariff volumes'!J51","v":29.894999999999968},{"$f":"'C - tariff volumes'!K51","v":29.102499999999971},{"$f":"'C - tariff volumes'!L51","v":27.407499999999974},{"$f":"'C - tariff volumes'!M51","v":27.089499999999976},{"$f":"'C - tariff volumes'!N51","v":27.350749999999987},{"$f":"'C - tariff volumes'!O51","v":26.347499999999986},{"$f":"'C - tariff volumes'!P51","v":34.479999999999983},{"$f":"'C - tariff volumes'!Q51","v":49.809166666666705},{"$f":"'C - tariff volumes'!R51","v":56.942500000000017},{"$f":"'C - tariff volumes'!S51","v":65.266666666666666},{"$f":"'C - tariff volumes'!T51","v":58.290833333333318},{"$f":"'C - tariff volumes'!U51","v":59.418615396950329},{"$f":"'C - tariff volumes'!V51","v":59.408418452433004},{"$f":"'C - tariff volumes'!W51","v":58.049165748272529},{"$f":"'C - tariff volumes'!X51","v":58.451945056707174},{"$f":"'C - tariff volumes'!Y51","v":58.251065249715715},{"$f":"'C - tariff volumes'!Z51","v":57.889073719350399},{"$f":"'C - tariff volumes'!AA51","v":58.105248943117857},{"$f":"'C - tariff volumes'!AB51","v":56.856123239744591},{"$f":"'C - tariff volumes'!AC51","v":56.982565351759511},{"$f":"'C - tariff volumes'!AD51","v":57.526062494533356},{"$f":"'C - tariff volumes'!AE51","v":57.928841802968009},{"$f":"'C - tariff volumes'!AF51","v":58.615096168984493},{"$f":"'C - tariff volumes'!AG51","v":57.843187469022403},{"$f":"'C - tariff volumes'!AH51","v":58.075677804017594},{"$f":"'C - tariff volumes'!AI51","v":58.54677664071837},{"$f":"'C - tariff volumes'!AJ51","v":59.141258506078884},{"$f":"'C - tariff volumes'!AK51","v":60.292493542085765},{"$f":"'C - tariff volumes'!AL51","v":59.388024563398339},{"$f":"'C - tariff volumes'!AM51","v":59.262602145835146},{"$f":"'C - tariff volumes'!AN51","v":59.49509248083033},null,{"$f":"T51","v":58.290833333333318},{"$f":"S51*(1-'I - assumptions'!$B$117)+T51*'I - assumptions'!$B$117","v":61.778749999999988},{"$f":"T51*(1-'I - assumptions'!$B$117)+U51*'I - assumptions'!$B$117","v":58.85472436514182},{"$f":"U51*(1-'I - assumptions'!$B$117)+V51*'I - assumptions'!$B$117","v":59.413516924691663},{"$f":"V51*(1-'I - assumptions'!$B$117)+W51*'I - assumptions'!$B$117","v":58.728792100352763},{"$f":"W51*(1-'I - assumptions'!$B$117)+X51*'I - assumptions'!$B$117","v":58.250555402489852},{"$f":"X51*(1-'I - assumptions'!$B$117)+Y51*'I - assumptions'!$B$117","v":58.351505153211448},{"$f":"Y51*(1-'I - assumptions'!$B$117)+Z51*'I - assumptions'!$B$117","v":58.070069484533057}]
[1,1,1,1,2,"Tariff V - SP AusNet Central - New Town Domestic","Fixed Charge",{"$f":"'C - tariff volumes'!H55","v":1004.8849359999999},{"$f":"'C - tariff volumes'!I55","v":1148.1565007100003},{"$f":"'C - tariff volumes'!J55","v":1516.7260160000001},{"$f":"'C - tariff volumes'!K55","v":1878.150684},{"$f":"'C - tariff volumes'!L55","v":1974.594535},{"$f":"'C - tariff volumes'!M55","v":2072.6552039999997},{"$f":"'C - tariff volumes'!N55","v":2161.3725709999999},{"$f":"'C - tariff volumes'!O55","v":2257.3670975999999},{"$f":"'C - tariff volumes'!P55","v":2512.8986599999998},{"$f":"'C - tariff volumes'!Q55","v":2769.028691},{"$f":"'C - tariff volumes'!R55","v":2940.2712005999997},{"$f":"'C - tariff volumes'!S55","v":3079.4328481000002},{"$f":"'C - tariff volumes'!T55","v":3198.210908},{"$f":"'C - tariff volumes'!U55","v":3289.3895823158664},{"$f":"'C - tariff volumes'!V55","v":3539.4253324501829},{"$f":"'C - tariff volumes'!W55","v":3686.8187719105813},{"$f":"'C - tariff volumes'!X55","v":3751.5982670727358},{"$f":"'C - tariff volumes'!Y55","v":3763.5817139840374},{"$f":"'C - tariff volumes'!Z55","v":3749.613885368432},{"$f":"'C - tariff volumes'!AA55","v":3731.7489477975296},{"$f":"'C - tariff volumes'!AB55","v":3712.4789168673333},{"$f":"'C - tariff volumes'!AC55","v":3692.8856907369445},{"$f":"'C - tariff volumes'!AD55","v":3671.254023584595},{"$f":"'C - tariff volumes'!AE55","v":3647.5839154102841},{"$f":"'C - tariff volumes'!AF55","v":3621.8753662140125},{"$f":"'C - tariff volumes'!AG55","v":3594.1283759957792},{"$f":"'C - tariff volumes'!AH55","v":3564.3429447555845},{"$f":"'C - tariff volumes'!AI55","v":3532.5190724934291},{"$f":"'C - tariff volumes'!AJ55","v":3498.6567592093124},{"$f":"'C - tariff volumes'!AK55","v":3458.6791228593124},{"$f":"'C - tariff volumes'!AL55","v":3418.7014865093124},{"$f":"'C - tariff volumes'!AM55","v":3378.7238501593129},{"$f":"'C - tariff volumes'!AN55","v":3338.7462138093128},null,{"$f":"'C - tariff volumes'!AP55","v":3138.8218780500001},{"$f":"'C - tariff volumes'!AQ55","v":3138.8218780500001},{"$f":"T55+(U55-T55)*'I - assumptions'!$B$119","v":3243.8002451579332},{"$f":"U55+(V55-U55)*'I - assumptions'!$B$119","v":3414.4074573830248},{"$f":"V55+(W55-V55)*'I - assumptions'!$B$119","v":3613.1220521803821},{"$f":"W55+(X55-W55)*'I - assumptions'!$B$119","v":3719.2085194916585},{"$f":"X55+(Y55-X55)*'I - assumptions'!$B$119","v":3757.5899905283868},{"$f":"Y55+(Z55-Y55)*'I - assumptions'!$B$119","v":3756.5977996762349}]
[1,1,4,1,2,"Tariff V - SP AusNet Central - New Town Domestic","Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H58","v":5988.268},{"$f":"'C - tariff volumes'!I58","v":7866.4030000000002},{"$f":"'C - tariff volumes'!J58","v":6827.5280000000002},{"$f":"'C - tariff volumes'!K58","v":9458.9279999999999},{"$f":"'C - tariff volumes'!L58","v":14128.768},{"$f":"'C - tariff volumes'!M58","v":10915.785},{"$f":"'C - tariff volumes'!N58","v":10235.728999999999},{"$f":"'C - tariff volumes'!O58","v":12327.89},{"$f":"'C - tariff volumes'!P58","v":12230.718999999999},{"$f":"'C - tariff volumes'!Q58","v":16257.147000000001},{"$f":"'C - tariff volumes'!R58","v":15417.977999999999},{"$f":"'C - tariff volumes'!S58","v":15729.537},{"$f":"'C - tariff volumes'!T58*(1+'I - drivers'!AB$29)","v":11076.135},{"$f":"'C - tariff volumes'!U58*(1+'I - drivers'!AC$29)","v":11917.691686648541},{"$f":"'C - tariff volumes'!V58*(1+'I - drivers'!AD$29)","v":11982.528767204987},{"$f":"'C - tariff volumes'!W58*(1+'I - drivers'!AE$29)","v":11702.076887714138},{"$f":"'C - tariff volumes'!X58*(1+'I - drivers'!AF$29)","v":11203.649521567013},{"$f":"'C - tariff volumes'!Y58*(1+'I - drivers'!AG$29)","v":10522.677492668639},{"$f":"'C - tariff volumes'!Z58*(1+'I - drivers'!AH$29)","v":9860.6354060339418},{"$f":"'C - tariff volumes'!AA58*(1+'I - drivers'!AI$29)","v":9177.4479559891533},{"$f":"'C - tariff volumes'!AB58*(1+'I - drivers'!AJ$29)","v":8608.9129265788197},{"$f":"'C - tariff volumes'!AC58*(1+'I - drivers'!AK$29)","v":8043.3896942148467},{"$f":"'C - tariff volumes'!AD58*(1+'I - drivers'!AL$29)","v":7509.1095620324622},{"$f":"'C - tariff volumes'!AE58*(1+'I - drivers'!AM$29)","v":7000.7743905876869},{"$f":"'C - tariff volumes'!AF58*(1+'I - drivers'!AN$29)","v":6503.6842066374766},{"$f":"'C - tariff volumes'!AG58*(1+'I - drivers'!AO$29)","v":6028.4047877784533},{"$f":"'C - tariff volumes'!AH58*(1+'I - drivers'!AP$29)","v":5567.6876034294846},{"$f":"'C - tariff volumes'!AI58*(1+'I - drivers'!AQ$29)","v":5125.9478493980578},{"$f":"'C - tariff volumes'!AJ58*(1+'I - drivers'!AR$29)","v":4713.3636676993783},{"$f":"'C - tariff volumes'!AK58*(1+'I - drivers'!AS$29)","v":4322.7893249286217},{"$f":"'C - tariff volumes'!AL58*(1+'I - drivers'!AT$29)","v":3955.5009479308924},{"$f":"'C - tariff volumes'!AM58*(1+'I - drivers'!AU$29)","v":3610.5456626599225},{"$f":"'C - tariff volumes'!AN58*(1+'I - drivers'!AV$29)","v":3290.2637096617163},null,{"$f":"'C - tariff volumes'!AP58","v":3869.4229999999998},{"$f":"'C - tariff volumes'!AQ58","v":16278.2},{"$f":"T58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+U58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":11315.153281710634},{"$f":"U58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+V58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":11936.1066643103},{"$f":"V58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+W58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":11902.875040484123},{"$f":"W58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+X58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":11560.513931226342},{"$f":"X58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+Y58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":11010.240370617841},{"$f":"Y58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+Z58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":10334.644809335408}]
[1,1,7,1,2,"Tariff V - SP AusNet Central - New Town Domestic","Off Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H61","v":1982.5840000000001},{"$f":"'C - tariff volumes'!I61","v":2230.518},{"$f":"'C - tariff volumes'!J61","v":2438.413},{"$f":"'C - tariff volumes'!K61","v":2015.692},{"$f":"'C - tariff volumes'!L61","v":1657.396},{"$f":"'C - tariff volumes'!M61","v":2850.9520000000002},{"$f":"'C - tariff volumes'!N61","v":4960.5680000000002},{"$f":"'C - tariff volumes'!O61","v":3355.498},{"$f":"'C - tariff volumes'!P61","v":4596.0709999999999},{"$f":"'C - tariff volumes'!Q61","v":5703.7659999999996},{"$f":"'C - tariff volumes'!R61","v":6293.0209999999997},{"$f":"'C - tariff volumes'!S61","v":4391.826},{"$f":"'C - tariff volumes'!T61*(1+'I - drivers'!AB$29)","v":4674.4560000000001},{"$f":"'C - tariff volumes'!U61*(1+'I - drivers'!AC$29)","v":4910.2683708362629},{"$f":"'C - tariff volumes'!V61*(1+'I - drivers'!AD$29)","v":4964.3220881024308},{"$f":"'C - tariff volumes'!W61*(1+'I - drivers'!AE$29)","v":4899.478384728448},{"$f":"'C - tariff volumes'!X61*(1+'I - drivers'!AF$29)","v":4744.8224131042116},{"$f":"'C - tariff volumes'!Y61*(1+'I - drivers'!AG$29)","v":4489.4977206385347},{"$f":"'C - tariff volumes'!Z61*(1+'I - drivers'!AH$29)","v":4233.8750927830733},{"$f":"'C - tariff volumes'!AA61*(1+'I - drivers'!AI$29)","v":3962.9219727237692},{"$f":"'C - tariff volumes'!AB61*(1+'I - drivers'!AJ$29)","v":3739.9237473173052},{"$f":"'C - tariff volumes'!AC61*(1+'I - drivers'!AK$29)","v":3516.1263899544842},{"$f":"'C - tariff volumes'!AD61*(1+'I - drivers'!AL$29)","v":3299.7830499936931},{"$f":"'C - tariff volumes'!AE61*(1+'I - drivers'!AM$29)","v":3094.1270284352063},{"$f":"'C - tariff volumes'!AF61*(1+'I - drivers'!AN$29)","v":2887.3655175174918},{"$f":"'C - tariff volumes'!AG61*(1+'I - drivers'!AO$29)","v":2695.3087128281481},{"$f":"'C - tariff volumes'!AH61*(1+'I - drivers'!AP$29)","v":2505.5616947619933},{"$f":"'C - tariff volumes'!AI61*(1+'I - drivers'!AQ$29)","v":2319.5223060234762},{"$f":"'C - tariff volumes'!AJ61*(1+'I - drivers'!AR$29)","v":2146.0599889779924},{"$f":"'C - tariff volumes'!AK61*(1+'I - drivers'!AS$29)","v":1979.0422633912526},{"$f":"'C - tariff volumes'!AL61*(1+'I - drivers'!AT$29)","v":1820.6795751124721},{"$f":"'C - tariff volumes'!AM61*(1+'I - drivers'!AU$29)","v":1671.0368906876508},{"$f":"'C - tariff volumes'!AN61*(1+'I - drivers'!AV$29)","v":1531.700293142052},null,{"$f":"'C - tariff volumes'!AP61","v":3686.2620000000002},{"$f":"'C - tariff volumes'!AQ61","v":5354.9049999999997},{"$f":"T61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+U61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":4839.78607447578},{"$f":"U61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+V61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":4948.1658953368478},{"$f":"V61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+W61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":4918.8596118545247},{"$f":"W61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+X61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":4791.0477573780563},{"$f":"X61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+Y61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":4565.812082682799},{"$f":"Y61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+Z61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":4310.2785051615701}]
[null,null,null,null,null,"Tariff V - SP AusNet Central - New Town Commercial"]
[2,1,3,1,2,"Tariff V - SP AusNet Central - New Town Commercial","Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H67","v":93.738},{"$f":"'C - tariff volumes'!I67","v":82.852999999999994},{"$f":"'C - tariff volumes'!J67","v":83.343999999999994},{"$f":"'C - tariff volumes'!K67","v":91.150999999999996},{"$f":"'C - tariff volumes'!L67","v":114.85599999999999},{"$f":"'C - tariff volumes'!M67","v":117.64},{"$f":"'C - tariff volumes'!N67","v":91.846999999999994},{"$f":"'C - tariff volumes'!O67","v":120.301},{"$f":"'C - tariff volumes'!P67","v":157.434},{"$f":"'C - tariff volumes'!Q67","v":141.35400000000001},{"$f":"'C - tariff volumes'!R67","v":153.13399999999999},{"$f":"'C - tariff volumes'!S67","v":179.905},{"$f":"'C - tariff volumes'!T67*(1+'I - drivers'!AB$29)","v":196.18899999999999},{"$f":"'C - tariff volumes'!U67*(1+'I - drivers'!AC$29)","v":204.06548206460511},{"$f":"'C - tariff volumes'!V67*(1+'I - drivers'!AD$29)","v":223.29471824389077},{"$f":"'C - tariff volumes'!W67*(1+'I - drivers'!AE$29)","v":229.85041813584172},{"$f":"'C - tariff volumes'!X67*(1+'I - drivers'!AF$29)","v":227.54474371376907},{"$f":"'C - tariff volumes'!Y67*(1+'I - drivers'!AG$29)","v":219.06009071380359},{"$f":"'C - tariff volumes'!Z67*(1+'I - drivers'!AH$29)","v":209.32894113434088},{"$f":"'C - tariff volumes'!AA67*(1+'I - drivers'!AI$29)","v":198.59499679588359},{"$f":"'C - tariff volumes'!AB67*(1+'I - drivers'!AJ$29)","v":189.87308613003381},{"$f":"'C - tariff volumes'!AC67*(1+'I - drivers'!AK$29)","v":180.83947998187449},{"$f":"'C - tariff volumes'!AD67*(1+'I - drivers'!AL$29)","v":172.12790439268295},{"$f":"'C - tariff volumes'!AE67*(1+'I - drivers'!AM$29)","v":163.56932925298983},{"$f":"'C - tariff volumes'!AF67*(1+'I - drivers'!AN$29)","v":154.92641973440317},{"$f":"'C - tariff volumes'!AG67*(1+'I - drivers'!AO$29)","v":146.28608143375791},{"$f":"'C - tariff volumes'!AH67*(1+'I - drivers'!AP$29)","v":137.63920541961809},{"$f":"'C - tariff volumes'!AI67*(1+'I - drivers'!AQ$29)","v":129.12420398330224},{"$f":"'C - tariff volumes'!AJ67*(1+'I - drivers'!AR$29)","v":120.951109240504},{"$f":"'C - tariff volumes'!AK67*(1+'I - drivers'!AS$29)","v":112.92172092116677},{"$f":"'C - tariff volumes'!AL67*(1+'I - drivers'!AT$29)","v":105.22749524884338},{"$f":"'C - tariff volumes'!AM67*(1+'I - drivers'!AU$29)","v":97.853372968387035},{"$f":"'C - tariff volumes'!AN67*(1+'I - drivers'!AV$29)","v":90.874048847204463},null,{"$f":"'C - tariff volumes'!AP67","v":80.536000000000001},{"$f":"'C - tariff volumes'!AQ67","v":215.78700000000001},{"$f":"T67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+U67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":198.13126651403763},{"$f":"U67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+V67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":208.80723113674247},{"$f":"V67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+W67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":224.91129227678741},{"$f":"W67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+X67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":229.28186047449836},{"$f":"X67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+Y67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":225.45250795802266},{"$f":"Y67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+Z67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":216.66048060661933}]
[2,1,6,1,2,"Tariff V - SP AusNet Central - New Town Commercial","Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H70","v":168.172},{"$f":"'C - tariff volumes'!I70","v":174.33699999999999},{"$f":"'C - tariff volumes'!J70","v":159.15},{"$f":"'C - tariff volumes'!K70","v":166.39400000000001},{"$f":"'C - tariff volumes'!L70","v":183.148},{"$f":"'C - tariff volumes'!M70","v":217.803},{"$f":"'C - tariff volumes'!N70","v":221.26499999999999},{"$f":"'C - tariff volumes'!O70","v":232.42500000000001},{"$f":"'C - tariff volumes'!P70","v":274.83699999999999},{"$f":"'C - tariff volumes'!Q70","v":274.78500000000003},{"$f":"'C - tariff volumes'!R70","v":336.476},{"$f":"'C - tariff volumes'!S70","v":350.524},{"$f":"'C - tariff volumes'!T70*(1+'I - drivers'!AB$29)","v":264.14400000000001},{"$f":"'C - tariff volumes'!U70*(1+'I - drivers'!AC$29)","v":274.09129789272794},{"$f":"'C - tariff volumes'!V70*(1+'I - drivers'!AD$29)","v":296.70175809536624},{"$f":"'C - tariff volumes'!W70*(1+'I - drivers'!AE$29)","v":304.66020031022686},{"$f":"'C - tariff volumes'!X70*(1+'I - drivers'!AF$29)","v":301.88922322728149},{"$f":"'C - tariff volumes'!Y70*(1+'I - drivers'!AG$29)","v":290.49944195151056},{"$f":"'C - tariff volumes'!Z70*(1+'I - drivers'!AH$29)","v":277.4728192713863},{"$f":"'C - tariff volumes'!AA70*(1+'I - drivers'!AI$29)","v":263.0138666335136},{"$f":"'C - tariff volumes'!AB70*(1+'I - drivers'!AJ$29)","v":251.29374436829056},{"$f":"'C - tariff volumes'!AC70*(1+'I - drivers'!AK$29)","v":239.19092599585932},{"$f":"'C - tariff volumes'!AD70*(1+'I - drivers'!AL$29)","v":227.36758122445613},{"$f":"'C - tariff volumes'!AE70*(1+'I - drivers'!AM$29)","v":215.84395217583079},{"$f":"'C - tariff volumes'!AF70*(1+'I - drivers'!AN$29)","v":204.05595522886836},{"$f":"'C - tariff volumes'!AG70*(1+'I - drivers'!AO$29)","v":192.63233722057711},{"$f":"'C - tariff volumes'!AH70*(1+'I - drivers'!AP$29)","v":181.13088568385379},{"$f":"'C - tariff volumes'!AI70*(1+'I - drivers'!AQ$29)","v":169.69977632257917},{"$f":"'C - tariff volumes'!AJ70*(1+'I - drivers'!AR$29)","v":158.80929419949578},{"$f":"'C - tariff volumes'!AK70*(1+'I - drivers'!AS$29)","v":148.07019323888437},{"$f":"'C - tariff volumes'!AL70*(1+'I - drivers'!AT$29)","v":137.77542371704376},{"$f":"'C - tariff volumes'!AM70*(1+'I - drivers'!AU$29)","v":127.92297482525858},{"$f":"'C - tariff volumes'!AN70*(1+'I - drivers'!AV$29)","v":118.62808329697515},null,{"$f":"'C - tariff volumes'!AP70","v":189.02099999999999},{"$f":"'C - tariff volumes'!AQ70","v":329.37700000000001},{"$f":"T70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+U70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":270.13689762986468},{"$f":"U70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+V70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":287.71330608226862},{"$f":"V70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+W70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":301.49644002820753},{"$f":"W70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+X70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":302.99078393485797},{"$f":"X70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+Y70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":295.0272800193531},{"$f":"Y70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+Z70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":282.65135928356011}]
[2,1,7,1,2,"Tariff V - SP AusNet Central - New Town Commercial","Off Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H71","v":146.273},{"$f":"'C - tariff volumes'!I71","v":141.655},{"$f":"'C - tariff volumes'!J71","v":104.12},{"$f":"'C - tariff volumes'!K71","v":125.374},{"$f":"'C - tariff volumes'!L71","v":141.78100000000001},{"$f":"'C - tariff volumes'!M71","v":162.90700000000001},{"$f":"'C - tariff volumes'!N71","v":206.91499999999999},{"$f":"'C - tariff volumes'!O71","v":173.447},{"$f":"'C - tariff volumes'!P71","v":178.9},{"$f":"'C - tariff volumes'!Q71","v":183.36699999999999},{"$f":"'C - tariff volumes'!R71","v":197.93700000000001},{"$f":"'C - tariff volumes'!S71","v":207.84800000000001},{"$f":"'C - tariff volumes'!T71*(1+'I - drivers'!AB$29)","v":88.406999999999996},{"$f":"'C - tariff volumes'!U71*(1+'I - drivers'!AC$29)","v":92.919376000385583},{"$f":"'C - tariff volumes'!V71*(1+'I - drivers'!AD$29)","v":102.50200256515477},{"$f":"'C - tariff volumes'!W71*(1+'I - drivers'!AE$29)","v":106.30491981429189},{"$f":"'C - tariff volumes'!X71*(1+'I - drivers'!AF$29)","v":105.86026765339903},{"$f":"'C - tariff volumes'!Y71*(1+'I - drivers'!AG$29)","v":102.11612919361335},{"$f":"'C - tariff volumes'!Z71*(1+'I - drivers'!AH$29)","v":97.641892756036626},{"$f":"'C - tariff volumes'!AA71*(1+'I - drivers'!AI$29)","v":92.634941804493167},{"$f":"'C - tariff volumes'!AB71*(1+'I - drivers'!AJ$29)","v":88.578603079559912},{"$f":"'C - tariff volumes'!AC71*(1+'I - drivers'!AK$29)","v":84.379629780942338},{"$f":"'C - tariff volumes'!AD71*(1+'I - drivers'!AL$29)","v":80.264694113847469},{"$f":"'C - tariff volumes'!AE71*(1+'I - drivers'!AM$29)","v":76.242719741491356},{"$f":"'C - tariff volumes'!AF71*(1+'I - drivers'!AN$29)","v":72.115447172340922},{"$f":"'C - tariff volumes'!AG71*(1+'I - drivers'!AO$29)","v":68.10719739285139},{"$f":"'C - tariff volumes'!AH71*(1+'I - drivers'!AP$29)","v":64.0621809923814},{"$f":"'C - tariff volumes'!AI71*(1+'I - drivers'!AQ$29)","v":60.033742565521187},{"$f":"'C - tariff volumes'!AJ71*(1+'I - drivers'!AR$29)","v":56.189871934166689},{"$f":"'C - tariff volumes'!AK71*(1+'I - drivers'!AS$29)","v":52.383195812262827},{"$f":"'C - tariff volumes'!AL71*(1+'I - drivers'!AT$29)","v":48.735057342466519},{"$f":"'C - tariff volumes'!AM71*(1+'I - drivers'!AU$29)","v":45.244663124723566},{"$f":"'C - tariff volumes'!AN71*(1+'I - drivers'!AV$29)","v":41.95271429587055},null,{"$f":"'C - tariff volumes'!AP71","v":79.682000000000002},{"$f":"'C - tariff volumes'!AQ71","v":152.91300000000001},{"$f":"T71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+U71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":91.234744287039049},{"$f":"U71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+V71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":98.924464565930492},{"$f":"V71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+W71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":104.88515448432349},{"$f":"W71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+X71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":106.02627224423637},{"$f":"X71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+Y71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":103.51395029450929},{"$f":"Y71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+Z71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":99.312285603420861}]
[null,null,null,null,null,"Tariff V - SP AusNet West - New Town Domestic"]
[1,1,3,2,2,"Tariff V - SP AusNet West - New Town Domestic","Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H77","v":51161.069000000003},{"$f":"'C - tariff volumes'!I77","v":60681.173999999999},{"$f":"'C - tariff volumes'!J77","v":61676.008000000002},{"$f":"'C - tariff volumes'!K77","v":66269.025999999998},{"$f":"'C - tariff volumes'!L77","v":82504.793000000005},{"$f":"'C - tariff volumes'!M77","v":79906.959000000003},{"$f":"'C - tariff volumes'!N77","v":87160.057000000001},{"$f":"'C - tariff volumes'!O77","v":83040.506999999998},{"$f":"'C - tariff volumes'!P77","v":86785.596999999994},{"$f":"'C - tariff volumes'!Q77","v":90775.951000000001},{"$f":"'C - tariff volumes'!R77","v":89538.917000000001},{"$f":"'C - tariff volumes'!S77","v":91093.171000000002},{"$f":"'C - tariff volumes'!T77*(1+'I - drivers'!AB$29)","v":80263.414999999994},{"$f":"'C - tariff volumes'!U77*(1+'I - drivers'!AC$29)","v":83235.422317391625},{"$f":"'C - tariff volumes'!V77*(1+'I - drivers'!AD$29)","v":81270.193375709539},{"$f":"'C - tariff volumes'!W77*(1+'I - drivers'!AE$29)","v":78071.997890756917},{"$f":"'C - tariff volumes'!X77*(1+'I - drivers'!AF$29)","v":74225.555796058587},{"$f":"'C - tariff volumes'!Y77*(1+'I - drivers'!AG$29)","v":69611.093270113808},{"$f":"'C - tariff volumes'!Z77*(1+'I - drivers'!AH$29)","v":65337.05584028591},{"$f":"'C - tariff volumes'!AA77*(1+'I - drivers'!AI$29)","v":60923.954980388924},{"$f":"'C - tariff volumes'!AB77*(1+'I - drivers'!AJ$29)","v":57261.9500517325},{"$f":"'C - tariff volumes'!AC77*(1+'I - drivers'!AK$29)","v":53612.895961010072},{"$f":"'C - tariff volumes'!AD77*(1+'I - drivers'!AL$29)","v":50172.335942276382},{"$f":"'C - tariff volumes'!AE77*(1+'I - drivers'!AM$29)","v":46903.005795640391},{"$f":"'C - tariff volumes'!AF77*(1+'I - drivers'!AN$29)","v":43705.788178482399},{"$f":"'C - tariff volumes'!AG77*(1+'I - drivers'!AO$29)","v":40647.509773309881},{"$f":"'C - tariff volumes'!AH77*(1+'I - drivers'!AP$29)","v":37679.719444846924},{"$f":"'C - tariff volumes'!AI77*(1+'I - drivers'!AQ$29)","v":34831.246038324702},{"$f":"'C - tariff volumes'!AJ77*(1+'I - drivers'!AR$29)","v":32169.130145350806},{"$f":"'C - tariff volumes'!AK77*(1+'I - drivers'!AS$29)","v":29661.123311916534},{"$f":"'C - tariff volumes'!AL77*(1+'I - drivers'!AT$29)","v":27289.952018222633},{"$f":"'C - tariff volumes'!AM77*(1+'I - drivers'!AU$29)","v":25050.43025631327},{"$f":"'C - tariff volumes'!AN77*(1+'I - drivers'!AV$29)","v":22960.224462034465},null,{"$f":"'C - tariff volumes'!AP77","v":19947.885999999999},{"$f":"'C - tariff volumes'!AQ77","v":88289.354999999996},{"$f":"T77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+U77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":81010.887922708251},{"$f":"U77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+V77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":82741.158587879952},{"$f":"V77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+W77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":80465.833133209206},{"$f":"W77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+X77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":77104.600772409452},{"$f":"X77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+Y77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":73064.998158527989},{"$f":"Y77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+Z77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":68536.154042762995}]
[1,1,6,2,2,"Tariff V - SP AusNet West - New Town Domestic","Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H80","v":89860.993000000002},{"$f":"'C - tariff volumes'!I80","v":99725.274999999994},{"$f":"'C - tariff volumes'!J80","v":103616.52},{"$f":"'C - tariff volumes'!K80","v":110300.617},{"$f":"'C - tariff volumes'!L80","v":108897.08500000001},{"$f":"'C - tariff volumes'!M80","v":122625.893},{"$f":"'C - tariff volumes'!N80","v":128316.554},{"$f":"'C - tariff volumes'!O80","v":128795.18799999999},{"$f":"'C - tariff volumes'!P80","v":142276.106},{"$f":"'C - tariff volumes'!Q80","v":163484.481},{"$f":"'C - tariff volumes'!R80","v":171706.655},{"$f":"'C - tariff volumes'!S80","v":161074.834},{"$f":"'C - tariff volumes'!T80*(1+'I - drivers'!AB$29)","v":154057.97899999999},{"$f":"'C - tariff volumes'!U80*(1+'I - drivers'!AC$29)","v":154444.73272878458},{"$f":"'C - tariff volumes'!V80*(1+'I - drivers'!AD$29)","v":152321.65929948256},{"$f":"'C - tariff volumes'!W80*(1+'I - drivers'!AE$29)","v":148467.53965806917},{"$f":"'C - tariff volumes'!X80*(1+'I - drivers'!AF$29)","v":143248.72581542959},{"$f":"'C - tariff volumes'!Y80*(1+'I - drivers'!AG$29)","v":135685.22987083328},{"$f":"'C - tariff volumes'!Z80*(1+'I - drivers'!AH$29)","v":128457.63864592773},{"$f":"'C - tariff volumes'!AA80*(1+'I - drivers'!AI$29)","v":120743.21095614981},{"$f":"'C - tariff volumes'!AB80*(1+'I - drivers'!AJ$29)","v":114440.59090655361},{"$f":"'C - tariff volumes'!AC80*(1+'I - drivers'!AK$29)","v":108067.19917648393},{"$f":"'C - tariff volumes'!AD80*(1+'I - drivers'!AL$29)","v":101892.2453048773},{"$f":"'C - tariff volumes'!AE80*(1+'I - drivers'!AM$29)","v":96010.548632914375},{"$f":"'C - tariff volumes'!AF80*(1+'I - drivers'!AN$29)","v":90063.807169463151},{"$f":"'C - tariff volumes'!AG80*(1+'I - drivers'!AO$29)","v":84521.775048518204},{"$f":"'C - tariff volumes'!AH80*(1+'I - drivers'!AP$29)","v":79013.560276148317},{"$f":"'C - tariff volumes'!AI80*(1+'I - drivers'!AQ$29)","v":73584.694571897868},{"$f":"'C - tariff volumes'!AJ80*(1+'I - drivers'!AR$29)","v":68504.880620648764},{"$f":"'C - tariff volumes'!AK80*(1+'I - drivers'!AS$29)","v":63620.977718496288},{"$f":"'C - tariff volumes'!AL80*(1+'I - drivers'!AT$29)","v":58950.838733045079},{"$f":"'C - tariff volumes'!AM80*(1+'I - drivers'!AU$29)","v":54499.502549951256},{"$f":"'C - tariff volumes'!AN80*(1+'I - drivers'!AV$29)","v":50321.577075942841},null,{"$f":"'C - tariff volumes'!AP80","v":93769.865999999995},{"$f":"'C - tariff volumes'!AQ80","v":170450.33799999999},{"$f":"T80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+U80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":154279.3454915008},{"$f":"U80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+V80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":153229.54776412994},{"$f":"V80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+W80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":150115.67425177491},{"$f":"W80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+X80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":145480.44367383275},{"$f":"X80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+Y80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":138919.60256173159},{"$f":"Y80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+Z80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":131548.3686271492}]
[1,1,9,2,2,"Tariff V - SP AusNet West - New Town Domestic","Off Peak > 1.4",{"$f":"'C - tariff volumes'!H83","v":698.94799999999998},{"$f":"'C - tariff volumes'!I83","v":1408.739},{"$f":"'C - tariff volumes'!J83","v":1250.085},{"$f":"'C - tariff volumes'!K83","v":1035.5889999999999},{"$f":"'C - tariff volumes'!L83","v":559.01499999999999},{"$f":"'C - tariff volumes'!M83","v":888.27499999999998},{"$f":"'C - tariff volumes'!N83","v":1087.6759999999999},{"$f":"'C - tariff volumes'!O83","v":1803.423},{"$f":"'C - tariff volumes'!P83","v":3641.8359999999998},{"$f":"'C - tariff volumes'!Q83","v":4001.6979999999999},{"$f":"'C - tariff volumes'!R83","v":3811.6219999999998},{"$f":"'C - tariff volumes'!S83","v":2596.7939999999999},{"$f":"'C - tariff volumes'!T83*(1+'I - drivers'!AB$29)","v":2192.0520000000001},{"$f":"'C - tariff volumes'!U83*(1+'I - drivers'!AC$29)","v":2198.413477486386},{"$f":"'C - tariff volumes'!V83*(1+'I - drivers'!AD$29)","v":2175.5725126655698},{"$f":"'C - tariff volumes'!W83*(1+'I - drivers'!AE$29)","v":2125.5280167471747},{"$f":"'C - tariff volumes'!X83*(1+'I - drivers'!AF$29)","v":2054.0290586934966},{"$f":"'C - tariff volumes'!Y83*(1+'I - drivers'!AG$29)","v":1947.5573796504377},{"$f":"'C - tariff volumes'!Z83*(1+'I - drivers'!AH$29)","v":1845.1926736852865},{"$f":"'C - tariff volumes'!AA83*(1+'I - drivers'!AI$29)","v":1735.717626530092},{"$f":"'C - tariff volumes'!AB83*(1+'I - drivers'!AJ$29)","v":1646.4181708485785},{"$f":"'C - tariff volumes'!AC83*(1+'I - drivers'!AK$29)","v":1555.9856370066639},{"$f":"'C - tariff volumes'!AD83*(1+'I - drivers'!AL$29)","v":1468.2453877059011},{"$f":"'C - tariff volumes'!AE83*(1+'I - drivers'!AM$29)","v":1384.5713522568524},{"$f":"'C - tariff volumes'!AF83*(1+'I - drivers'!AN$29)","v":1299.8125306340417},{"$f":"'C - tariff volumes'!AG83*(1+'I - drivers'!AO$29)","v":1220.7381035508658},{"$f":"'C - tariff volumes'!AH83*(1+'I - drivers'!AP$29)","v":1142.0168582270869},{"$f":"'C - tariff volumes'!AI83*(1+'I - drivers'!AQ$29)","v":1064.3148850570078},{"$f":"'C - tariff volumes'!AJ83*(1+'I - drivers'!AR$29)","v":991.53303336226577},{"$f":"'C - tariff volumes'!AK83*(1+'I - drivers'!AS$29)","v":921.42581643166397},{"$f":"'C - tariff volumes'!AL83*(1+'I - drivers'!AT$29)","v":854.33512525938261},{"$f":"'C - tariff volumes'!AM83*(1+'I - drivers'!AU$29)","v":790.33760413166578},{"$f":"'C - tariff volumes'!AN83*(1+'I - drivers'!AV$29)","v":730.22906069512101},null,{"$f":"'C - tariff volumes'!AP83","v":1528.971},{"$f":"'C - tariff volumes'!AQ83","v":2462.4479999999999},{"$f":"T83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+U83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2196.1516046388792},{"$f":"U83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+V83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2183.6937955357243},{"$f":"V83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+W83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2143.3217268919047},{"$f":"W83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+X83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2079.4510698839367},{"$f":"X83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+Y83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":1985.4142140684371},{"$f":"Y83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+Z83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":1881.5892418506362}]
[2,1,3,2,2,"Tariff V - SP AusNet West - New Town Commercial","Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H87","v":1473.5509999999999},{"$f":"'C - tariff volumes'!I87","v":1638.221},{"$f":"'C - tariff volumes'!J87","v":1707.7280000000001},{"$f":"'C - tariff volumes'!K87","v":1851.653},{"$f":"'C - tariff volumes'!L87","v":2204.625},{"$f":"'C - tariff volumes'!M87","v":2314.6439999999998},{"$f":"'C - tariff volumes'!N87","v":2310.192},{"$f":"'C - tariff volumes'!O87","v":2304.6219999999998},{"$f":"'C - tariff volumes'!P87","v":2316.364},{"$f":"'C - tariff volumes'!Q87","v":2128.0250000000001},{"$f":"'C - tariff volumes'!R87","v":2208.6370000000002},{"$f":"'C - tariff volumes'!S87","v":2304.203},{"$f":"'C - tariff volumes'!T87*(1+'I - drivers'!AB$29)","v":2324.7629999999999},{"$f":"'C - tariff volumes'!U87*(1+'I - drivers'!AC$29)","v":2323.3751266879717},{"$f":"'C - tariff volumes'!V87*(1+'I - drivers'!AD$29)","v":2283.2330803500586},{"$f":"'C - tariff volumes'!W87*(1+'I - drivers'!AE$29)","v":2204.8198145422834},{"$f":"'C - tariff volumes'!X87*(1+'I - drivers'!AF$29)","v":2106.4877969783402},{"$f":"'C - tariff volumes'!Y87*(1+'I - drivers'!AG$29)","v":1986.9871677188182},{"$f":"'C - tariff volumes'!Z87*(1+'I - drivers'!AH$29)","v":1876.551860798601},{"$f":"'C - tariff volumes'!AA87*(1+'I - drivers'!AI$29)","v":1761.5603735405793},{"$f":"'C - tariff volumes'!AB87*(1+'I - drivers'!AJ$29)","v":1666.975265177158},{"$f":"'C - tariff volumes'!AC87*(1+'I - drivers'!AK$29)","v":1571.4541691250363},{"$f":"'C - tariff volumes'!AD87*(1+'I - drivers'!AL$29)","v":1481.2712684652322},{"$f":"'C - tariff volumes'!AE87*(1+'I - drivers'!AM$29)","v":1394.7353451614588},{"$f":"'C - tariff volumes'!AF87*(1+'I - drivers'!AN$29)","v":1309.6465881065283},{"$f":"'C - tariff volumes'!AG87*(1+'I - drivers'!AO$29)","v":1226.6012820469282},{"$f":"'C - tariff volumes'!AH87*(1+'I - drivers'!AP$29)","v":1145.378774838563},{"$f":"'C - tariff volumes'!AI87*(1+'I - drivers'!AQ$29)","v":1066.9853149875307},{"$f":"'C - tariff volumes'!AJ87*(1+'I - drivers'!AR$29)","v":992.99013648779146},{"$f":"'C - tariff volumes'!AK87*(1+'I - drivers'!AS$29)","v":922.90224628412852},{"$f":"'C - tariff volumes'!AL87*(1+'I - drivers'!AT$29)","v":856.05438849650898},{"$f":"'C - tariff volumes'!AM87*(1+'I - drivers'!AU$29)","v":792.30191644975241},{"$f":"'C - tariff volumes'!AN87*(1+'I - drivers'!AV$29)","v":732.22479756551718},null,{"$f":"'C - tariff volumes'!AP87","v":557.79999999999995},{"$f":"'C - tariff volumes'!AQ87","v":2299.0300000000002},{"$f":"T87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+U87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2324.4207634739},{"$f":"U87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+V87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2313.476475009777},{"$f":"V87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+W87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2263.8971053315704},{"$f":"W87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+X87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2180.5720623852062},{"$f":"X87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+Y87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2077.0200639582649},{"$f":"Y87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+Z87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":1959.7548580608693}]
[2,1,5,2,2,"Tariff V - SP AusNet West - New Town Commercial","Peak > 1.4",{"$f":"'C - tariff volumes'!H89","v":22619.940999999999},{"$f":"'C - tariff volumes'!I89","v":24104.848000000002},{"$f":"'C - tariff volumes'!J89","v":23176.143},{"$f":"'C - tariff volumes'!K89","v":22046.405999999999},{"$f":"'C - tariff volumes'!L89","v":29491.63},{"$f":"'C - tariff volumes'!M89","v":28736.973000000002},{"$f":"'C - tariff volumes'!N89","v":23074.333999999999},{"$f":"'C - tariff volumes'!O89","v":27669.22},{"$f":"'C - tariff volumes'!P89","v":29449.126},{"$f":"'C - tariff volumes'!Q89","v":19772.989000000001},{"$f":"'C - tariff volumes'!R89","v":23993.883999999998},{"$f":"'C - tariff volumes'!S89","v":27446.949000000001},{"$f":"'C - tariff volumes'!T89*(1+'I - drivers'!AB$29)","v":25770.98},{"$f":"'C - tariff volumes'!U89*(1+'I - drivers'!AC$29)","v":26191.7455816447},{"$f":"'C - tariff volumes'!V89*(1+'I - drivers'!AD$29)","v":25682.763027701101},{"$f":"'C - tariff volumes'!W89*(1+'I - drivers'!AE$29)","v":24739.062591500377},{"$f":"'C - tariff volumes'!X89*(1+'I - drivers'!AF$29)","v":23572.040613084631},{"$f":"'C - tariff volumes'!Y89*(1+'I - drivers'!AG$29)","v":22172.064891865961},{"$f":"'C - tariff volumes'!Z89*(1+'I - drivers'!AH$29)","v":20878.863225737732},{"$f":"'C - tariff volumes'!AA89*(1+'I - drivers'!AI$29)","v":19541.936926905953},{"$f":"'C - tariff volumes'!AB89*(1+'I - drivers'!AJ$29)","v":18438.049683101683},{"$f":"'C - tariff volumes'!AC89*(1+'I - drivers'!AK$29)","v":17330.002343305998},{"$f":"'C - tariff volumes'!AD89*(1+'I - drivers'!AL$29)","v":16286.699441345316},{"$f":"'C - tariff volumes'!AE89*(1+'I - drivers'!AM$29)","v":15289.135610466737},{"$f":"'C - tariff volumes'!AF89*(1+'I - drivers'!AN$29)","v":14312.885417853446},{"$f":"'C - tariff volumes'!AG89*(1+'I - drivers'!AO$29)","v":13364.463568641135},{"$f":"'C - tariff volumes'!AH89*(1+'I - drivers'!AP$29)","v":12441.197553184897},{"$f":"'C - tariff volumes'!AI89*(1+'I - drivers'!AQ$29)","v":11553.806990192439},{"$f":"'C - tariff volumes'!AJ89*(1+'I - drivers'!AR$29)","v":10719.044081710843},{"$f":"'C - tariff volumes'!AK89*(1+'I - drivers'!AS$29)","v":9931.0088493586154},{"$f":"'C - tariff volumes'!AL89*(1+'I - drivers'!AT$29)","v":9182.4270616349531},{"$f":"'C - tariff volumes'!AM89*(1+'I - drivers'!AU$29)","v":8471.4440288297392},{"$f":"'C - tariff volumes'!AN89*(1+'I - drivers'!AV$29)","v":7803.9494491957576},null,{"$f":"'C - tariff volumes'!AP89","v":5828.1509999999998},{"$f":"'C - tariff volumes'!AQ89","v":27858.07},{"$f":"T89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+U89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":25874.646715463667},{"$f":"U89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+V89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":26066.344284824281},{"$f":"V89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+W89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":25450.257497614351},{"$f":"W89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+X89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":24451.53590050208},{"$f":"X89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+Y89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":23227.119614127616},{"$f":"Y89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+Z89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":21853.450501792438}]
[2,1,6,2,2,"Tariff V - SP AusNet West - New Town Commercial","Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H90","v":2755.4050000000002},{"$f":"'C - tariff volumes'!I90","v":3105.4319999999998},{"$f":"'C - tariff volumes'!J90","v":3259.627},{"$f":"'C - tariff volumes'!K90","v":3548.3789999999999},{"$f":"'C - tariff volumes'!L90","v":3543.4189999999999},{"$f":"'C - tariff volumes'!M90","v":4191.7430000000004},{"$f":"'C - tariff volumes'!N90","v":4224.0590000000002},{"$f":"'C - tariff volumes'!O90","v":4238.0150000000003},{"$f":"'C - tariff volumes'!P90","v":4607.3789999999999},{"$f":"'C - tariff volumes'!Q90","v":4681.9399999999996},{"$f":"'C - tariff volumes'!R90","v":4908.759},{"$f":"'C - tariff volumes'!S90","v":4873.6099999999997},{"$f":"'C - tariff volumes'!T90*(1+'I - drivers'!AB$29)","v":4959.7340000000004},{"$f":"'C - tariff volumes'!U90*(1+'I - drivers'!AC$29)","v":4963.2250147745835},{"$f":"'C - tariff volumes'!V90*(1+'I - drivers'!AD$29)","v":4869.6459558246261},{"$f":"'C - tariff volumes'!W90*(1+'I - drivers'!AE$29)","v":4714.1083186668247},{"$f":"'C - tariff volumes'!X90*(1+'I - drivers'!AF$29)","v":4519.8436923568706},{"$f":"'C - tariff volumes'!Y90*(1+'I - drivers'!AG$29)","v":4267.62286316669},{"$f":"'C - tariff volumes'!Z90*(1+'I - drivers'!AH$29)","v":4031.9319896784432},{"$f":"'C - tariff volumes'!AA90*(1+'I - drivers'!AI$29)","v":3784.2790291867677},{"$f":"'C - tariff volumes'!AB90*(1+'I - drivers'!AJ$29)","v":3581.1556580431597},{"$f":"'C - tariff volumes'!AC90*(1+'I - drivers'!AK$29)","v":3376.1721740671705},{"$f":"'C - tariff volumes'!AD90*(1+'I - drivers'!AL$29)","v":3180.2400868452792},{"$f":"'C - tariff volumes'!AE90*(1+'I - drivers'!AM$29)","v":2993.2025030834607},{"$f":"'C - tariff volumes'!AF90*(1+'I - drivers'!AN$29)","v":2806.884549492836},{"$f":"'C - tariff volumes'!AG90*(1+'I - drivers'!AO$29)","v":2629.6575274796337},{"$f":"'C - tariff volumes'!AH90*(1+'I - drivers'!AP$29)","v":2455.1327286118744},{"$f":"'C - tariff volumes'!AI90*(1+'I - drivers'!AQ$29)","v":2285.0552133500023},{"$f":"'C - tariff volumes'!AJ90*(1+'I - drivers'!AR$29)","v":2125.437120049924},{"$f":"'C - tariff volumes'!AK90*(1+'I - drivers'!AS$29)","v":1973.3402431872337},{"$f":"'C - tariff volumes'!AL90*(1+'I - drivers'!AT$29)","v":1828.1889165384725},{"$f":"'C - tariff volumes'!AM90*(1+'I - drivers'!AU$29)","v":1689.9116961805753},{"$f":"'C - tariff volumes'!AN90*(1+'I - drivers'!AV$29)","v":1559.9775032566145},null,{"$f":"'C - tariff volumes'!AP90","v":3022.1109999999999},{"$f":"'C - tariff volumes'!AQ90","v":5095.576},{"$f":"T90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+U90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":4961.8372137967553},{"$f":"U90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+V90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":4906.8469182669733},{"$f":"V90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+W90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":4775.9399919407879},{"$f":"W90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+X90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":4597.0707039161316},{"$f":"X90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+Y90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":4367.8895008008549},{"$f":"Y90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+Z90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":4125.6273893867146}]
[2,1,9,2,2,"Tariff V - SP AusNet West - New Town Commercial","Off Peak > 1.4",{"$f":"'C - tariff volumes'!H93","v":25280.294000000002},{"$f":"'C - tariff volumes'!I93","v":25295.556},{"$f":"'C - tariff volumes'!J93","v":24535.646000000001},{"$f":"'C - tariff volumes'!K93","v":26134.761999999999},{"$f":"'C - tariff volumes'!L93","v":23448.006000000001},{"$f":"'C - tariff volumes'!M93","v":27339.127},{"$f":"'C - tariff volumes'!N93","v":33105.275999999998},{"$f":"'C - tariff volumes'!O93","v":28069.972000000002},{"$f":"'C - tariff volumes'!P93","v":30968.370999999999},{"$f":"'C - tariff volumes'!Q93","v":24556.594000000001},{"$f":"'C - tariff volumes'!R93","v":31929.045999999998},{"$f":"'C - tariff volumes'!S93","v":29264.83},{"$f":"'C - tariff volumes'!T93*(1+'I - drivers'!AB$29)","v":30848.876},{"$f":"'C - tariff volumes'!U93*(1+'I - drivers'!AC$29)","v":31577.503814990698},{"$f":"'C - tariff volumes'!V93*(1+'I - drivers'!AD$29)","v":31085.03098951549},{"$f":"'C - tariff volumes'!W93*(1+'I - drivers'!AE$29)","v":30121.407807094722},{"$f":"'C - tariff volumes'!X93*(1+'I - drivers'!AF$29)","v":28860.872970068402},{"$f":"'C - tariff volumes'!Y93*(1+'I - drivers'!AG$29)","v":27205.92749958178},{"$f":"'C - tariff volumes'!Z93*(1+'I - drivers'!AH$29)","v":25645.813770764111},{"$f":"'C - tariff volumes'!AA93*(1+'I - drivers'!AI$29)","v":24014.123528164193},{"$f":"'C - tariff volumes'!AB93*(1+'I - drivers'!AJ$29)","v":22670.978464673288},{"$f":"'C - tariff volumes'!AC93*(1+'I - drivers'!AK$29)","v":21322.918064234163},{"$f":"'C - tariff volumes'!AD93*(1+'I - drivers'!AL$29)","v":20036.902503529265},{"$f":"'C - tariff volumes'!AE93*(1+'I - drivers'!AM$29)","v":18811.89859350746},{"$f":"'C - tariff volumes'!AF93*(1+'I - drivers'!AN$29)","v":17595.990552612209},{"$f":"'C - tariff volumes'!AG93*(1+'I - drivers'!AO$29)","v":16442.616553013235},{"$f":"'C - tariff volumes'!AH93*(1+'I - drivers'!AP$29)","v":15310.876253611979},{"$f":"'C - tariff volumes'!AI93*(1+'I - drivers'!AQ$29)","v":14211.456387084059},{"$f":"'C - tariff volumes'!AJ93*(1+'I - drivers'!AR$29)","v":13182.076936470859},{"$f":"'C - tariff volumes'!AK93*(1+'I - drivers'!AS$29)","v":12202.289069186891},{"$f":"'C - tariff volumes'!AL93*(1+'I - drivers'!AT$29)","v":11270.791321248516},{"$f":"'C - tariff volumes'!AM93*(1+'I - drivers'!AU$29)","v":10386.838043556592},{"$f":"'C - tariff volumes'!AN93*(1+'I - drivers'!AV$29)","v":9559.1503577180192},null,{"$f":"'C - tariff volumes'!AP93","v":19375.609},{"$f":"'C - tariff volumes'!AQ93","v":32110.593000000001},{"$f":"T93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+U93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":31291.735221287789},{"$f":"U93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+V93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":31278.17934849592},{"$f":"V93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+W93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":30499.34183052124},{"$f":"W93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+X93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":29355.256056027232},{"$f":"X93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+Y93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":27854.998849900738},{"$f":"Y93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+Z93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":26257.69201247867}]
[0,2,2,0,2,"Tariff D - SP AusNet New Town West & Central","10 - 50",{"$f":"'C - tariff volumes'!H96","v":9.4058333333333213},{"$f":"'C - tariff volumes'!I96","v":22.062499999999961},{"$f":"'C - tariff volumes'!J96","v":33.787499999999945},{"$f":"'C - tariff volumes'!K96","v":64.958333333333314},{"$f":"'C - tariff volumes'!L96","v":71.534999999999954},{"$f":"'C - tariff volumes'!M96","v":65.632499999999837},{"$f":"'C - tariff volumes'!N96","v":66.958333333333314},{"$f":"'C - tariff volumes'!O96","v":40.252499999999969},{"$f":"'C - tariff volumes'!P96","v":25.590833333333322},{"$f":"'C - tariff volumes'!Q96","v":26.436666666666635},{"$f":"'C - tariff volumes'!R96","v":23.732499999999952},{"$f":"'C - tariff volumes'!S96","v":24.704999999999952},{"$f":"'C - tariff volumes'!T96","v":20.296666666666617},{"$f":"'C - tariff volumes'!U96","v":20.689356482696237},{"$f":"'C - tariff volumes'!V96","v":20.685805941864146},{"$f":"'C - tariff volumes'!W96","v":20.212518848945983},{"$f":"'C - tariff volumes'!X96","v":20.352765211813704},{"$f":"'C - tariff volumes'!Y96","v":20.282819557421448},{"$f":"'C - tariff volumes'!Z96","v":20.156775357882104},{"$f":"'C - tariff volumes'!AA96","v":20.232046823522502},{"$f":"'C - tariff volumes'!AB96","v":19.797105571590961},{"$f":"'C - tariff volumes'!AC96","v":19.84113227790893},{"$f":"'C - tariff volumes'!AD96","v":20.030376104259553},{"$f":"'C - tariff volumes'!AE96","v":20.170622467127274},{"$f":"'C - tariff volumes'!AF96","v":20.409573865127211},{"$f":"'C - tariff volumes'!AG96","v":20.140797924137679},{"$f":"'C - tariff volumes'!AH96","v":20.221750255109431},{"$f":"'C - tariff volumes'!AI96","v":20.385785241552181},{"$f":"'C - tariff volumes'!AJ96","v":20.592781772063276},{"$f":"'C - tariff volumes'!AK96","v":20.993637832006716},{"$f":"'C - tariff volumes'!AL96","v":20.678704860199957},{"$f":"'C - tariff volumes'!AM96","v":20.635033207965197},{"$f":"'C - tariff volumes'!AN96","v":20.715985538936945},null,{"$f":"T96","v":20.296666666666617},{"$f":"S96*(1-'I - assumptions'!$B$117)+T96*'I - assumptions'!$B$117","v":22.500833333333283},{"$f":"T96*(1-'I - assumptions'!$B$117)+U96*'I - assumptions'!$B$117","v":20.493011574681425},{"$f":"U96*(1-'I - assumptions'!$B$117)+V96*'I - assumptions'!$B$117","v":20.687581212280193},{"$f":"V96*(1-'I - assumptions'!$B$117)+W96*'I - assumptions'!$B$117","v":20.449162395405065},{"$f":"W96*(1-'I - assumptions'!$B$117)+X96*'I - assumptions'!$B$117","v":20.282642030379844},{"$f":"X96*(1-'I - assumptions'!$B$117)+Y96*'I - assumptions'!$B$117","v":20.317792384617576},{"$f":"Y96*(1-'I - assumptions'!$B$117)+Z96*'I - assumptions'!$B$117","v":20.219797457651776}]
[0,3,2,1,2,"Tariff M - SP AusNet New Town Central","10 - 50",{"$f":"'C - tariff volumes'!H100","v":0},{"$f":"'C - tariff volumes'!I100","v":0},{"$f":"'C - tariff volumes'!J100","v":0},{"$f":"'C - tariff volumes'!K100","v":0},{"$f":"'C - tariff volumes'!L100","v":0},{"$f":"'C - tariff volumes'!M100","v":0},{"$f":"'C - tariff volumes'!N100","v":0},{"$f":"'C - tariff volumes'!O100","v":0},{"$f":"'C - tariff volumes'!P100","v":0},{"$f":"'C - tariff volumes'!Q100","v":0},{"$f":"'C - tariff volumes'!R100","v":0},{"$f":"'C - tariff volumes'!S100","v":0},{"$f":"'C - tariff volumes'!T100","v":0},{"$f":"'C - tariff volumes'!U100","v":0},{"$f":"'C - tariff volumes'!V100","v":0},{"$f":"'C - tariff volumes'!W100","v":0},{"$f":"'C - tariff volumes'!X100","v":0},{"$f":"'C - tariff volumes'!Y100","v":0},{"$f":"'C - tariff volumes'!Z100","v":0},{"$f":"'C - tariff volumes'!AA100","v":0},{"$f":"'C - tariff volumes'!AB100","v":0},{"$f":"'C - tariff volumes'!AC100","v":0},{"$f":"'C - tariff volumes'!AD100","v":0},{"$f":"'C - tariff volumes'!AE100","v":0},{"$f":"'C - tariff volumes'!AF100","v":0},{"$f":"'C - tariff volumes'!AG100","v":0},{"$f":"'C - tariff volumes'!AH100","v":0},{"$f":"'C - tariff volumes'!AI100","v":0},{"$f":"'C - tariff volumes'!AJ100","v":0},{"$f":"'C - tariff volumes'!AK100","v":0},{"$f":"'C - tariff volumes'!AL100","v":0},{"$f":"'C - tariff volumes'!AM100","v":0},{"$f":"'C - tariff volumes'!AN100","v":0},null,{"$f":"T100","v":0},{"$f":"S100*(1-'I - assumptions'!$B$117)+T100*'I - assumptions'!$B$117","v":0},{"$f":"T100*(1-'I - assumptions'!$B$117)+U100*'I - assumptions'!$B$117","v":0},{"$f":"U100*(1-'I - assumptions'!$B$117)+V100*'I - assumptions'!$B$117","v":0},{"$f":"V100*(1-'I - assumptions'!$B$117)+W100*'I - assumptions'!$B$117","v":0},{"$f":"W100*(1-'I - assumptions'!$B$117)+X100*'I - assumptions'!$B$117","v":0},{"$f":"X100*(1-'I - assumptions'!$B$117)+Y100*'I - assumptions'!$B$117","v":0},{"$f":"Y100*(1-'I - assumptions'!$B$117)+Z100*'I - assumptions'!$B$117","v":0}]
[null,null,null,null,null,"Tariff M - SP AusNet New Town West"]
[0,3,3,2,2,"Tariff M - SP AusNet New Town West","> 50",{"$f":"'C - tariff volumes'!H105","v":0},{"$f":"'C - tariff volumes'!I105","v":0},{"$f":"'C - tariff volumes'!J105","v":0},{"$f":"'C - tariff volumes'!K105","v":0},{"$f":"'C - tariff volumes'!L105","v":0},{"$f":"'C - tariff volumes'!M105","v":0},{"$f":"'C - tariff volumes'!N105","v":0},{"$f":"'C - tariff volumes'!O105","v":0},{"$f":"'C - tariff volumes'!P105","v":0},{"$f":"'C - tariff volumes'!Q105","v":0},{"$f":"'C - tariff volumes'!R105","v":0},{"$f":"'C - tariff volumes'!S105","v":0},{"$f":"'C - tariff volumes'!T105","v":0},{"$f":"'C - tariff volumes'!U105","v":0},{"$f":"'C - tariff volumes'!V105","v":0},{"$f":"'C - tariff volumes'!W105","v":0},{"$f":"'C - tariff volumes'!X105","v":0},{"$f":"'C - tariff volumes'!Y105","v":0},{"$f":"'C - tariff volumes'!Z105","v":0},{"$f":"'C - tariff volumes'!AA105","v":0},{"$f":"'C - tariff volumes'!AB105","v":0},{"$f":"'C - tariff volumes'!AC105","v":0},{"$f":"'C - tariff volumes'!AD105","v":0},{"$f":"'C - tariff volumes'!AE105","v":0},{"$f":"'C - tariff volumes'!AF105","v":0},{"$f":"'C - tariff volumes'!AG105","v":0},{"$f":"'C - tariff volumes'!AH105","v":0},{"$f":"'C - tariff volumes'!AI105","v":0},{"$f":"'C - tariff volumes'!AJ105","v":0},{"$f":"'C - tariff volumes'!AK105","v":0},{"$f":"'C - tariff volumes'!AL105","v":0},{"$f":"'C - tariff volumes'!AM105","v":0},{"$f":"'C - tariff volumes'!AN105","v":0},null,{"$f":"T105","v":0},{"$f":"S105*(1-'I - assumptions'!$B$117)+T105*'I - assumptions'!$B$117","v":0},{"$f":"T105*(1-'I - assumptions'!$B$117)+U105*'I - assumptions'!$B$117","v":0},{"$f":"U105*(1-'I - assumptions'!$B$117)+V105*'I - assumptions'!$B$117","v":0},{"$f":"V105*(1-'I - assumptions'!$B$117)+W105*'I - assumptions'!$B$117","v":0},{"$f":"W105*(1-'I - assumptions'!$B$117)+X105*'I - assumptions'!$B$117","v":0},{"$f":"X105*(1-'I - assumptions'!$B$117)+Y105*'I - assumptions'!$B$117","v":0},{"$f":"Y105*(1-'I - assumptions'!$B$117)+Z105*'I - assumptions'!$B$117","v":0}]
[null,null,null,null,null,"Commercial",null,{"$f":"SUM(H14:H21,H34:H41,H66:H73,H86:H93)","v":5853026.0139999976},5956040.540000001,5799752.3180000018,5746182.5630000001,6216116.2489999998,6130908.7920000013,6060091.102,6031244.1099999994,6183764.9410000006,5433183.8460000008,5830966.4699999997,6148876.2950000009,6027428.5560000017,{"$f":"SUM(U14:U21,U34:U41,U66:U73,U86:U93)","v":6159540.2397131249},6037848.7425742801,5831003.3069885587,5570135.6943416558,5249233.8018872244,4950610.5500871176,4649098.7011337439,4384606.800588185,4127433.6752667958,3883509.2026576907,3650468.5948111787,3420154.4155194829,3199140.2361016632,2984915.8660933441,2773975.1877660551,2577524.9239170812,2391116.5305646658,2213578.837431171,2049895.9797979929,1891405.6990604247,null,{"$f":"SUM(AP14:AP21,AP34:AP41,AP66:AP73,AP86:AP93)","v":2751037.8149999999},6266461.5610000007,{"$f":"SUM(AR14:AR21,AR34:AR41,AR66:AR73,AR86:AR93)","v":6092260.7085265042},6105123.7026064629,5946050.5017109225,5714302.821315499,5424413.2347290507,5113146.7570082704]
[null,null,null,null,null,"Total customer numbers"]
[null,null,null,null,null,"Total residential customer numbers",null,{"$f":"SUM(H3,H23,H55,H75)","v":578152.63515801996},594840.89679159992,607647.00524840003,620712.20952460018,634305.54150419997,649740.49664355,664315.63998863997,681254.78061910009,701076.51800606016,723488.46382619988,741923.00458599988,754806.63206199987,775609.73348399997,787079.21288328397,791947.23431217205,792019.24563033553,787764.0018890897,780215.32319461007,{"$f":"SUM(Z3,Z23,Z55,Z75)","v":771905.67351328116},763451.49580352532,754937.79515006498,746401.23314065591,737791.55820920283,729109.29294067738,720355.4522865531,711531.193960862,702760.81808630575,693919.05971327878,685006.04194067966,675894.52993142093,666775.72280142119,657796.06077487243,648807.45550279866,null,{"$f":"SUM(AP3,AP23,AP55,AP75)","v":765208.18277299986},765208.18277299986,781344.47318364191,789513.22359772795,791983.23997125379,789891.62375971256,783989.66254184989,{"$f":"SUM(AW3,AW23,AW55,AW75)","v":776060.49835394579}]
[null,null,null,null,null,"Per cent change"]
[null,null,null,null,null,"Commercial usage",null,null,{"$f":"I109/H109*100-100","v":1.7600216666319426},-2.6240288485343228,-0.92365590912811513,8.1781892734479129,-1.3707507000646331,-1.1550928647382364,-0.47601581419263539,2.5288452634028857,-12.137930567564879,7.3213540214151323,5.4520948908835152,-1.9751208704386443,{"$f":"U109/T109*100-100","v":2.1918415537520275},-1.9756587732676678,-3.4258134710663768,-4.4738032018306058,-5.7611144514920056,-5.6888921901848732,-6.0903972530836228,-5.6891005665476513,-5.8653634639915708,-5.9098338531954226,-6.0007739311401735,-6.3091675304115,-6.4621111378753398,-6.6963107021955324,-7.0668885754347315,-7.0819041466329651,-7.2320694796281373,-7.4248866947345817,-7.3944896321438449,-7.731625521466043,null,null,null,null,null,null,null,null,{"$f":"+(AV117/AP117)^(1/5)-1","v":4.7124820868653661E-3}]
[null,null,null,null,null,"Commercial customer numbers",null,null,{"$f":"I114/H114*100-100","v":1.0159800505938676},1.0027669562256278,0.92029498168679424,0.33284040611818,{"$f":"M114/L114*100-100","v":-0.46481843748055951},-0.26890913079429879,4.9276819984427789E-2,0.30309479519306137,-0.41648313613580967,2.3573437924934666,0.61799706162560142,0.35045632174903574,0.53232253059181289,3.6897285975527438E-2,-0.38595277407648609,-0.78344259508233449,-1.1246831606811725,{"$f":"Z114/Y114*100-100","v":-1.1849229109990631},-1.208280028093057,-1.2268774264016002,-1.2436387848226786,-1.2640972816073486,-1.285104876198389,-1.3066519918636885,-1.3287523823777008,-1.3428068684205385,-1.3660839081998546,-1.3900649395476137,-1.42394085005769,-1.4450499077561574,-1.4557851585479824,-1.4779730904053423]
[null,null,null,null,null,"Tariff D",null,null,{"$f":"I110/H110*100-100","v":0.8359696941318191},-2.5886956642258809,-8.8824668688064321,-4.4818326896537144,{"$f":"M110/L110*100-100","v":-1.9468418526941633},7.2072844835654877,1.9850151533543396,-5.8270161091499517,-1.9400212849468943,-2.3926587833260413,3.1356454087810874,-19.88782286923994,1.9347502842648652,-1.716119510562919E-2,-2.2879799522837061,0.69385890949973827,-0.34366659107165276,{"$f":"Z110/Y110*100-100","v":-0.62143332283022801},0.37343009635202407,-2.1497639646912177,0.22238961225291121,0.95379549765578986,0.70016839493041516,1.1846505896848925,-1.3169110867560789,0.4019320946303111,0.81118095304984195,1.0153964051832389,1.9465852859532191,-1.5001352996888215,-0.21119142871860674,0.3923053098867797]
[]
[null,null,null,null,null,"Usage per customer"]
[null,null,null,null,null,{"$f":"F108","v":"Residential"},null,{"$f":"H108/H113","v":49.91617759575243},51.67362066191086,47.552057552210051,45.666038859956736,51.086122084250221,48.775635857258358,49.083670969356668,46.700016010292089,46.530302998563705,49.421309254751876,47.407443184251569,45.250541864865959,38.050030618406105,{"$f":"U108/U113","v":38.464660052117019},37.282695292823711,35.937060536546333,34.435444538208912,32.708941440104006,31.133588918528549,29.623600202925129,28.05194876354982,26.653004462317973,25.317931774143922,24.030826833139518,22.728979032941723,21.483833252236359,20.284506209986152,19.011238863031014,17.852366531985592,16.740492766028851,15.666526551417949,14.771675913122056,13.781943257408141]
[null,null,null,null,null,{"$f":"F109","v":"Commercial"},null,{"$f":"H109/H114","v":359.02915215172936},361.67361128025487,348.68667660892947,342.31569733201593,369.08246738918206,365.72321582091149,362.47349738144106,360.57038859034549,368.57153464537254,325.18893475213116,340.95957844638565,357.34066340301496,349.05945246375632,{"$f":"U109/U114","v":354.82148786685985},347.68314036978836,337.07310751951093,324.53567072347698,309.3176427380713,295.21901324302314,280.62979635209001,267.95192672046323,255.41197468783918,243.39429197101538,231.76720236758999,220.0195106075127,208.57302433691987,197.25508136726191,185.85420899950884,175.12656504622231,164.80805946774191,154.80830505790948,145.47888094837285,136.24465804362481]

{"sheet":"O - WN","index":4,"n_rows":124,"n_cols":40,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Res","Cla","Blo","Reg","New","Outputs",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,{"$f":"S1+1","v":2023},2024,2025,2026,2027,2028,2029,{"$f":"Z1+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,null,null,null,null,"Tariff V - SP AusNet Central - Domestic"]
[1,1,1,1,1,null,"Fixed Charge",{"$f":"'C - tariff volumes'!H3","v":445025.56453261996},{"$f":"'C - tariff volumes'!I3","v":457569.69001548982},{"$f":"'C - tariff volumes'!J3","v":466546.65761070006},{"$f":"'C - tariff volumes'!K3","v":476190.81906600017},{"$f":"'C - tariff volumes'!L3","v":486727.08928690007},{"$f":"'C - tariff volumes'!M3","v":499178.27015215013},{"$f":"'C - tariff volumes'!N3","v":511288.74411663995},{"$f":"'C - tariff volumes'!O3","v":525378.96467200015},{"$f":"'C - tariff volumes'!P3","v":541826.62782070017},{"$f":"'C - tariff volumes'!Q3","v":560241.03469949996},{"$f":"'C - tariff volumes'!R3","v":575343.09576629987},{"$f":"'C - tariff volumes'!S3","v":585864.25640119985},{"$f":"'C - tariff volumes'!T3","v":603303.15017199994},{"$f":"'C - tariff volumes'!U3","v":613265.18069259869},{"$f":"'C - tariff volumes'!V3","v":617170.5282235177},{"$f":"'C - tariff volumes'!W3","v":617304.7998493812},{"$f":"'C - tariff volumes'!X3","v":614006.49819272023},{"$f":"'C - tariff volumes'!Y3","v":608145.45441022934},{"$f":"'C - tariff volumes'!Z3","v":601693.07051068067},{"$f":"'C - tariff volumes'!AA3","v":595125.70974745986},{"$f":"'C - tariff volumes'!AB3","v":588510.16336459049},{"$f":"'C - tariff volumes'!AC3","v":581882.60564486729},{"$f":"'C - tariff volumes'!AD3","v":575198.01501091057},{"$f":"'C - tariff volumes'!AE3","v":568457.06708074384},{"$f":"'C - tariff volumes'!AF3","v":561660.930009712},{"$f":"'C - tariff volumes'!AG3","v":554810.91488439962},{"$f":"'C - tariff volumes'!AH3","v":548020.71028723149},{"$f":"'C - tariff volumes'!AI3","v":541176.10461511894},{"$f":"'C - tariff volumes'!AJ3","v":534277.37315097277},{"$f":"'C - tariff volumes'!AK3","v":527230.24084204494},{"$f":"'C - tariff volumes'!AL3","v":520176.93156976433},{"$f":"'C - tariff volumes'!AM3","v":513252.18435857038},{"$f":"'C - tariff volumes'!AN3","v":506319.73037030199}]
[1,1,2,1,1,null,"Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H4*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":4772202.5103115607},{"$f":"'C - tariff volumes'!I4*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":4805655.4406229611},{"$f":"'C - tariff volumes'!J4*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":4927519.9357614024},{"$f":"'C - tariff volumes'!K4*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":4834945.9235093109},{"$f":"'C - tariff volumes'!L4*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":4982812.8155668881},{"$f":"'C - tariff volumes'!M4*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":5216041.0553999152},{"$f":"'C - tariff volumes'!N4*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":5448287.0140600866},{"$f":"'C - tariff volumes'!O4*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":5350738.1918941494},{"$f":"'C - tariff volumes'!P4*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":5418619.5479488829},{"$f":"'C - tariff volumes'!Q4*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":5543968.7948605223},{"$f":"'C - tariff volumes'!R4*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":5478242.6587671209},{"$f":"'C - tariff volumes'!S4*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":5529766.7027938329},{"$f":"'C - tariff volumes'!T4*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0)))","v":5528111.2644365858},{"$f":"'C - u_exist'!V4+'C - u_new'!V4","v":5610082.0392143438},{"$f":"'C - u_exist'!W4+'C - u_new'!W4","v":5627637.8616358927},{"$f":"'C - u_exist'!X4+'C - u_new'!X4","v":5630291.9473466733},{"$f":"'C - u_exist'!Y4+'C - u_new'!Y4","v":5595173.5210305033},{"$f":"'C - u_exist'!Z4+'C - u_new'!Z4","v":5539191.7227981295},{"$f":"'C - u_exist'!AA4+'C - u_new'!AA4","v":5468307.4433533326},{"$f":"'C - u_exist'!AB4+'C - u_new'!AB4","v":5441874.6364479866},{"$f":"'C - u_exist'!AC4+'C - u_new'!AC4","v":5340045.5425532386},{"$f":"'C - u_exist'!AD4+'C - u_new'!AD4","v":5275193.1897414243},{"$f":"'C - u_exist'!AE4+'C - u_new'!AE4","v":5206892.4135108506},{"$f":"'C - u_exist'!AF4+'C - u_new'!AF4","v":5139338.5626664693},{"$f":"'C - u_exist'!AG4+'C - u_new'!AG4","v":5068499.4619747372},{"$f":"'C - u_exist'!AH4+'C - u_new'!AH4","v":5002017.5777778244},{"$f":"'C - u_exist'!AI4+'C - u_new'!AI4","v":4943140.1327645322},{"$f":"'C - u_exist'!AJ4+'C - u_new'!AJ4","v":4864489.2017897386},{"$f":"'C - u_exist'!AK4+'C - u_new'!AK4","v":4795329.4539560704},{"$f":"'C - u_exist'!AL4+'C - u_new'!AL4","v":4723200.4089812674},{"$f":"'C - u_exist'!AM4+'C - u_new'!AM4","v":4650791.4216745291},{"$f":"'C - u_exist'!AN4+'C - u_new'!AN4","v":4607985.5708110202},{"$f":"'C - u_exist'!AO4+'C - u_new'!AO4","v":4537575.5215738285}]
[1,1,3,1,1,null,"Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H5*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3780612.6089734104},{"$f":"'C - tariff volumes'!I5*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3483485.7734706397},{"$f":"'C - tariff volumes'!J5*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3779404.1913043321},{"$f":"'C - tariff volumes'!K5*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":4096558.9588069632},{"$f":"'C - tariff volumes'!L5*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3667266.0900114947},{"$f":"'C - tariff volumes'!M5*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":4119297.8987047994},{"$f":"'C - tariff volumes'!N5*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":4189271.7168840296},{"$f":"'C - tariff volumes'!O5*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3854809.9958480382},{"$f":"'C - tariff volumes'!P5*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3872491.0514617744},{"$f":"'C - tariff volumes'!Q5*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3447803.9591393331},{"$f":"'C - tariff volumes'!R5*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3267350.9888509535},{"$f":"'C - tariff volumes'!S5*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3301755.7975987028},{"$f":"'C - tariff volumes'!T5*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0)))","v":3382852.2257661889},{"$f":"'C - u_exist'!V5+'C - u_new'!V5","v":3388722.5539349299},{"$f":"'C - u_exist'!W5+'C - u_new'!W5","v":3361713.7758252434},{"$f":"'C - u_exist'!X5+'C - u_new'!X5","v":3332767.2611436774},{"$f":"'C - u_exist'!Y5+'C - u_new'!Y5","v":3277127.6172220423},{"$f":"'C - u_exist'!Z5+'C - u_new'!Z5","v":3219293.1684869239},{"$f":"'C - u_exist'!AA5+'C - u_new'!AA5","v":3148978.1657919665},{"$f":"'C - u_exist'!AB5+'C - u_new'!AB5","v":3138043.1371353604},{"$f":"'C - u_exist'!AC5+'C - u_new'!AC5","v":3031092.6936328788},{"$f":"'C - u_exist'!AD5+'C - u_new'!AD5","v":2971820.2006427217},{"$f":"'C - u_exist'!AE5+'C - u_new'!AE5","v":2910734.5085406327},{"$f":"'C - u_exist'!AF5+'C - u_new'!AF5","v":2850825.7727240692},{"$f":"'C - u_exist'!AG5+'C - u_new'!AG5","v":2789556.6212226609},{"$f":"'C - u_exist'!AH5+'C - u_new'!AH5","v":2731156.6836285605},{"$f":"'C - u_exist'!AI5+'C - u_new'!AI5","v":2682893.6263718503},{"$f":"'C - u_exist'!AJ5+'C - u_new'!AJ5","v":2612943.0893415953},{"$f":"'C - u_exist'!AK5+'C - u_new'!AK5","v":2554612.3820211403},{"$f":"'C - u_exist'!AL5+'C - u_new'!AL5","v":2495163.6151517602},{"$f":"'C - u_exist'!AM5+'C - u_new'!AM5","v":2436117.1474840892},{"$f":"'C - u_exist'!AN5+'C - u_new'!AN5","v":2411341.9045724473},{"$f":"'C - u_exist'!AO5+'C - u_new'!AO5","v":2354261.8893980896}]
[1,1,4,1,1,null,"Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H6*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":5466967.309448556},{"$f":"'C - tariff volumes'!I6*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":5112991.0662670033},{"$f":"'C - tariff volumes'!J6*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":5303763.1320699248},{"$f":"'C - tariff volumes'!K6*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":6507523.8528532228},{"$f":"'C - tariff volumes'!L6*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":6320504.7286926014},{"$f":"'C - tariff volumes'!M6*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":6347707.7645365158},{"$f":"'C - tariff volumes'!N6*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":5455838.0394536657},{"$f":"'C - tariff volumes'!O6*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":6102323.3277079621},{"$f":"'C - tariff volumes'!P6*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":5843809.897242629},{"$f":"'C - tariff volumes'!Q6*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":4676545.1372808265},{"$f":"'C - tariff volumes'!R6*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":4242381.585220227},{"$f":"'C - tariff volumes'!S6*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":4499652.6271682726},{"$f":"'C - tariff volumes'!T6*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0)))","v":4184574.7141460213},{"$f":"'C - u_exist'!V6+'C - u_new'!V6","v":4164585.405140039},{"$f":"'C - u_exist'!W6+'C - u_new'!W6","v":4107331.5294937459},{"$f":"'C - u_exist'!X6+'C - u_new'!X6","v":4048594.4158173106},{"$f":"'C - u_exist'!Y6+'C - u_new'!Y6","v":3959215.626784577},{"$f":"'C - u_exist'!Z6+'C - u_new'!Z6","v":3867763.4327792688},{"$f":"'C - u_exist'!AA6+'C - u_new'!AA6","v":3762512.1506989957},{"$f":"'C - u_exist'!AB6+'C - u_new'!AB6","v":3726458.8076459514},{"$f":"'C - u_exist'!AC6+'C - u_new'!AC6","v":3580068.1341455369},{"$f":"'C - u_exist'!AD6+'C - u_new'!AD6","v":3489247.808776936},{"$f":"'C - u_exist'!AE6+'C - u_new'!AE6","v":3396834.5349287023},{"$f":"'C - u_exist'!AF6+'C - u_new'!AF6","v":3306341.3321889401},{"$f":"'C - u_exist'!AG6+'C - u_new'!AG6","v":3214772.0719447192},{"$f":"'C - u_exist'!AH6+'C - u_new'!AH6","v":3127191.4635920655},{"$f":"'C - u_exist'!AI6+'C - u_new'!AI6","v":3051301.8567000371},{"$f":"'C - u_exist'!AJ6+'C - u_new'!AJ6","v":2951889.6554887798},{"$f":"'C - u_exist'!AK6+'C - u_new'!AK6","v":2865974.9406454512},{"$f":"'C - u_exist'!AL6+'C - u_new'!AL6","v":2779386.5888634664},{"$f":"'C - u_exist'!AM6+'C - u_new'!AM6","v":2693806.7083560065},{"$f":"'C - u_exist'!AN6+'C - u_new'!AN6","v":2645420.8005538275},{"$f":"'C - u_exist'!AO6+'C - u_new'!AO6","v":2562860.7167209978}]
[1,1,5,1,1,null,"Peak > 1.4",{"$f":"'C - tariff volumes'!H7*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":59085.900239824907},{"$f":"'C - tariff volumes'!I7*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":63670.864982760366},{"$f":"'C - tariff volumes'!J7*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":65191.143490241418},{"$f":"'C - tariff volumes'!K7*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":73899.098172109909},{"$f":"'C - tariff volumes'!L7*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":88101.920134031316},{"$f":"'C - tariff volumes'!M7*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":82984.203203522979},{"$f":"'C - tariff volumes'!N7*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":70993.747627017146},{"$f":"'C - tariff volumes'!O7*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":70549.1449670328},{"$f":"'C - tariff volumes'!P7*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":79111.339362444909},{"$f":"'C - tariff volumes'!Q7*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":77684.082279996437},{"$f":"'C - tariff volumes'!R7*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":55129.537465168585},{"$f":"'C - tariff volumes'!S7*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":66928.544077124447},{"$f":"'C - tariff volumes'!T7*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0)))","v":59673.173261267191},{"$f":"'C - u_exist'!V7+'C - u_new'!V7","v":60673.111505871922},{"$f":"'C - u_exist'!W7+'C - u_new'!W7","v":60981.691894280506},{"$f":"'C - u_exist'!X7+'C - u_new'!X7","v":61088.317889168837},{"$f":"'C - u_exist'!Y7+'C - u_new'!Y7","v":60850.46438476503},{"$f":"'C - u_exist'!Z7+'C - u_new'!Z7","v":60305.348430494319},{"$f":"'C - u_exist'!AA7+'C - u_new'!AA7","v":59646.077114399093},{"$f":"'C - u_exist'!AB7+'C - u_new'!AB7","v":59145.559240801194},{"$f":"'C - u_exist'!AC7+'C - u_new'!AC7","v":58343.929320690084},{"$f":"'C - u_exist'!AD7+'C - u_new'!AD7","v":57689.979512306709},{"$f":"'C - u_exist'!AE7+'C - u_new'!AE7","v":57001.288539138055},{"$f":"'C - u_exist'!AF7+'C - u_new'!AF7","v":56317.778685376121},{"$f":"'C - u_exist'!AG7+'C - u_new'!AG7","v":55597.783482776926},{"$f":"'C - u_exist'!AH7+'C - u_new'!AH7","v":54926.290451940476},{"$f":"'C - u_exist'!AI7+'C - u_new'!AI7","v":54279.242316852789},{"$f":"'C - u_exist'!AJ7+'C - u_new'!AJ7","v":53532.775299230438},{"$f":"'C - u_exist'!AK7+'C - u_new'!AK7","v":52828.643493697055},{"$f":"'C - u_exist'!AL7+'C - u_new'!AL7","v":52092.494277327191},{"$f":"'C - u_exist'!AM7+'C - u_new'!AM7","v":51351.843354716868},{"$f":"'C - u_exist'!AN7+'C - u_new'!AN7","v":50737.949099419711},{"$f":"'C - u_exist'!AO7+'C - u_new'!AO7","v":50014.573944337091}]
[1,1,6,1,1,null,"Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H8*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":6625882.1170778768},{"$f":"'C - tariff volumes'!I8*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":6723534.0010892153},{"$f":"'C - tariff volumes'!J8*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":6726461.7580525884},{"$f":"'C - tariff volumes'!K8*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":6617831.910542327},{"$f":"'C - tariff volumes'!L8*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":7006994.5779008754},{"$f":"'C - tariff volumes'!M8*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":6910747.6694465857},{"$f":"'C - tariff volumes'!N8*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":6812779.1252535703},{"$f":"'C - tariff volumes'!O8*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":6866259.5684198476},{"$f":"'C - tariff volumes'!P8*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":7294761.051854237},{"$f":"'C - tariff volumes'!Q8*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":7986873.2417406496},{"$f":"'C - tariff volumes'!R8*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":7959411.9162544487},{"$f":"'C - tariff volumes'!S8*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":7613389.6538432455},{"$f":"'C - tariff volumes'!T8*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0)))","v":7389338.670026266},{"$f":"'C - u_exist'!V8+'C - u_new'!V8","v":7510579.8019483583},{"$f":"'C - u_exist'!W8+'C - u_new'!W8","v":7522991.8966926625},{"$f":"'C - u_exist'!X8+'C - u_new'!X8","v":7560230.4299008036},{"$f":"'C - u_exist'!Y8+'C - u_new'!Y8","v":7560013.7547046188},{"$f":"'C - u_exist'!Z8+'C - u_new'!Z8","v":7500245.4490619209},{"$f":"'C - u_exist'!AA8+'C - u_new'!AA8","v":7414313.088785857},{"$f":"'C - u_exist'!AB8+'C - u_new'!AB8","v":7374811.4682549583},{"$f":"'C - u_exist'!AC8+'C - u_new'!AC8","v":7247533.9464127868},{"$f":"'C - u_exist'!AD8+'C - u_new'!AD8","v":7164660.0812387485},{"$f":"'C - u_exist'!AE8+'C - u_new'!AE8","v":7069248.919728105},{"$f":"'C - u_exist'!AF8+'C - u_new'!AF8","v":6977636.4193910267},{"$f":"'C - u_exist'!AG8+'C - u_new'!AG8","v":6872427.6138227545},{"$f":"'C - u_exist'!AH8+'C - u_new'!AH8","v":6789486.0688100522},{"$f":"'C - u_exist'!AI8+'C - u_new'!AI8","v":6710685.4705060814},{"$f":"'C - u_exist'!AJ8+'C - u_new'!AJ8","v":6600723.2558482233},{"$f":"'C - u_exist'!AK8+'C - u_new'!AK8","v":6505676.7427242566},{"$f":"'C - u_exist'!AL8+'C - u_new'!AL8","v":6401839.9461173099},{"$f":"'C - u_exist'!AM8+'C - u_new'!AM8","v":6296336.8350272588},{"$f":"'C - u_exist'!AN8+'C - u_new'!AN8","v":6225846.3759386819},{"$f":"'C - u_exist'!AO8+'C - u_new'!AO8","v":6123817.9502054537}]
[1,1,7,1,1,null,"Off Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H9*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1901808.4233483674},{"$f":"'C - tariff volumes'!I9*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1574706.5788106262},{"$f":"'C - tariff volumes'!J9*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1873463.0513796706},{"$f":"'C - tariff volumes'!K9*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1455317.1396086405},{"$f":"'C - tariff volumes'!L9*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1606195.6312132592},{"$f":"'C - tariff volumes'!M9*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1651523.5195342905},{"$f":"'C - tariff volumes'!N9*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1170892.5736366627},{"$f":"'C - tariff volumes'!O9*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1412820.7227348199},{"$f":"'C - tariff volumes'!P9*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1687176.2620200054},{"$f":"'C - tariff volumes'!Q9*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1835998.974976165},{"$f":"'C - tariff volumes'!R9*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1878212.438370635},{"$f":"'C - tariff volumes'!S9*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1530139.5985441741},{"$f":"'C - tariff volumes'!T9*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0)))","v":1626867.9323514407},{"$f":"'C - u_exist'!V9+'C - u_new'!V9","v":1632676.3659644108},{"$f":"'C - u_exist'!W9+'C - u_new'!W9","v":1617316.0963326329},{"$f":"'C - u_exist'!X9+'C - u_new'!X9","v":1609835.719723389},{"$f":"'C - u_exist'!Y9+'C - u_new'!Y9","v":1592291.1650867071},{"$f":"'C - u_exist'!Z9+'C - u_new'!Z9","v":1566666.006284791},{"$f":"'C - u_exist'!AA9+'C - u_new'!AA9","v":1533922.1327594949},{"$f":"'C - u_exist'!AB9+'C - u_new'!AB9","v":1525662.4768771322},{"$f":"'C - u_exist'!AC9+'C - u_new'!AC9","v":1476198.0509011548},{"$f":"'C - u_exist'!AD9+'C - u_new'!AD9","v":1447552.6631245383},{"$f":"'C - u_exist'!AE9+'C - u_new'!AE9","v":1416442.9924942805},{"$f":"'C - u_exist'!AF9+'C - u_new'!AF9","v":1386493.1648352607},{"$f":"'C - u_exist'!AG9+'C - u_new'!AG9","v":1354021.5200466288},{"$f":"'C - u_exist'!AH9+'C - u_new'!AH9","v":1326347.8799135673},{"$f":"'C - u_exist'!AI9+'C - u_new'!AI9","v":1302107.3246186136},{"$f":"'C - u_exist'!AJ9+'C - u_new'!AJ9","v":1266978.8748871542},{"$f":"'C - u_exist'!AK9+'C - u_new'!AK9","v":1237671.9068347574},{"$f":"'C - u_exist'!AL9+'C - u_new'!AL9","v":1206859.5222381912},{"$f":"'C - u_exist'!AM9+'C - u_new'!AM9","v":1176005.994195699},{"$f":"'C - u_exist'!AN9+'C - u_new'!AN9","v":1159904.8245817428},{"$f":"'C - u_exist'!AO9+'C - u_new'!AO9","v":1130223.1804518611}]
[1,1,8,1,1,null,"Off Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H10*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":1077970.8957348},{"$f":"'C - tariff volumes'!I10*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":693257.82999146136},{"$f":"'C - tariff volumes'!J10*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":977126.61173005216},{"$f":"'C - tariff volumes'!K10*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":503445.84942028456},{"$f":"'C - tariff volumes'!L10*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":510371.54428256123},{"$f":"'C - tariff volumes'!M10*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":746711.13288013521},{"$f":"'C - tariff volumes'!N10*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":1081315.3679136767},{"$f":"'C - tariff volumes'!O10*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":597559.05822995515},{"$f":"'C - tariff volumes'!P10*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":592247.31777904637},{"$f":"'C - tariff volumes'!Q10*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":1030866.6450931523},{"$f":"'C - tariff volumes'!R10*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":957759.19676394365},{"$f":"'C - tariff volumes'!S10*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":736444.4981470796},{"$f":"'C - tariff volumes'!T10*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0)))","v":919295.34704472369},{"$f":"'C - u_exist'!V10+'C - u_new'!V10","v":919973.23820662464},{"$f":"'C - u_exist'!W10+'C - u_new'!W10","v":908901.96448594448},{"$f":"'C - u_exist'!X10+'C - u_new'!X10","v":902050.40011094732},{"$f":"'C - u_exist'!Y10+'C - u_new'!Y10","v":889882.45472252998},{"$f":"'C - u_exist'!Z10+'C - u_new'!Z10","v":872987.14515619795},{"$f":"'C - u_exist'!AA10+'C - u_new'!AA10","v":852402.14502225001},{"$f":"'C - u_exist'!AB10+'C - u_new'!AB10","v":844174.45782812207},{"$f":"'C - u_exist'!AC10+'C - u_new'!AC10","v":815234.33480033767},{"$f":"'C - u_exist'!AD10+'C - u_new'!AD10","v":796888.39150241029},{"$f":"'C - u_exist'!AE10+'C - u_new'!AE10","v":777254.43019191117},{"$f":"'C - u_exist'!AF10+'C - u_new'!AF10","v":758319.76263366407},{"$f":"'C - u_exist'!AG10+'C - u_new'!AG10","v":738051.69145958533},{"$f":"'C - u_exist'!AH10+'C - u_new'!AH10","v":720520.4213466465},{"$f":"'C - u_exist'!AI10+'C - u_new'!AI10","v":704685.6537327792},{"$f":"'C - u_exist'!AJ10+'C - u_new'!AJ10","v":683425.7858027789},{"$f":"'C - u_exist'!AK10+'C - u_new'!AK10","v":665180.34135129978},{"$f":"'C - u_exist'!AL10+'C - u_new'!AL10","v":646178.36080627632},{"$f":"'C - u_exist'!AM10+'C - u_new'!AM10","v":627217.39632724482},{"$f":"'C - u_exist'!AN10+'C - u_new'!AN10","v":615492.38092551276},{"$f":"'C - u_exist'!AO10+'C - u_new'!AO10","v":597273.64230613329}]
[1,1,9,1,1,null,"Off Peak > 1.4",{"$f":"'C - tariff volumes'!H11*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":63359.181409096491},{"$f":"'C - tariff volumes'!I11*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":60421.077500174921},{"$f":"'C - tariff volumes'!J11*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":65304.184415712771},{"$f":"'C - tariff volumes'!K11*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":74067.45188465617},{"$f":"'C - tariff volumes'!L11*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":73835.034042502841},{"$f":"'C - tariff volumes'!M11*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":71595.488311800582},{"$f":"'C - tariff volumes'!N11*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":92434.381552037885},{"$f":"'C - tariff volumes'!O11*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":72882.838662129885},{"$f":"'C - tariff volumes'!P11*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":79796.307317633167},{"$f":"'C - tariff volumes'!Q11*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":78542.338406917392},{"$f":"'C - tariff volumes'!R11*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":76663.64687649619},{"$f":"'C - tariff volumes'!S11*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":53990.540327023227},{"$f":"'C - tariff volumes'!T11*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0)))","v":58644.066997018665},{"$f":"'C - u_exist'!V11+'C - u_new'!V11","v":59829.25471468961},{"$f":"'C - u_exist'!W11+'C - u_new'!W11","v":60087.994873259129},{"$f":"'C - u_exist'!X11+'C - u_new'!X11","v":60486.130166013478},{"$f":"'C - u_exist'!Y11+'C - u_new'!Y11","v":60615.650981503743},{"$f":"'C - u_exist'!Z11+'C - u_new'!Z11","v":60191.490242653985},{"$f":"'C - u_exist'!AA11+'C - u_new'!AA11","v":59589.575287243591},{"$f":"'C - u_exist'!AB11+'C - u_new'!AB11","v":59094.349748171837},{"$f":"'C - u_exist'!AC11+'C - u_new'!AC11","v":58318.574333551427},{"$f":"'C - u_exist'!AD11+'C - u_new'!AD11","v":57691.522432869722},{"$f":"'C - u_exist'!AE11+'C - u_new'!AE11","v":56965.740156617612},{"$f":"'C - u_exist'!AF11+'C - u_new'!AF11","v":56267.867622086873},{"$f":"'C - u_exist'!AG11+'C - u_new'!AG11","v":55459.81768896398},{"$f":"'C - u_exist'!AH11+'C - u_new'!AH11","v":54831.639113796795},{"$f":"'C - u_exist'!AI11+'C - u_new'!AI11","v":54190.009634081514},{"$f":"'C - u_exist'!AJ11+'C - u_new'!AJ11","v":53392.676575337209},{"$f":"'C - u_exist'!AK11+'C - u_new'!AK11","v":52665.079320339624},{"$f":"'C - u_exist'!AL11+'C - u_new'!AL11","v":51865.674239951215},{"$f":"'C - u_exist'!AM11+'C - u_new'!AM11","v":51052.022126997654},{"$f":"'C - u_exist'!AN11+'C - u_new'!AN11","v":50361.200747526374},{"$f":"'C - u_exist'!AO11+'C - u_new'!AO11","v":49574.188967324379}]
[null,null,null,null,null,"Tariff V - SP AusNet Central - Commercial"]
[2,1,1,1,1,null,"Fixed Charge",{"$f":"'C - tariff volumes'!H13","v":9933.8082061000023},{"$f":"'C - tariff volumes'!I13","v":10047.584806699999},{"$f":"'C - tariff volumes'!J13","v":10163.230149760004},{"$f":"'C - tariff volumes'!K13","v":10287.528743589999},{"$f":"'C - tariff volumes'!L13","v":10358.567122800001},{"$f":"'C - tariff volumes'!M13","v":10302.66525407},{"$f":"'C - tariff volumes'!N13","v":10285.213681989999},{"$f":"'C - tariff volumes'!O13","v":10305.5945452},{"$f":"'C - tariff volumes'!P13","v":10348.0931251},{"$f":"'C - tariff volumes'!Q13","v":10341.823465410007},{"$f":"'C - tariff volumes'!R13","v":10638.079430860002},{"$f":"'C - tariff volumes'!S13","v":10760.610930310002},{"$f":"'C - tariff volumes'!T13","v":10832.282165419998},{"$f":"'C - tariff volumes'!U13","v":10924.055543641214},{"$f":"'C - tariff volumes'!V13","v":10943.043073800149},{"$f":"'C - tariff volumes'!W13","v":10911.071540308152},{"$f":"'C - tariff volumes'!X13","v":10831.668640646749},{"$f":"'C - tariff volumes'!Y13","v":10714.069003094262},{"$f":"'C - tariff volumes'!Z13","v":10590.239538779735},{"$f":"'C - tariff volumes'!AA13","v":10465.193383818001},{"$f":"'C - tariff volumes'!AB13","v":10339.636254243391},{"$f":"'C - tariff volumes'!AC13","v":10213.946599281882},{"$f":"'C - tariff volumes'!AD13","v":10087.654416897803},{"$f":"'C - tariff volumes'!AE13","v":9960.7669641236607},{"$f":"'C - tariff volumes'!AF13","v":9833.2967884951868},{"$f":"'C - tariff volumes'!AG13","v":9705.2579728189485},{"$f":"'C - tariff volumes'!AH13","v":9577.8716830612793},{"$f":"'C - tariff volumes'!AI13","v":9449.911135321141},{"$f":"'C - tariff volumes'!AJ13","v":9321.3792865016112},{"$f":"'C - tariff volumes'!AK13","v":9191.2836609035257},{"$f":"'C - tariff volumes'!AL13","v":9061.1216865370698},{"$f":"'C - tariff volumes'!AM13","v":8932.3406389990814},{"$f":"'C - tariff volumes'!AN13","v":8803.4768104669711}]
[2,1,2,1,1,null,"Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H14*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":85837.28373630959},{"$f":"'C - tariff volumes'!I14*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":85694.719578949211},{"$f":"'C - tariff volumes'!J14*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":86326.271658857309},{"$f":"'C - tariff volumes'!K14*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":85711.885520543758},{"$f":"'C - tariff volumes'!L14*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":87230.214929862806},{"$f":"'C - tariff volumes'!M14*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":93077.364287067205},{"$f":"'C - tariff volumes'!N14*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":90722.607168211922},{"$f":"'C - tariff volumes'!O14*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":82157.58893219498},{"$f":"'C - tariff volumes'!P14*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":94504.540535218955},{"$f":"'C - tariff volumes'!Q14*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":87257.485712576963},{"$f":"'C - tariff volumes'!R14*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":91550.529795797192},{"$f":"'C - tariff volumes'!S14*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":94038.737593507962},{"$f":"'C - tariff volumes'!T14*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0)))","v":94194.725846631089},{"$f":"'C - u_exist'!V14+'C - u_new'!V14","v":95262.791924795092},{"$f":"'C - u_exist'!W14+'C - u_new'!W14","v":95502.213235890827},{"$f":"'C - u_exist'!X14+'C - u_new'!X14","v":95343.403764909293},{"$f":"'C - u_exist'!Y14+'C - u_new'!Y14","v":94692.462364754014},{"$f":"'C - u_exist'!Z14+'C - u_new'!Z14","v":93685.579903728256},{"$f":"'C - u_exist'!AA14+'C - u_new'!AA14","v":92560.866839074282},{"$f":"'C - u_exist'!AB14+'C - u_new'!AB14","v":91636.76258056541},{"$f":"'C - u_exist'!AC14+'C - u_new'!AC14","v":90355.401374422581},{"$f":"'C - u_exist'!AD14+'C - u_new'!AD14","v":89247.536671824055},{"$f":"'C - u_exist'!AE14+'C - u_new'!AE14","v":88117.182378223821},{"$f":"'C - u_exist'!AF14+'C - u_new'!AF14","v":86987.551212123479},{"$f":"'C - u_exist'!AG14+'C - u_new'!AG14","v":85836.078643965448},{"$f":"'C - u_exist'!AH14+'C - u_new'!AH14","v":84706.549149534796},{"$f":"'C - u_exist'!AI14+'C - u_new'!AI14","v":83617.339345340108},{"$f":"'C - u_exist'!AJ14+'C - u_new'!AJ14","v":82428.120706683199},{"$f":"'C - u_exist'!AK14+'C - u_new'!AK14","v":81281.784720148236},{"$f":"'C - u_exist'!AL14+'C - u_new'!AL14","v":80109.390705916798},{"$f":"'C - u_exist'!AM14+'C - u_new'!AM14","v":78935.443013322147},{"$f":"'C - u_exist'!AN14+'C - u_new'!AN14","v":77912.077704261843},{"$f":"'C - u_exist'!AO14+'C - u_new'!AO14","v":76758.590785880573}]
[2,1,3,1,1,null,"Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H15*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":69884.960303087588},{"$f":"'C - tariff volumes'!I15*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":70203.102366320076},{"$f":"'C - tariff volumes'!J15*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":70023.884225037342},{"$f":"'C - tariff volumes'!K15*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":71118.902155860793},{"$f":"'C - tariff volumes'!L15*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":72428.325490007526},{"$f":"'C - tariff volumes'!M15*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":77465.089599362822},{"$f":"'C - tariff volumes'!N15*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":75780.493828443359},{"$f":"'C - tariff volumes'!O15*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":68182.214995715825},{"$f":"'C - tariff volumes'!P15*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":78742.539091131941},{"$f":"'C - tariff volumes'!Q15*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":69315.677716009057},{"$f":"'C - tariff volumes'!R15*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":73146.644223242824},{"$f":"'C - tariff volumes'!S15*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":75688.605474592885},{"$f":"'C - tariff volumes'!T15*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0)))","v":75387.278705265417},{"$f":"'C - u_exist'!V15+'C - u_new'!V15","v":76355.452572808441},{"$f":"'C - u_exist'!W15+'C - u_new'!W15","v":76589.75026408938},{"$f":"'C - u_exist'!X15+'C - u_new'!X15","v":76479.260055802617},{"$f":"'C - u_exist'!Y15+'C - u_new'!Y15","v":75945.683678298476},{"$f":"'C - u_exist'!Z15+'C - u_new'!Z15","v":75120.99434107398},{"$f":"'C - u_exist'!AA15+'C - u_new'!AA15","v":74191.505797763442},{"$f":"'C - u_exist'!AB15+'C - u_new'!AB15","v":73446.08000836859},{"$f":"'C - u_exist'!AC15+'C - u_new'!AC15","v":72376.786088688808},{"$f":"'C - u_exist'!AD15+'C - u_new'!AD15","v":71465.703497254872},{"$f":"'C - u_exist'!AE15+'C - u_new'!AE15","v":70536.50013124432},{"$f":"'C - u_exist'!AF15+'C - u_new'!AF15","v":69608.245645133269},{"$f":"'C - u_exist'!AG15+'C - u_new'!AG15","v":68662.689185224299},{"$f":"'C - u_exist'!AH15+'C - u_new'!AH15","v":67734.877257753891},{"$f":"'C - u_exist'!AI15+'C - u_new'!AI15","v":66845.183522518695},{"$f":"'C - u_exist'!AJ15+'C - u_new'!AJ15","v":65867.16730122111},{"$f":"'C - u_exist'!AK15+'C - u_new'!AK15","v":64928.142168853992},{"$f":"'C - u_exist'!AL15+'C - u_new'!AL15","v":63967.298075345658},{"$f":"'C - u_exist'!AM15+'C - u_new'!AM15","v":63006.1187268371},{"$f":"'C - u_exist'!AN15+'C - u_new'!AN15","v":62181.578622222216},{"$f":"'C - u_exist'!AO15+'C - u_new'!AO15","v":61240.269240080139}]
[2,1,4,1,1,null,"Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H16*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":416531.58252230543},{"$f":"'C - tariff volumes'!I16*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":414482.29909210221},{"$f":"'C - tariff volumes'!J16*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":416875.86041871592},{"$f":"'C - tariff volumes'!K16*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":437530.28275328362},{"$f":"'C - tariff volumes'!L16*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":442461.51486303768},{"$f":"'C - tariff volumes'!M16*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":466711.37764509575},{"$f":"'C - tariff volumes'!N16*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":383149.65178007592},{"$f":"'C - tariff volumes'!O16*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":427994.42342174379},{"$f":"'C - tariff volumes'!P16*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":480034.50019034708},{"$f":"'C - tariff volumes'!Q16*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":396610.36007122812},{"$f":"'C - tariff volumes'!R16*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":430741.08009071689},{"$f":"'C - tariff volumes'!S16*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":467735.8110026556},{"$f":"'C - tariff volumes'!T16*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0)))","v":472334.42388346081},{"$f":"'C - u_exist'!V16+'C - u_new'!V16","v":479755.10560334509},{"$f":"'C - u_exist'!W16+'C - u_new'!W16","v":481777.31814049452},{"$f":"'C - u_exist'!X16+'C - u_new'!X16","v":481343.25254577049},{"$f":"'C - u_exist'!Y16+'C - u_new'!Y16","v":477926.6822371778},{"$f":"'C - u_exist'!Z16+'C - u_new'!Z16","v":472612.79867115075},{"$f":"'C - u_exist'!AA16+'C - u_new'!AA16","v":466522.03747497295},{"$f":"'C - u_exist'!AB16+'C - u_new'!AB16","v":461846.57830710092},{"$f":"'C - u_exist'!AC16+'C - u_new'!AC16","v":454713.61046448117},{"$f":"'C - u_exist'!AD16+'C - u_new'!AD16","v":448787.340667955},{"$f":"'C - u_exist'!AE16+'C - u_new'!AE16","v":442744.09149089374},{"$f":"'C - u_exist'!AF16+'C - u_new'!AF16","v":436708.96941407508},{"$f":"'C - u_exist'!AG16+'C - u_new'!AG16","v":430565.39131912787},{"$f":"'C - u_exist'!AH16+'C - u_new'!AH16","v":424533.22564941068},{"$f":"'C - u_exist'!AI16+'C - u_new'!AI16","v":418803.28472114372},{"$f":"'C - u_exist'!AJ16+'C - u_new'!AJ16","v":412425.41766979953},{"$f":"'C - u_exist'!AK16+'C - u_new'!AK16","v":406342.15749045566},{"$f":"'C - u_exist'!AL16+'C - u_new'!AL16","v":400109.51445010566},{"$f":"'C - u_exist'!AM16+'C - u_new'!AM16","v":393883.03163338272},{"$f":"'C - u_exist'!AN16+'C - u_new'!AN16","v":388690.2595452267},{"$f":"'C - u_exist'!AO16+'C - u_new'!AO16","v":382623.34707758873}]
[2,1,5,1,1,null,"Peak > 1.4",{"$f":"'C - tariff volumes'!H17*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1412906.898616252},{"$f":"'C - tariff volumes'!I17*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1269708.134696695},{"$f":"'C - tariff volumes'!J17*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1366895.731078442},{"$f":"'C - tariff volumes'!K17*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1354387.6186267566},{"$f":"'C - tariff volumes'!L17*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1257307.9344001047},{"$f":"'C - tariff volumes'!M17*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1286620.3833022919},{"$f":"'C - tariff volumes'!N17*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1169954.3979050245},{"$f":"'C - tariff volumes'!O17*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1188078.5074443361},{"$f":"'C - tariff volumes'!P17*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1264057.6951283412},{"$f":"'C - tariff volumes'!Q17*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":990651.00940479524},{"$f":"'C - tariff volumes'!R17*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1043110.1997391668},{"$f":"'C - tariff volumes'!S17*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1187242.2746193102},{"$f":"'C - tariff volumes'!T17*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0)))","v":1249646.8914318876},{"$f":"'C - u_exist'!V17+'C - u_new'!V17","v":1263574.7142783005},{"$f":"'C - u_exist'!W17+'C - u_new'!W17","v":1264581.5938495751},{"$f":"'C - u_exist'!X17+'C - u_new'!X17","v":1259606.8059085715},{"$f":"'C - u_exist'!Y17+'C - u_new'!Y17","v":1247394.0100998371},{"$f":"'C - u_exist'!Z17+'C - u_new'!Z17","v":1230399.9199879039},{"$f":"'C - u_exist'!AA17+'C - u_new'!AA17","v":1211654.0645302038},{"$f":"'C - u_exist'!AB17+'C - u_new'!AB17","v":1196214.8339800406},{"$f":"'C - u_exist'!AC17+'C - u_new'!AC17","v":1175192.8831086385},{"$f":"'C - u_exist'!AD17+'C - u_new'!AD17","v":1157013.3947161252},{"$f":"'C - u_exist'!AE17+'C - u_new'!AE17","v":1138610.8697956305},{"$f":"'C - u_exist'!AF17+'C - u_new'!AF17","v":1120301.5434544052},{"$f":"'C - u_exist'!AG17+'C - u_new'!AG17","v":1101787.077055179},{"$f":"'C - u_exist'!AH17+'C - u_new'!AH17","v":1083639.9678448541},{"$f":"'C - u_exist'!AI17+'C - u_new'!AI17","v":1066232.371938626},{"$f":"'C - u_exist'!AJ17+'C - u_new'!AJ17","v":1047405.1925399493},{"$f":"'C - u_exist'!AK17+'C - u_new'!AK17","v":1029324.2391669725},{"$f":"'C - u_exist'!AL17+'C - u_new'!AL17","v":1010961.7416410999},{"$f":"'C - u_exist'!AM17+'C - u_new'!AM17","v":992680.1683709526},{"$f":"'C - u_exist'!AN17+'C - u_new'!AN17","v":976783.12641096511},{"$f":"'C - u_exist'!AO17+'C - u_new'!AO17","v":958998.49754591775}]
[2,1,6,1,1,null,"Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H18*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":142372.67342211431},{"$f":"'C - tariff volumes'!I18*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":140148.35931140996},{"$f":"'C - tariff volumes'!J18*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":146119.28889791472},{"$f":"'C - tariff volumes'!K18*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":148233.2689948476},{"$f":"'C - tariff volumes'!L18*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":153188.92760008574},{"$f":"'C - tariff volumes'!M18*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":155617.27085755003},{"$f":"'C - tariff volumes'!N18*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":161931.28027953472},{"$f":"'C - tariff volumes'!O18*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":169242.96611087193},{"$f":"'C - tariff volumes'!P18*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":161947.43310057421},{"$f":"'C - tariff volumes'!Q18*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":158928.2434533615},{"$f":"'C - tariff volumes'!R18*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":158529.49621036425},{"$f":"'C - tariff volumes'!S18*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":163027.32471737667},{"$f":"'C - tariff volumes'!T18*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0)))","v":166639.20328114086},{"$f":"'C - u_exist'!V18+'C - u_new'!V18","v":168863.92469454193},{"$f":"'C - u_exist'!W18+'C - u_new'!W18","v":169125.17663013373},{"$f":"'C - u_exist'!X18+'C - u_new'!X18","v":169303.01377738736},{"$f":"'C - u_exist'!Y18+'C - u_new'!Y18","v":168727.37677848508},{"$f":"'C - u_exist'!Z18+'C - u_new'!Z18","v":167053.54363166593},{"$f":"'C - u_exist'!AA18+'C - u_new'!AA18","v":165045.90701572859},{"$f":"'C - u_exist'!AB18+'C - u_new'!AB18","v":163318.86899667283},{"$f":"'C - u_exist'!AC18+'C - u_new'!AC18","v":160965.8143293524},{"$f":"'C - u_exist'!AD18+'C - u_new'!AD18","v":158941.00739259733},{"$f":"'C - u_exist'!AE18+'C - u_new'!AE18","v":156758.30370820191},{"$f":"'C - u_exist'!AF18+'C - u_new'!AF18","v":154621.86187993127},{"$f":"'C - u_exist'!AG18+'C - u_new'!AG18","v":152310.94867566836},{"$f":"'C - u_exist'!AH18+'C - u_new'!AH18","v":150287.14714577535},{"$f":"'C - u_exist'!AI18+'C - u_new'!AI18","v":148270.28668378759},{"$f":"'C - u_exist'!AJ18+'C - u_new'!AJ18","v":145966.18831283538},{"$f":"'C - u_exist'!AK18+'C - u_new'!AK18","v":143795.3161515524},{"$f":"'C - u_exist'!AL18+'C - u_new'!AL18","v":141505.63240361374},{"$f":"'C - u_exist'!AM18+'C - u_new'!AM18","v":139197.76568807906},{"$f":"'C - u_exist'!AN18+'C - u_new'!AN18","v":137163.94387327961},{"$f":"'C - u_exist'!AO18+'C - u_new'!AO18","v":134916.16517364804}]
[2,1,7,1,1,null,"Off Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H19*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":98515.885538347036},{"$f":"'C - tariff volumes'!I19*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":95972.40867933257},{"$f":"'C - tariff volumes'!J19*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":102322.65807193755},{"$f":"'C - tariff volumes'!K19*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":104058.33807837481},{"$f":"'C - tariff volumes'!L19*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":107413.46489767778},{"$f":"'C - tariff volumes'!M19*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":108811.95947380475},{"$f":"'C - tariff volumes'!N19*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":112876.77621761663},{"$f":"'C - tariff volumes'!O19*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":119508.88457336352},{"$f":"'C - tariff volumes'!P19*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":114682.76151467522},{"$f":"'C - tariff volumes'!Q19*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":109732.81993232263},{"$f":"'C - tariff volumes'!R19*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":112308.59068042529},{"$f":"'C - tariff volumes'!S19*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":117767.81483896727},{"$f":"'C - tariff volumes'!T19*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0)))","v":120520.25879501761},{"$f":"'C - u_exist'!V19+'C - u_new'!V19","v":122419.18184767324},{"$f":"'C - u_exist'!W19+'C - u_new'!W19","v":122726.63649710646},{"$f":"'C - u_exist'!X19+'C - u_new'!X19","v":122910.37947684812},{"$f":"'C - u_exist'!Y19+'C - u_new'!Y19","v":122478.31932685451},{"$f":"'C - u_exist'!Z19+'C - u_new'!Z19","v":121235.86969950372},{"$f":"'C - u_exist'!AA19+'C - u_new'!AA19","v":119725.72038083541},{"$f":"'C - u_exist'!AB19+'C - u_new'!AB19","v":118475.59958268996},{"$f":"'C - u_exist'!AC19+'C - u_new'!AC19","v":116679.32185339874},{"$f":"'C - u_exist'!AD19+'C - u_new'!AD19","v":115167.55222130628},{"$f":"'C - u_exist'!AE19+'C - u_new'!AE19","v":113540.5285725179},{"$f":"'C - u_exist'!AF19+'C - u_new'!AF19","v":111947.57221304385},{"$f":"'C - u_exist'!AG19+'C - u_new'!AG19","v":110227.9526611919},{"$f":"'C - u_exist'!AH19+'C - u_new'!AH19","v":108716.89605808615},{"$f":"'C - u_exist'!AI19+'C - u_new'!AI19","v":107224.51468480752},{"$f":"'C - u_exist'!AJ19+'C - u_new'!AJ19","v":105503.28016304199},{"$f":"'C - u_exist'!AK19+'C - u_new'!AK19","v":103889.61583382501},{"$f":"'C - u_exist'!AL19+'C - u_new'!AL19","v":102186.90037499309},{"$f":"'C - u_exist'!AM19+'C - u_new'!AM19","v":100472.7170782568},{"$f":"'C - u_exist'!AN19+'C - u_new'!AN19","v":98995.459775342853},{"$f":"'C - u_exist'!AO19+'C - u_new'!AO19","v":97332.378082479583}]
[2,1,8,1,1,null,"Off Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H20*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":587017.37548086327},{"$f":"'C - tariff volumes'!I20*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":566908.12090504402},{"$f":"'C - tariff volumes'!J20*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":612668.13809734851},{"$f":"'C - tariff volumes'!K20*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":626832.52882202051},{"$f":"'C - tariff volumes'!L20*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":624968.23927147663},{"$f":"'C - tariff volumes'!M20*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":644854.76647829206},{"$f":"'C - tariff volumes'!N20*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":739069.8272134274},{"$f":"'C - tariff volumes'!O20*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":698309.91170691338},{"$f":"'C - tariff volumes'!P20*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":691250.08408827009},{"$f":"'C - tariff volumes'!Q20*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":605805.51267909876},{"$f":"'C - tariff volumes'!R20*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":640613.17217094079},{"$f":"'C - tariff volumes'!S20*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":681230.54825961962},{"$f":"'C - tariff volumes'!T20*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0)))","v":729475.87399786804},{"$f":"'C - u_exist'!V20+'C - u_new'!V20","v":744767.9244388009},{"$f":"'C - u_exist'!W20+'C - u_new'!W20","v":748392.4425806033},{"$f":"'C - u_exist'!X20+'C - u_new'!X20","v":750524.10254587443},{"$f":"'C - u_exist'!Y20+'C - u_new'!Y20","v":748085.11015498627},{"$f":"'C - u_exist'!Z20+'C - u_new'!Z20","v":740530.6810854451},{"$f":"'C - u_exist'!AA20+'C - u_new'!AA20","v":731034.56916469138},{"$f":"'C - u_exist'!AB20+'C - u_new'!AB20","v":723774.61149812222},{"$f":"'C - u_exist'!AC20+'C - u_new'!AC20","v":712098.71348438691},{"$f":"'C - u_exist'!AD20+'C - u_new'!AD20","v":702691.05714129563},{"$f":"'C - u_exist'!AE20+'C - u_new'!AE20","v":692561.98496610997},{"$f":"'C - u_exist'!AF20+'C - u_new'!AF20","v":682637.6410259289},{"$f":"'C - u_exist'!AG20+'C - u_new'!AG20","v":671929.37091041496},{"$f":"'C - u_exist'!AH20+'C - u_new'!AH20","v":662488.94911249261},{"$f":"'C - u_exist'!AI20+'C - u_new'!AI20","v":653311.95944778016},{"$f":"'C - u_exist'!AJ20+'C - u_new'!AJ20","v":642489.940256431},{"$f":"'C - u_exist'!AK20+'C - u_new'!AK20","v":632442.69502007798},{"$f":"'C - u_exist'!AL20+'C - u_new'!AL20","v":621809.13684694702},{"$f":"'C - u_exist'!AM20+'C - u_new'!AM20","v":611116.38578566874},{"$f":"'C - u_exist'!AN20+'C - u_new'!AN20","v":602304.34124492551},{"$f":"'C - u_exist'!AO20+'C - u_new'!AO20","v":591992.53845252341}]
[2,1,9,1,1,null,"Off Peak > 1.4",{"$f":"'C - tariff volumes'!H21*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1781554.3076801386},{"$f":"'C - tariff volumes'!I21*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1469869.9232373917},{"$f":"'C - tariff volumes'!J21*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1572466.3326556834},{"$f":"'C - tariff volumes'!K21*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1632780.3734961022},{"$f":"'C - tariff volumes'!L21*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1690621.341024217},{"$f":"'C - tariff volumes'!M21*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1669726.770426308},{"$f":"'C - tariff volumes'!N21*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1487864.1502955884},{"$f":"'C - tariff volumes'!O21*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1558394.0604077405},{"$f":"'C - tariff volumes'!P21*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1481457.4156122862},{"$f":"'C - tariff volumes'!Q21*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1280294.4553075517},{"$f":"'C - tariff volumes'!R21*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1367273.2702478138},{"$f":"'C - tariff volumes'!S21*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1380470.6511501023},{"$f":"'C - tariff volumes'!T21*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0)))","v":1575589.5033247408},{"$f":"'C - u_exist'!V21+'C - u_new'!V21","v":1608792.1018681999},{"$f":"'C - u_exist'!W21+'C - u_new'!W21","v":1615639.1858976821},{"$f":"'C - u_exist'!X21+'C - u_new'!X21","v":1618783.251598472},{"$f":"'C - u_exist'!Y21+'C - u_new'!Y21","v":1611612.0950386061},{"$f":"'C - u_exist'!Z21+'C - u_new'!Z21","v":1593369.7376778533},{"$f":"'C - u_exist'!AA21+'C - u_new'!AA21","v":1570818.6759432915},{"$f":"'C - u_exist'!AB21+'C - u_new'!AB21","v":1553466.7027991833},{"$f":"'C - u_exist'!AC21+'C - u_new'!AC21","v":1526078.467012777},{"$f":"'C - u_exist'!AD21+'C - u_new'!AD21","v":1503892.4963173154},{"$f":"'C - u_exist'!AE21+'C - u_new'!AE21","v":1480188.7177153693},{"$f":"'C - u_exist'!AF21+'C - u_new'!AF21","v":1456964.6174852315},{"$f":"'C - u_exist'!AG21+'C - u_new'!AG21","v":1432093.7543677401},{"$f":"'C - u_exist'!AH21+'C - u_new'!AH21","v":1409986.6165980932},{"$f":"'C - u_exist'!AI21+'C - u_new'!AI21","v":1388556.6272410005},{"$f":"'C - u_exist'!AJ21+'C - u_new'!AJ21","v":1363524.4465434386},{"$f":"'C - u_exist'!AK21+'C - u_new'!AK21","v":1340254.118274607},{"$f":"'C - u_exist'!AL21+'C - u_new'!AL21","v":1315751.4507497179},{"$f":"'C - u_exist'!AM21+'C - u_new'!AM21","v":1291172.284314194},{"$f":"'C - u_exist'!AN21+'C - u_new'!AN21","v":1270844.2538413273},{"$f":"'C - u_exist'!AO21+'C - u_new'!AO21","v":1247195.9840386787}]
[null,null,null,null,null,"Tariff V - SP AusNet West - Domestic"]
[1,1,1,2,1,null,"Fixed Charge",{"$f":"'C - tariff volumes'!H23","v":126652.14186199999},{"$f":"'C - tariff volumes'!I23","v":130089.45759399999},{"$f":"'C - tariff volumes'!J23","v":133053.5531477},{"$f":"'C - tariff volumes'!K23","v":135735.88096560002},{"$f":"'C - tariff volumes'!L23","v":138386.26314429997},{"$f":"'C - tariff volumes'!M23","v":140965.74589139997},{"$f":"'C - tariff volumes'!N23","v":143023.16707599998},{"$f":"'C - tariff volumes'!O23","v":145369.25704149998},{"$f":"'C - tariff volumes'!P23","v":148136.31489536},{"$f":"'C - tariff volumes'!Q23","v":151553.44494369999},{"$f":"'C - tariff volumes'!R23","v":154425.43216610001},{"$f":"'C - tariff volumes'!S23","v":156469.99211170003},{"$f":"'C - tariff volumes'!T23","v":159553.66012099999},{"$f":"'C - tariff volumes'!U23","v":160852.51194817509},{"$f":"'C - tariff volumes'!V23","v":161441.60007475442},{"$f":"'C - tariff volumes'!W23","v":161193.46976595145},{"$f":"'C - tariff volumes'!X23","v":160203.57919829068},{"$f":"'C - tariff volumes'!Y23","v":158589.36812858065},{"$f":"'C - tariff volumes'!Z23","v":156848.54916440949},{"$f":"'C - tariff volumes'!AA23","v":155084.63665152367},{"$f":"'C - tariff volumes'!AB23","v":153311.70656275254},{"$f":"'C - tariff volumes'!AC23","v":151527.65275315577},{"$f":"'C - tariff volumes'!AD23","v":149730.96504172849},{"$f":"'C - tariff volumes'!AE23","v":147921.49039541831},{"$f":"'C - tariff volumes'!AF23","v":146099.07561035475},{"$f":"'C - tariff volumes'!AG23","v":144263.56731398447},{"$f":"'C - tariff volumes'!AH23","v":142425.57704658472},{"$f":"'C - tariff volumes'!AI23","v":140574.05146163839},{"$f":"'C - tariff volumes'!AJ23","v":138708.83837513343},{"$f":"'C - tariff volumes'!AK23","v":136803.87021469011},{"$f":"'C - tariff volumes'!AL23","v":134897.78389685845},{"$f":"'C - tariff volumes'!AM23","v":133002.28062139111},{"$f":"'C - tariff volumes'!AN23","v":131105.54087747322}]
[1,1,2,2,1,null,"Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H24*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1348941.7479603868},{"$f":"'C - tariff volumes'!I24*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1358015.1220462804},{"$f":"'C - tariff volumes'!J24*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1396257.2619125273},{"$f":"'C - tariff volumes'!K24*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1371737.2338645791},{"$f":"'C - tariff volumes'!L24*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1434614.9775148686},{"$f":"'C - tariff volumes'!M24*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1464627.2545362052},{"$f":"'C - tariff volumes'!N24*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1510914.9348038917},{"$f":"'C - tariff volumes'!O24*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1475512.1085156898},{"$f":"'C - tariff volumes'!P24*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1490687.5541212927},{"$f":"'C - tariff volumes'!Q24*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1498216.0461774331},{"$f":"'C - tariff volumes'!R24*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1476398.6434569254},{"$f":"'C - tariff volumes'!S24*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1481114.0441180242},{"$f":"'C - tariff volumes'!T24*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0)))","v":1458631.680464905},{"$f":"'C - u_exist'!V24+'C - u_new'!V24","v":1469063.3642208066},{"$f":"'C - u_exist'!W24+'C - u_new'!W24","v":1470675.8650641197},{"$f":"'C - u_exist'!X24+'C - u_new'!X24","v":1468396.0890438952},{"$f":"'C - u_exist'!Y24+'C - u_new'!Y24","v":1459950.4882805147},{"$f":"'C - u_exist'!Z24+'C - u_new'!Z24","v":1443436.8279171712},{"$f":"'C - u_exist'!AA24+'C - u_new'!AA24","v":1432905.9047653226},{"$f":"'C - u_exist'!AB24+'C - u_new'!AB24","v":1406209.4260584246},{"$f":"'C - u_exist'!AC24+'C - u_new'!AC24","v":1388258.042157219},{"$f":"'C - u_exist'!AD24+'C - u_new'!AD24","v":1368790.6940791667},{"$f":"'C - u_exist'!AE24+'C - u_new'!AE24","v":1351129.3790558712},{"$f":"'C - u_exist'!AF24+'C - u_new'!AF24","v":1332500.0728659476},{"$f":"'C - u_exist'!AG24+'C - u_new'!AG24","v":1313075.8890536148},{"$f":"'C - u_exist'!AH24+'C - u_new'!AH24","v":1294895.9890362301},{"$f":"'C - u_exist'!AI24+'C - u_new'!AI24","v":1277840.8187427195},{"$f":"'C - u_exist'!AJ24+'C - u_new'!AJ24","v":1257189.715499334},{"$f":"'C - u_exist'!AK24+'C - u_new'!AK24","v":1238236.6011660048},{"$f":"'C - u_exist'!AL24+'C - u_new'!AL24","v":1218842.8023445779},{"$f":"'C - u_exist'!AM24+'C - u_new'!AM24","v":1199384.1728429853},{"$f":"'C - u_exist'!AN24+'C - u_new'!AN24","v":1191794.2101672972},{"$f":"'C - u_exist'!AO24+'C - u_new'!AO24","v":1172707.2023309488}]
[1,1,3,2,1,null,"Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H25*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":1063774.1639767759},{"$f":"'C - tariff volumes'!I25*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":984519.0582612768},{"$f":"'C - tariff volumes'!J25*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":1080072.1428483725},{"$f":"'C - tariff volumes'!K25*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":1200401.2022538241},{"$f":"'C - tariff volumes'!L25*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":1075663.8240024811},{"$f":"'C - tariff volumes'!M25*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":1192890.5578960779},{"$f":"'C - tariff volumes'!N25*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":1188408.0838874953},{"$f":"'C - tariff volumes'!O25*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":1103719.5133911981},{"$f":"'C - tariff volumes'!P25*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":1130231.2580727711},{"$f":"'C - tariff volumes'!Q25*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":986753.69755154371},{"$f":"'C - tariff volumes'!R25*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":936740.53180980054},{"$f":"'C - tariff volumes'!S25*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":928823.91139741195},{"$f":"'C - tariff volumes'!T25*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0)))","v":992109.97435598634},{"$f":"'C - u_exist'!V25+'C - u_new'!V25","v":988666.31532038003},{"$f":"'C - u_exist'!W25+'C - u_new'!W25","v":980046.40333833173},{"$f":"'C - u_exist'!X25+'C - u_new'!X25","v":969626.72772806394},{"$f":"'C - u_exist'!Y25+'C - u_new'!Y25","v":955522.45209661208},{"$f":"'C - u_exist'!Z25+'C - u_new'!Z25","v":936623.64084593591},{"$f":"'C - u_exist'!AA25+'C - u_new'!AA25","v":927981.22687156918},{"$f":"'C - u_exist'!AB25+'C - u_new'!AB25","v":896973.57488777046},{"$f":"'C - u_exist'!AC25+'C - u_new'!AC25","v":878531.9110196298},{"$f":"'C - u_exist'!AD25+'C - u_new'!AD25","v":858209.75682974909},{"$f":"'C - u_exist'!AE25+'C - u_new'!AE25","v":841063.07927727862},{"$f":"'C - u_exist'!AF25+'C - u_new'!AF25","v":822667.37866532069},{"$f":"'C - u_exist'!AG25+'C - u_new'!AG25","v":803960.8860190803},{"$f":"'C - u_exist'!AH25+'C - u_new'!AH25","v":786245.30235301726},{"$f":"'C - u_exist'!AI25+'C - u_new'!AI25","v":770426.65895067703},{"$f":"'C - u_exist'!AJ25+'C - u_new'!AJ25","v":750496.67425848125},{"$f":"'C - u_exist'!AK25+'C - u_new'!AK25","v":732862.47094116895},{"$f":"'C - u_exist'!AL25+'C - u_new'!AL25","v":715353.3830023614},{"$f":"'C - u_exist'!AM25+'C - u_new'!AM25","v":697971.02046931616},{"$f":"'C - u_exist'!AN25+'C - u_new'!AN25","v":695940.53114717512},{"$f":"'C - u_exist'!AO25+'C - u_new'!AO25","v":679061.81408383523}]
[1,1,4,2,1,null,"Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H26*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1499859.0308689575},{"$f":"'C - tariff volumes'!I26*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1393940.8312907484},{"$f":"'C - tariff volumes'!J26*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1495391.1218946588},{"$f":"'C - tariff volumes'!K26*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1976926.7452191941},{"$f":"'C - tariff volumes'!L26*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1839420.4068029462},{"$f":"'C - tariff volumes'!M26*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1890577.960186657},{"$f":"'C - tariff volumes'!N26*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1486927.4415526837},{"$f":"'C - tariff volumes'!O26*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1763237.0052433768},{"$f":"'C - tariff volumes'!P26*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1743871.7939707979},{"$f":"'C - tariff volumes'!Q26*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1389072.3257633355},{"$f":"'C - tariff volumes'!R26*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1271535.155546942},{"$f":"'C - tariff volumes'!S26*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1272828.1749693372},{"$f":"'C - tariff volumes'!T26*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0)))","v":1355633.0244578675},{"$f":"'C - u_exist'!V26+'C - u_new'!V26","v":1343047.1141922099},{"$f":"'C - u_exist'!W26+'C - u_new'!W26","v":1323832.2334576035},{"$f":"'C - u_exist'!X26+'C - u_new'!X26","v":1302459.3755199553},{"$f":"'C - u_exist'!Y26+'C - u_new'!Y26","v":1276471.6016023546},{"$f":"'C - u_exist'!Z26+'C - u_new'!Z26","v":1244403.5243313652},{"$f":"'C - u_exist'!AA26+'C - u_new'!AA26","v":1225721.9810618784},{"$f":"'C - u_exist'!AB26+'C - u_new'!AB26","v":1178554.1723094294},{"$f":"'C - u_exist'!AC26+'C - u_new'!AC26","v":1147684.7525028328},{"$f":"'C - u_exist'!AD26+'C - u_new'!AD26","v":1114635.0029846807},{"$f":"'C - u_exist'!AE26+'C - u_new'!AE26","v":1085754.4386910195},{"$f":"'C - u_exist'!AF26+'C - u_new'!AF26","v":1055500.5737070846},{"$f":"'C - u_exist'!AG26+'C - u_new'!AG26","v":1025020.1559715141},{"$f":"'C - u_exist'!AH26+'C - u_new'!AH26","v":996028.74566545186},{"$f":"'C - u_exist'!AI26+'C - u_new'!AI26","v":969526.01489940099},{"$f":"'C - u_exist'!AJ26+'C - u_new'!AJ26","v":938166.26009849366},{"$f":"'C - u_exist'!AK26+'C - u_new'!AK26","v":909827.76339444693},{"$f":"'C - u_exist'!AL26+'C - u_new'!AL26","v":881824.29283077782},{"$f":"'C - u_exist'!AM26+'C - u_new'!AM26","v":854161.04808505892},{"$f":"'C - u_exist'!AN26+'C - u_new'!AN26","v":844811.06714459718},{"$f":"'C - u_exist'!AO26+'C - u_new'!AO26","v":818008.87484725669}]
[1,1,5,2,1,null,"Peak > 1.4",{"$f":"'C - tariff volumes'!H27*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":13559.814726190329},{"$f":"'C - tariff volumes'!I27*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":13220.494603286908},{"$f":"'C - tariff volumes'!J27*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":13251.661106926462},{"$f":"'C - tariff volumes'!K27*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":23007.69683938384},{"$f":"'C - tariff volumes'!L27*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":19271.551879392438},{"$f":"'C - tariff volumes'!M27*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":26556.398035106162},{"$f":"'C - tariff volumes'!N27*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":18969.577323853122},{"$f":"'C - tariff volumes'!O27*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":19126.57217321709},{"$f":"'C - tariff volumes'!P27*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":18297.090286491337},{"$f":"'C - tariff volumes'!Q27*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":16616.211492427414},{"$f":"'C - tariff volumes'!R27*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":13262.399052375262},{"$f":"'C - tariff volumes'!S27*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":11108.07391775354},{"$f":"'C - tariff volumes'!T27*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0)))","v":10134.312885150837},{"$f":"'C - u_exist'!V27+'C - u_new'!V27","v":10223.507064813261},{"$f":"'C - u_exist'!W27+'C - u_new'!W27","v":10251.083065584809},{"$f":"'C - u_exist'!X27+'C - u_new'!X27","v":10250.425048443394},{"$f":"'C - u_exist'!Y27+'C - u_new'!Y27","v":10207.491875863625},{"$f":"'C - u_exist'!Z27+'C - u_new'!Z27","v":10107.800139379244},{"$f":"'C - u_exist'!AA27+'C - u_new'!AA27","v":10015.610669565214},{"$f":"'C - u_exist'!AB27+'C - u_new'!AB27","v":9878.5199119390199},{"$f":"'C - u_exist'!AC27+'C - u_new'!AC27","v":9764.327181766248},{"$f":"'C - u_exist'!AD27+'C - u_new'!AD27","v":9645.6534225095384},{"$f":"'C - u_exist'!AE27+'C - u_new'!AE27","v":9528.6330537467875},{"$f":"'C - u_exist'!AF27+'C - u_new'!AF27","v":9409.3618638132011},{"$f":"'C - u_exist'!AG27+'C - u_new'!AG27","v":9284.1945932501803},{"$f":"'C - u_exist'!AH27+'C - u_new'!AH27","v":9167.4605813274757},{"$f":"'C - u_exist'!AI27+'C - u_new'!AI27","v":9052.0584754169395},{"$f":"'C - u_exist'!AJ27+'C - u_new'!AJ27","v":8923.7229257463259},{"$f":"'C - u_exist'!AK27+'C - u_new'!AK27","v":8800.6461949278128},{"$f":"'C - u_exist'!AL27+'C - u_new'!AL27","v":8673.0685259969996},{"$f":"'C - u_exist'!AM27+'C - u_new'!AM27","v":8544.7795797021372},{"$f":"'C - u_exist'!AN27+'C - u_new'!AN27","v":8448.4603862605782},{"$f":"'C - u_exist'!AO27+'C - u_new'!AO27","v":8321.8306178305575}]
[1,1,6,2,1,null,"Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H28*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1838802.3009843074},{"$f":"'C - tariff volumes'!I28*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1850564.3240678005},{"$f":"'C - tariff volumes'!J28*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1824964.8026318839},{"$f":"'C - tariff volumes'!K28*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1776950.7628257782},{"$f":"'C - tariff volumes'!L28*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1849070.4787703659},{"$f":"'C - tariff volumes'!M28*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1854528.2097415936},{"$f":"'C - tariff volumes'!N28*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1824891.0696120462},{"$f":"'C - tariff volumes'!O28*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1820482.792726635},{"$f":"'C - tariff volumes'!P28*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1945496.5821236433},{"$f":"'C - tariff volumes'!Q28*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":2119554.6861153906},{"$f":"'C - tariff volumes'!R28*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":2164803.270926808},{"$f":"'C - tariff volumes'!S28*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":2024832.9774819768},{"$f":"'C - tariff volumes'!T28*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0)))","v":1939346.7615080494},{"$f":"'C - u_exist'!V28+'C - u_new'!V28","v":1958176.1164606982},{"$f":"'C - u_exist'!W28+'C - u_new'!W28","v":1957936.0389466805},{"$f":"'C - u_exist'!X28+'C - u_new'!X28","v":1964143.4636895943},{"$f":"'C - u_exist'!Y28+'C - u_new'!Y28","v":1964923.0311102355},{"$f":"'C - u_exist'!Z28+'C - u_new'!Z28","v":1947134.4372168847},{"$f":"'C - u_exist'!AA28+'C - u_new'!AA28","v":1934205.0489141624},{"$f":"'C - u_exist'!AB28+'C - u_new'!AB28","v":1900516.2325011939},{"$f":"'C - u_exist'!AC28+'C - u_new'!AC28","v":1877630.9858771344},{"$f":"'C - u_exist'!AD28+'C - u_new'!AD28","v":1853066.6963684927},{"$f":"'C - u_exist'!AE28+'C - u_new'!AE28","v":1828455.998308853},{"$f":"'C - u_exist'!AF28+'C - u_new'!AF28","v":1803451.749891622},{"$f":"'C - u_exist'!AG28+'C - u_new'!AG28","v":1775002.1220545482},{"$f":"'C - u_exist'!AH28+'C - u_new'!AH28","v":1752440.7340971231},{"$f":"'C - u_exist'!AI28+'C - u_new'!AI28","v":1729939.1623491447},{"$f":"'C - u_exist'!AJ28+'C - u_new'!AJ28","v":1701214.4527549145},{"$f":"'C - u_exist'!AK28+'C - u_new'!AK28","v":1675432.6856730492},{"$f":"'C - u_exist'!AL28+'C - u_new'!AL28","v":1647775.4608925504},{"$f":"'C - u_exist'!AM28+'C - u_new'!AM28","v":1619699.7014998847},{"$f":"'C - u_exist'!AN28+'C - u_new'!AN28","v":1605612.5720929687},{"$f":"'C - u_exist'!AO28+'C - u_new'!AO28","v":1578259.3018757633}]
[1,1,7,2,1,null,"Off Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H29*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":598755.14834392385},{"$f":"'C - tariff volumes'!I29*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":494251.57735756988},{"$f":"'C - tariff volumes'!J29*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":590354.14882383135},{"$f":"'C - tariff volumes'!K29*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":457430.84418611275},{"$f":"'C - tariff volumes'!L29*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":460067.42038406373},{"$f":"'C - tariff volumes'!M29*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":547449.75183362642},{"$f":"'C - tariff volumes'!N29*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":382158.55953157705},{"$f":"'C - tariff volumes'!O29*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":448672.61195551709},{"$f":"'C - tariff volumes'!P29*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":547119.10754465312},{"$f":"'C - tariff volumes'!Q29*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":594385.14385602612},{"$f":"'C - tariff volumes'!R29*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":626449.22033666633},{"$f":"'C - tariff volumes'!S29*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":492324.83401891269},{"$f":"'C - tariff volumes'!T29*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0)))","v":533634.21899025911},{"$f":"'C - u_exist'!V29+'C - u_new'!V29","v":533029.01715363434},{"$f":"'C - u_exist'!W29+'C - u_new'!W29","v":527647.37585893087},{"$f":"'C - u_exist'!X29+'C - u_new'!X29","v":524245.49876759358},{"$f":"'C - u_exist'!Y29+'C - u_new'!Y29","v":519536.92733226187},{"$f":"'C - u_exist'!Z29+'C - u_new'!Z29","v":510186.52698200988},{"$f":"'C - u_exist'!AA29+'C - u_new'!AA29","v":505252.22808733425},{"$f":"'C - u_exist'!AB29+'C - u_new'!AB29","v":489060.62854905968},{"$f":"'C - u_exist'!AC29+'C - u_new'!AC29","v":479101.86853132397},{"$f":"'C - u_exist'!AD29+'C - u_new'!AD29","v":468277.52229159937},{"$f":"'C - u_exist'!AE29+'C - u_new'!AE29","v":458450.7911196638},{"$f":"'C - u_exist'!AF29+'C - u_new'!AF29","v":448228.96071285231},{"$f":"'C - u_exist'!AG29+'C - u_new'!AG29","v":437232.79533883854},{"$f":"'C - u_exist'!AH29+'C - u_new'!AH29","v":427866.1795083597},{"$f":"'C - u_exist'!AI29+'C - u_new'!AI29","v":419109.41837513528},{"$f":"'C - u_exist'!AJ29+'C - u_new'!AJ29","v":407878.7912301512},{"$f":"'C - u_exist'!AK29+'C - u_new'!AK29","v":398015.93760868214},{"$f":"'C - u_exist'!AL29+'C - u_new'!AL29","v":387885.33281582396},{"$f":"'C - u_exist'!AM29+'C - u_new'!AM29","v":377747.82773367787},{"$f":"'C - u_exist'!AN29+'C - u_new'!AN29","v":374997.4162451349},{"$f":"'C - u_exist'!AO29+'C - u_new'!AO29","v":365204.02687002136}]
[1,1,8,2,1,null,"Off Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H30*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":381499.94283225195},{"$f":"'C - tariff volumes'!I30*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":264883.07011116209},{"$f":"'C - tariff volumes'!J30*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":370806.65629327955},{"$f":"'C - tariff volumes'!K30*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":187713.50318235261},{"$f":"'C - tariff volumes'!L30*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":118464.13683994889},{"$f":"'C - tariff volumes'!M30*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":352294.46350272873},{"$f":"'C - tariff volumes'!N30*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":433732.89480565279},{"$f":"'C - tariff volumes'!O30*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":233341.72987750883},{"$f":"'C - tariff volumes'!P30*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":266959.41802967701},{"$f":"'C - tariff volumes'!Q30*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":399090.77476475353},{"$f":"'C - tariff volumes'!R30*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":395210.71754807164},{"$f":"'C - tariff volumes'!S30*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":274654.50075080263},{"$f":"'C - tariff volumes'!T30*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0)))","v":334021.41173445969},{"$f":"'C - u_exist'!V30+'C - u_new'!V30","v":332711.98300459678},{"$f":"'C - u_exist'!W30+'C - u_new'!W30","v":328458.71048223629},{"$f":"'C - u_exist'!X30+'C - u_new'!X30","v":325411.69092046836},{"$f":"'C - u_exist'!Y30+'C - u_new'!Y30","v":321577.35727870336},{"$f":"'C - u_exist'!Z30+'C - u_new'!Z30","v":314906.9476741181},{"$f":"'C - u_exist'!AA30+'C - u_new'!AA30","v":310690.58015379967},{"$f":"'C - u_exist'!AB30+'C - u_new'!AB30","v":300154.98444830388},{"$f":"'C - u_exist'!AC30+'C - u_new'!AC30","v":293153.78672362742},{"$f":"'C - u_exist'!AD30+'C - u_new'!AD30","v":285701.63608775695},{"$f":"'C - u_exist'!AE30+'C - u_new'!AE30","v":278789.0759736739},{"$f":"'C - u_exist'!AF30+'C - u_new'!AF30","v":271700.75657463435},{"$f":"'C - u_exist'!AG30+'C - u_new'!AG30","v":264159.46614276076},{"$f":"'C - u_exist'!AH30+'C - u_new'!AH30","v":257643.8564763898},{"$f":"'C - u_exist'!AI30+'C - u_new'!AI30","v":251462.88229061989},{"$f":"'C - u_exist'!AJ30+'C - u_new'!AJ30","v":243912.0034340659},{"$f":"'C - u_exist'!AK30+'C - u_new'!AK30","v":237161.72102294449},{"$f":"'C - u_exist'!AL30+'C - u_new'!AL30","v":230260.6743811843},{"$f":"'C - u_exist'!AM30+'C - u_new'!AM30","v":223378.82042700914},{"$f":"'C - u_exist'!AN30+'C - u_new'!AN30","v":220493.45784161717},{"$f":"'C - u_exist'!AO30+'C - u_new'!AO30","v":213853.52726077396}]
[1,1,9,2,1,null,"Off Peak > 1.4",{"$f":"'C - tariff volumes'!H31*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":12198.111517737943},{"$f":"'C - tariff volumes'!I31*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":13222.885967207805},{"$f":"'C - tariff volumes'!J31*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":13362.661573156787},{"$f":"'C - tariff volumes'!K31*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":13296.494318362347},{"$f":"'C - tariff volumes'!L31*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":14147.257105429195},{"$f":"'C - tariff volumes'!M31*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":17651.974745993357},{"$f":"'C - tariff volumes'!N31*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":21951.582626388237},{"$f":"'C - tariff volumes'!O31*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":14844.066958566062},{"$f":"'C - tariff volumes'!P31*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":11825.556745812881},{"$f":"'C - tariff volumes'!Q31*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":14604.415707575043},{"$f":"'C - tariff volumes'!R31*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":14237.58191038605},{"$f":"'C - tariff volumes'!S31*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":7153.6093176465265},{"$f":"'C - tariff volumes'!T31*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0)))","v":9571.7674627989327},{"$f":"'C - u_exist'!V31+'C - u_new'!V31","v":9688.663113625611},{"$f":"'C - u_exist'!W31+'C - u_new'!W31","v":9707.3652042526974},{"$f":"'C - u_exist'!X31+'C - u_new'!X31","v":9754.0037681567337},{"$f":"'C - u_exist'!Y31+'C - u_new'!Y31","v":9771.9017762143794},{"$f":"'C - u_exist'!Z31+'C - u_new'!Z31","v":9695.6568252421002},{"$f":"'C - u_exist'!AA31+'C - u_new'!AA31","v":9615.8762338644119},{"$f":"'C - u_exist'!AB31+'C - u_new'!AB31","v":9485.9396582859372},{"$f":"'C - u_exist'!AC31+'C - u_new'!AC31","v":9379.9055651510516},{"$f":"'C - u_exist'!AD31+'C - u_new'!AD31","v":9270.2735134499126},{"$f":"'C - u_exist'!AE31+'C - u_new'!AE31","v":9151.8227082947742},{"$f":"'C - u_exist'!AF31+'C - u_new'!AF31","v":9034.9187944123696},{"$f":"'C - u_exist'!AG31+'C - u_new'!AG31","v":8900.5223587668643},{"$f":"'C - u_exist'!AH31+'C - u_new'!AH31","v":8795.3121661627501},{"$f":"'C - u_exist'!AI31+'C - u_new'!AI31","v":8685.3377868384632},{"$f":"'C - u_exist'!AJ31+'C - u_new'!AJ31","v":8553.8325580103374},{"$f":"'C - u_exist'!AK31+'C - u_new'!AK31","v":8431.8209035936306},{"$f":"'C - u_exist'!AL31+'C - u_new'!AL31","v":8299.1033788832247},{"$f":"'C - u_exist'!AM31+'C - u_new'!AM31","v":8164.1559524119284},{"$f":"'C - u_exist'!AN31+'C - u_new'!AN31","v":8059.0391483470894},{"$f":"'C - u_exist'!AO31+'C - u_new'!AO31","v":7927.2043186964065}]
[2,1,1,2,1,null,"Fixed Charge",{"$f":"'C - tariff volumes'!H33","v":6198.4794204999998},{"$f":"'C - tariff volumes'!I33","v":6229.8419605299996},{"$f":"'C - tariff volumes'!J33","v":6267.3507176000003},{"$f":"'C - tariff volumes'!K33","v":6280.5232848800024},{"$f":"'C - tariff volumes'!L33","v":6253.6712578999995},{"$f":"'C - tariff volumes'!M33","v":6221.8630948600012},{"$f":"'C - tariff volumes'!N33","v":6191.2985895399997},{"$f":"'C - tariff volumes'!O33","v":6167.7150822000012},{"$f":"'C - tariff volumes'!P33","v":6162.6054387999993},{"$f":"'C - tariff volumes'!Q33","v":6096.2654341999978},{"$f":"'C - tariff volumes'!R33","v":6181.7342660400009},{"$f":"'C - tariff volumes'!S33","v":6160.1259895799994},{"$f":"'C - tariff volumes'!T33","v":6142.4739742999991},{"$f":"'C - tariff volumes'!U33","v":6140.9250662504801},{"$f":"'C - tariff volumes'!V33","v":6125.1093714271537},{"$f":"'C - tariff volumes'!W33","v":6089.22920083183},{"$f":"'C - tariff volumes'!X33","v":6034.3099017236018},{"$f":"'C - tariff volumes'!Y33","v":5961.6129326504661},{"$f":"'C - tariff volumes'!Z33","v":5887.5560270868973},{"$f":"'C - tariff volumes'!AA33","v":5813.2510662205823},{"$f":"'C - tariff volumes'!AB33","v":5738.8492446446407},{"$f":"'C - tariff volumes'!AC33","v":5664.3279395726286},{"$f":"'C - tariff volumes'!AD33","v":5589.6709296601794},{"$f":"'C - tariff volumes'!AE33","v":5514.8765711296091},{"$f":"'C - tariff volumes'!AF33","v":5439.9432183684048},{"$f":"'C - tariff volumes'!AG33","v":5364.8692239521997},{"$f":"'C - tariff volumes'!AH33","v":5289.7685698795322},{"$f":"'C - tariff volumes'!AI33","v":5214.5225285676315},{"$f":"'C - tariff volumes'!AJ33","v":5139.1294653586192},{"$f":"'C - tariff volumes'!AK33","v":5063.3093799962226},{"$f":"'C - tariff volumes'!AL33","v":4987.477284142371},{"$f":"'C - tariff volumes'!AM33","v":4911.7588641817356},{"$f":"'C - tariff volumes'!AN33","v":4836.0271629121225}]
[2,1,3,2,1,null,"Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H35*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":40566.930730594642},{"$f":"'C - tariff volumes'!I35*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":41930.649222158107},{"$f":"'C - tariff volumes'!J35*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":40339.751272990419},{"$f":"'C - tariff volumes'!K35*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":40417.735066932211},{"$f":"'C - tariff volumes'!L35*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":41062.467676729706},{"$f":"'C - tariff volumes'!M35*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":41974.184616835853},{"$f":"'C - tariff volumes'!N35*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":47241.199796693123},{"$f":"'C - tariff volumes'!O35*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":40736.094165629882},{"$f":"'C - tariff volumes'!P35*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":40150.760353173515},{"$f":"'C - tariff volumes'!Q35*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":34607.938228727719},{"$f":"'C - tariff volumes'!R35*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":35509.424445633857},{"$f":"'C - tariff volumes'!S35*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":37089.751358613299},{"$f":"'C - tariff volumes'!T35*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0)))","v":35916.711392311663},{"$f":"'C - u_exist'!V35+'C - u_new'!V35","v":35932.766775531541},{"$f":"'C - u_exist'!W35+'C - u_new'!W35","v":35831.575835028831},{"$f":"'C - u_exist'!X35+'C - u_new'!X35","v":35629.377757521193},{"$f":"'C - u_exist'!Y35+'C - u_new'!Y35","v":35311.623516784879},{"$f":"'C - u_exist'!Z35+'C - u_new'!Z35","v":34864.350663131729},{"$f":"'C - u_exist'!AA35+'C - u_new'!AA35","v":34429.253731777586},{"$f":"'C - u_exist'!AB35+'C - u_new'!AB35","v":33932.488251946816},{"$f":"'C - u_exist'!AC35+'C - u_new'!AC35","v":33468.6910082416},{"$f":"'C - u_exist'!AD35+'C - u_new'!AD35","v":32999.39257049853},{"$f":"'C - u_exist'!AE35+'C - u_new'!AE35","v":32534.469593432063},{"$f":"'C - u_exist'!AF35+'C - u_new'!AF35","v":32066.865396438847},{"$f":"'C - u_exist'!AG35+'C - u_new'!AG35","v":31593.174829560103},{"$f":"'C - u_exist'!AH35+'C - u_new'!AH35","v":31129.924324107207},{"$f":"'C - u_exist'!AI35+'C - u_new'!AI35","v":30670.134499399013},{"$f":"'C - u_exist'!AJ35+'C - u_new'!AJ35","v":30194.107865325743},{"$f":"'C - u_exist'!AK35+'C - u_new'!AK35","v":29725.879761049891},{"$f":"'C - u_exist'!AL35+'C - u_new'!AL35","v":29252.878529412723},{"$f":"'C - u_exist'!AM35+'C - u_new'!AM35","v":28780.011720399172},{"$f":"'C - u_exist'!AN35+'C - u_new'!AN35","v":28352.809317102532},{"$f":"'C - u_exist'!AO35+'C - u_new'!AO35","v":27884.018793506202}]
[2,1,6,2,1,null,"Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H38*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":79456.879871963451},{"$f":"'C - tariff volumes'!I38*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":77872.608253420549},{"$f":"'C - tariff volumes'!J38*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":79441.820157329726},{"$f":"'C - tariff volumes'!K38*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":77249.568605602253},{"$f":"'C - tariff volumes'!L38*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":77622.978235622941},{"$f":"'C - tariff volumes'!M38*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":78227.438479574848},{"$f":"'C - tariff volumes'!N38*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":72539.130034674308},{"$f":"'C - tariff volumes'!O38*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":75357.346105191813},{"$f":"'C - tariff volumes'!P38*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":77565.658325416938},{"$f":"'C - tariff volumes'!Q38*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":75404.014226877407},{"$f":"'C - tariff volumes'!R38*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":76248.356561359091},{"$f":"'C - tariff volumes'!S38*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":75212.800356819425},{"$f":"'C - tariff volumes'!T38*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0)))","v":76354.958011708426},{"$f":"'C - u_exist'!V38+'C - u_new'!V38","v":76515.941987147264},{"$f":"'C - u_exist'!W38+'C - u_new'!W38","v":76226.147553313072},{"$f":"'C - u_exist'!X38+'C - u_new'!X38","v":76014.624722610373},{"$f":"'C - u_exist'!Y38+'C - u_new'!Y38","v":75621.439700441217},{"$f":"'C - u_exist'!Z38+'C - u_new'!Z38","v":74746.813809280327},{"$f":"'C - u_exist'!AA38+'C - u_new'!AA38","v":73841.030204561714},{"$f":"'C - u_exist'!AB38+'C - u_new'!AB38","v":72774.479180343653},{"$f":"'C - u_exist'!AC38+'C - u_new'!AC38","v":71784.742371493528},{"$f":"'C - u_exist'!AD38+'C - u_new'!AD38","v":70788.082653447651},{"$f":"'C - u_exist'!AE38+'C - u_new'!AE38","v":69745.920751084384},{"$f":"'C - u_exist'!AF38+'C - u_new'!AF38","v":68718.358603343382},{"$f":"'C - u_exist'!AG38+'C - u_new'!AG38","v":67617.048674128935},{"$f":"'C - u_exist'!AH38+'C - u_new'!AH38","v":66647.699123849015},{"$f":"'C - u_exist'!AI38+'C - u_new'!AI38","v":65653.993135362529},{"$f":"'C - u_exist'!AJ38+'C - u_new'!AJ38","v":64580.535645332558},{"$f":"'C - u_exist'!AK38+'C - u_new'!AK38","v":63546.458635584539},{"$f":"'C - u_exist'!AL38+'C - u_new'!AL38","v":62470.140868817325},{"$f":"'C - u_exist'!AM38+'C - u_new'!AM38","v":61386.495424657136},{"$f":"'C - u_exist'!AN38+'C - u_new'!AN38","v":60391.039084944023},{"$f":"'C - u_exist'!AO38+'C - u_new'!AO38","v":59324.528111865257}]
[null,null,null,null,null,"Tariff D - SP AusNet"]
[0,2,2,0,1,null,"10 - 50"]
[0,3,1,1,1,null,"0 - 10"]
[0,3,2,1,1,null,"10 - 50"]
[0,3,1,2,1,null,"0 - 10"]
[1,1,1,1,2,null,"Fixed Charge",{"$f":"'C - tariff volumes'!H55","v":1004.8849359999999},{"$f":"'C - tariff volumes'!I55","v":1148.1565007100003},{"$f":"'C - tariff volumes'!J55","v":1516.7260160000001},{"$f":"'C - tariff volumes'!K55","v":1878.150684},{"$f":"'C - tariff volumes'!L55","v":1974.594535},{"$f":"'C - tariff volumes'!M55","v":2072.6552039999997},{"$f":"'C - tariff volumes'!N55","v":2161.3725709999999},{"$f":"'C - tariff volumes'!O55","v":2257.3670975999999},{"$f":"'C - tariff volumes'!P55","v":2512.8986599999998},{"$f":"'C - tariff volumes'!Q55","v":2769.028691},{"$f":"'C - tariff volumes'!R55","v":2940.2712005999997},{"$f":"'C - tariff volumes'!S55","v":3079.4328481000002},{"$f":"'C - tariff volumes'!T55","v":3198.210908},{"$f":"'C - tariff volumes'!U55","v":3289.3895823158664},{"$f":"'C - tariff volumes'!V55","v":3539.4253324501829},{"$f":"'C - tariff volumes'!W55","v":3686.8187719105813},{"$f":"'C - tariff volumes'!X55","v":3751.5982670727358},{"$f":"'C - tariff volumes'!Y55","v":3763.5817139840374},{"$f":"'C - tariff volumes'!Z55","v":3749.613885368432},{"$f":"'C - tariff volumes'!AA55","v":3731.7489477975296},{"$f":"'C - tariff volumes'!AB55","v":3712.4789168673333},{"$f":"'C - tariff volumes'!AC55","v":3692.8856907369445},{"$f":"'C - tariff volumes'!AD55","v":3671.254023584595},{"$f":"'C - tariff volumes'!AE55","v":3647.5839154102841},{"$f":"'C - tariff volumes'!AF55","v":3621.8753662140125},{"$f":"'C - tariff volumes'!AG55","v":3594.1283759957792},{"$f":"'C - tariff volumes'!AH55","v":3564.3429447555845},{"$f":"'C - tariff volumes'!AI55","v":3532.5190724934291},{"$f":"'C - tariff volumes'!AJ55","v":3498.6567592093124},{"$f":"'C - tariff volumes'!AK55","v":3458.6791228593124},{"$f":"'C - tariff volumes'!AL55","v":3418.7014865093124},{"$f":"'C - tariff volumes'!AM55","v":3378.7238501593129},{"$f":"'C - tariff volumes'!AN55","v":3338.7462138093128}]
[1,1,3,1,2,null,"Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H57*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":5413.7405624287048},{"$f":"'C - tariff volumes'!I57*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":5689.756912550828},{"$f":"'C - tariff volumes'!J57*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":6717.5011986977242},{"$f":"'C - tariff volumes'!K57*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":7747.8614305678739},{"$f":"'C - tariff volumes'!L57*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":8825.4983344470911},{"$f":"'C - tariff volumes'!M57*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":9463.9324039677995},{"$f":"'C - tariff volumes'!N57*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":7428.4200944072436},{"$f":"'C - tariff volumes'!O57*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":9100.2295783521186},{"$f":"'C - tariff volumes'!P57*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":9853.0418057769057},{"$f":"'C - tariff volumes'!Q57*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":9468.4868668196905},{"$f":"'C - tariff volumes'!R57*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":9111.4125438270949},{"$f":"'C - tariff volumes'!S57*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":8693.8913782294094},{"$f":"'C - tariff volumes'!T57*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A57,OFFSET('I - coeff'!$W$3,($C57-2),0),OFFSET('I - coeff'!$W$13,($C57-2),0)))","v":9062.9843508000431},{"$f":"'C - u_exist'!V57+'C - u_new'!V57","v":9157.7544925587736},{"$f":"'C - u_exist'!W57+'C - u_new'!W57","v":9514.0620941853922},{"$f":"'C - u_exist'!X57+'C - u_new'!X57","v":9695.5551071608206},{"$f":"'C - u_exist'!Y57+'C - u_new'!Y57","v":9725.4206538743329},{"$f":"'C - u_exist'!Z57+'C - u_new'!Z57","v":9637.906449622842},{"$f":"'C - u_exist'!AA57+'C - u_new'!AA57","v":9501.4154325981945},{"$f":"'C - u_exist'!AB57+'C - u_new'!AB57","v":9356.0311382467753},{"$f":"'C - u_exist'!AC57+'C - u_new'!AC57","v":9210.3427739781291},{"$f":"'C - u_exist'!AD57+'C - u_new'!AD57","v":9065.5518360480964},{"$f":"'C - u_exist'!AE57+'C - u_new'!AE57","v":8914.2005764186524},{"$f":"'C - u_exist'!AF57+'C - u_new'!AF57","v":8762.2010075623639},{"$f":"'C - u_exist'!AG57+'C - u_new'!AG57","v":8603.1133293681105},{"$f":"'C - u_exist'!AH57+'C - u_new'!AH57","v":8450.9236480360141},{"$f":"'C - u_exist'!AI57+'C - u_new'!AI57","v":8294.300340806336},{"$f":"'C - u_exist'!AJ57+'C - u_new'!AJ57","v":8131.9091024733298},{"$f":"'C - u_exist'!AK57+'C - u_new'!AK57","v":7969.6864197852983},{"$f":"'C - u_exist'!AL57+'C - u_new'!AL57","v":7796.6205041522317},{"$f":"'C - u_exist'!AM57+'C - u_new'!AM57","v":7624.622851568809},{"$f":"'C - u_exist'!AN57+'C - u_new'!AN57","v":7454.3051118541225},{"$f":"'C - u_exist'!AO57+'C - u_new'!AO57","v":7286.4384459851372}]
[1,1,6,1,2,null,"Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H60*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":9394.3369527597115},{"$f":"'C - tariff volumes'!I60*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":10695.835315241955},{"$f":"'C - tariff volumes'!J60*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":12467.527579954747},{"$f":"'C - tariff volumes'!K60*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":13607.908677855343},{"$f":"'C - tariff volumes'!L60*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":13410.895007631263},{"$f":"'C - tariff volumes'!M60*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":15189.808200182866},{"$f":"'C - tariff volumes'!N60*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":14944.298193188668},{"$f":"'C - tariff volumes'!O60*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":17492.881914065063},{"$f":"'C - tariff volumes'!P60*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":17813.73357829998},{"$f":"'C - tariff volumes'!Q60*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":21646.347314859042},{"$f":"'C - tariff volumes'!R60*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":21215.378853439684},{"$f":"'C - tariff volumes'!S60*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":20516.680778240581},{"$f":"'C - tariff volumes'!T60*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A60,OFFSET('I - coeff'!$W$3,($C60-2),0),OFFSET('I - coeff'!$W$13,($C60-2),0)))","v":19634.161970326415},{"$f":"'C - u_exist'!V60+'C - u_new'!V60","v":20159.970900185628},{"$f":"'C - u_exist'!W60+'C - u_new'!W60","v":21358.912447053062},{"$f":"'C - u_exist'!X60+'C - u_new'!X60","v":22207.45460873863},{"$f":"'C - u_exist'!Y60+'C - u_new'!Y60","v":22676.156694178542},{"$f":"'C - u_exist'!Z60+'C - u_new'!Z60","v":22741.276032660622},{"$f":"'C - u_exist'!AA60+'C - u_new'!AA60","v":22640.917037961019},{"$f":"'C - u_exist'!AB60+'C - u_new'!AB60","v":22495.051526562176},{"$f":"'C - u_exist'!AC60+'C - u_new'!AC60","v":22350.106651520728},{"$f":"'C - u_exist'!AD60+'C - u_new'!AD60","v":22205.98356940112},{"$f":"'C - u_exist'!AE60+'C - u_new'!AE60","v":22016.628881451066},{"$f":"'C - u_exist'!AF60+'C - u_new'!AF60","v":21829.46011940371},{"$f":"'C - u_exist'!AG60+'C - u_new'!AG60","v":21591.261399824551},{"$f":"'C - u_exist'!AH60+'C - u_new'!AH60","v":21415.545562061656},{"$f":"'C - u_exist'!AI60+'C - u_new'!AI60","v":21209.143244406187},{"$f":"'C - u_exist'!AJ60+'C - u_new'!AJ60","v":20960.38817471949},{"$f":"'C - u_exist'!AK60+'C - u_new'!AK60","v":20717.170945494392},{"$f":"'C - u_exist'!AL60+'C - u_new'!AL60","v":20420.940214457751},{"$f":"'C - u_exist'!AM60+'C - u_new'!AM60","v":20119.402452873619},{"$f":"'C - u_exist'!AN60+'C - u_new'!AN60","v":19817.567488918983},{"$f":"'C - u_exist'!AO60+'C - u_new'!AO60","v":19521.767265235703}]
[null,null,null,null,null,"Tariff V - SP AusNet Central - New Town Commercial"]
[2,1,3,1,2,null,"Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H67*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":95.090120511703716},{"$f":"'C - tariff volumes'!I67*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":82.126279316703005},{"$f":"'C - tariff volumes'!J67*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":84.589729366458016},{"$f":"'C - tariff volumes'!K67*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":93.331708501646716},{"$f":"'C - tariff volumes'!L67*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":114.33477966796494},{"$f":"'C - tariff volumes'!M67*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":118.64985529627015},{"$f":"'C - tariff volumes'!N67*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":91.402588060158749},{"$f":"'C - tariff volumes'!O67*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":120.30421658766069},{"$f":"'C - tariff volumes'!P67*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":157.4906341802201},{"$f":"'C - tariff volumes'!Q67*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":138.75584834846154},{"$f":"'C - tariff volumes'!R67*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":149.96776406276118},{"$f":"'C - tariff volumes'!S67*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":176.10970992555386},{"$f":"'C - tariff volumes'!T67*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0)))","v":197.57311978259057},{"$f":"'C - u_exist'!V67+'C - u_new'!V67","v":206.61122162001874},{"$f":"'C - u_exist'!W67+'C - u_new'!W67","v":230.96337181292662},{"$f":"'C - u_exist'!X67+'C - u_new'!X67","v":245.85874776754318},{"$f":"'C - u_exist'!Y67+'C - u_new'!Y67","v":253.11885751119891},{"$f":"'C - u_exist'!Z67+'C - u_new'!Z67","v":255.43327673167209},{"$f":"'C - u_exist'!AA67+'C - u_new'!AA67","v":255.2156240815672},{"$f":"'C - u_exist'!AB67+'C - u_new'!AB67","v":254.59565928242606},{"$f":"'C - u_exist'!AC67+'C - u_new'!AC67","v":253.85092515863346},{"$f":"'C - u_exist'!AD67+'C - u_new'!AD67","v":253.07909476035104},{"$f":"'C - u_exist'!AE67+'C - u_new'!AE67","v":252.07385621271385},{"$f":"'C - u_exist'!AF67+'C - u_new'!AF67","v":250.88965884871351},{"$f":"'C - u_exist'!AG67+'C - u_new'!AG67","v":249.46614316654166},{"$f":"'C - u_exist'!AH67+'C - u_new'!AH67","v":247.93442796988836},{"$f":"'C - u_exist'!AI67+'C - u_new'!AI67","v":246.18817522341197},{"$f":"'C - u_exist'!AJ67+'C - u_new'!AJ67","v":244.21424167991407},{"$f":"'C - u_exist'!AK67+'C - u_new'!AK67","v":242.06871935097263},{"$f":"'C - u_exist'!AL67+'C - u_new'!AL67","v":239.32187415788462},{"$f":"'C - u_exist'!AM67+'C - u_new'!AM67","v":236.57388709841794},{"$f":"'C - u_exist'!AN67+'C - u_new'!AN67","v":233.83058073846104},{"$f":"'C - u_exist'!AO67+'C - u_new'!AO67","v":231.09937682313881}]
[2,1,4,1,2,null,"Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H68*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":581.18107325898723},{"$f":"'C - tariff volumes'!I68*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":445.94033024144738},{"$f":"'C - tariff volumes'!J68*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":497.61183350011873},{"$f":"'C - tariff volumes'!K68*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":587.75842119812455},{"$f":"'C - tariff volumes'!L68*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":620.90920215595327},{"$f":"'C - tariff volumes'!M68*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":660.47844455581014},{"$f":"'C - tariff volumes'!N68*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":453.12884798829884},{"$f":"'C - tariff volumes'!O68*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":631.37609759173733},{"$f":"'C - tariff volumes'!P68*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":798.61489064328441},{"$f":"'C - tariff volumes'!Q68*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":613.75009311441295},{"$f":"'C - tariff volumes'!R68*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":718.38630379696042},{"$f":"'C - tariff volumes'!S68*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":812.57015006136828},{"$f":"'C - tariff volumes'!T68*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A68,OFFSET('I - coeff'!$W$3,($C68-2),0),OFFSET('I - coeff'!$W$13,($C68-2),0)))","v":1387.1154163050332},{"$f":"'C - u_exist'!V68+'C - u_new'!V68","v":1464.5236946568239},{"$f":"'C - u_exist'!W68+'C - u_new'!W68","v":1673.3286625928815},{"$f":"'C - u_exist'!X68+'C - u_new'!X68","v":1801.522117860537},{"$f":"'C - u_exist'!Y68+'C - u_new'!Y68","v":1865.0411149984952},{"$f":"'C - u_exist'!Z68+'C - u_new'!Z68","v":1887.1990719613655},{"$f":"'C - u_exist'!AA68+'C - u_new'!AA68","v":1887.7789459801588},{"$f":"'C - u_exist'!AB68+'C - u_new'!AB68","v":1884.9516680810689},{"$f":"'C - u_exist'!AC68+'C - u_new'!AC68","v":1881.0436769831813},{"$f":"'C - u_exist'!AD68+'C - u_new'!AD68","v":1876.8948193743336},{"$f":"'C - u_exist'!AE68+'C - u_new'!AE68","v":1870.798895555632},{"$f":"'C - u_exist'!AF68+'C - u_new'!AF68","v":1863.1655436341139},{"$f":"'C - u_exist'!AG68+'C - u_new'!AG68","v":1853.5495846480262},{"$f":"'C - u_exist'!AH68+'C - u_new'!AH68","v":1842.9349643104827},{"$f":"'C - u_exist'!AI68+'C - u_new'!AI68","v":1830.5330801826094},{"$f":"'C - u_exist'!AJ68+'C - u_new'!AJ68","v":1816.2497956767777},{"$f":"'C - u_exist'!AK68+'C - u_new'!AK68","v":1800.5099989947948},{"$f":"'C - u_exist'!AL68+'C - u_new'!AL68","v":1779.7340753456481},{"$f":"'C - u_exist'!AM68+'C - u_new'!AM68","v":1758.9758489767455},{"$f":"'C - u_exist'!AN68+'C - u_new'!AN68","v":1738.278965234776},{"$f":"'C - u_exist'!AO68+'C - u_new'!AO68","v":1717.6992249106329}]
[2,1,6,1,2,null,"Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H70*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":170.61496876253636},{"$f":"'C - tariff volumes'!I70*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":172.79702610921515},{"$f":"'C - tariff volumes'!J70*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":161.54563424254187},{"$f":"'C - tariff volumes'!K70*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":170.40302115461077},{"$f":"'C - tariff volumes'!L70*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":182.31098286560464},{"$f":"'C - tariff volumes'!M70*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":219.68592272013112},{"$f":"'C - tariff volumes'!N70*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":220.18680336575139},{"$f":"'C - tariff volumes'!O70*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":232.43125854674872},{"$f":"'C - tariff volumes'!P70*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":274.93656800252768},{"$f":"'C - tariff volumes'!Q70*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":269.6985600369045},{"$f":"'C - tariff volumes'!R70*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":329.46967552548074},{"$f":"'C - tariff volumes'!S70*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":343.07695450821444},{"$f":"'C - tariff volumes'!T70*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0)))","v":266.02074072958669},{"$f":"'C - u_exist'!V70+'C - u_new'!V70","v":277.51061727874378},{"$f":"'C - u_exist'!W70+'C - u_new'!W70","v":306.89144378991131},{"$f":"'C - u_exist'!X70+'C - u_new'!X70","v":325.87878651851446},{"$f":"'C - u_exist'!Y70+'C - u_new'!Y70","v":335.81903071491985},{"$f":"'C - u_exist'!Z70+'C - u_new'!Z70","v":338.73456413081249},{"$f":"'C - u_exist'!AA70+'C - u_new'!AA70","v":338.29721944932413},{"$f":"'C - u_exist'!AB70+'C - u_new'!AB70","v":337.1796362262005},{"$f":"'C - u_exist'!AC70+'C - u_new'!AC70","v":335.96730739806162},{"$f":"'C - u_exist'!AD70+'C - u_new'!AD70","v":334.74008569361916},{"$f":"'C - u_exist'!AE70+'C - u_new'!AE70","v":332.96996892644705},{"$f":"'C - u_exist'!AF70+'C - u_new'!AF70","v":331.0707195124258},{"$f":"'C - u_exist'!AG70+'C - u_new'!AG70","v":328.57566984623378},{"$f":"'C - u_exist'!AH70+'C - u_new'!AH70","v":326.48484304990734},{"$f":"'C - u_exist'!AI70+'C - u_new'!AI70","v":323.97950923329392},{"$f":"'C - u_exist'!AJ70+'C - u_new'!AJ70","v":320.95533532372406},{"$f":"'C - u_exist'!AK70+'C - u_new'!AK70","v":317.83720471271306},{"$f":"'C - u_exist'!AL70+'C - u_new'!AL70","v":313.81417023912456},{"$f":"'C - u_exist'!AM70+'C - u_new'!AM70","v":309.74858289930518},{"$f":"'C - u_exist'!AN70+'C - u_new'!AN70","v":305.68495071544805},{"$f":"'C - u_exist'!AO70+'C - u_new'!AO70","v":301.67992371232083}]
[2,1,9,1,2,null,"Off Peak > 1.4",{"$f":"'C - tariff volumes'!H73*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":742.28949558274667},{"$f":"'C - tariff volumes'!I73*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":691.68487651708574},{"$f":"'C - tariff volumes'!J73*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":903.8955091796837},{"$f":"'C - tariff volumes'!K73*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":947.06662775713505},{"$f":"'C - tariff volumes'!L73*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":748.19768566902155},{"$f":"'C - tariff volumes'!M73*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":950.65534826094586},{"$f":"'C - tariff volumes'!N73*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":865.04959084610994},{"$f":"'C - tariff volumes'!O73*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":600.88970245006249},{"$f":"'C - tariff volumes'!P73*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":539.45537153068915},{"$f":"'C - tariff volumes'!Q73*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":435.12806789356279},{"$f":"'C - tariff volumes'!R73*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":340.75644690193252},{"$f":"'C - tariff volumes'!S73*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":558.08137632546516},{"$f":"'C - tariff volumes'!T73*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A73,OFFSET('I - coeff'!$W$3,($C73-2),0),OFFSET('I - coeff'!$W$13,($C73-2),0)))","v":680.91963389301054},{"$f":"'C - u_exist'!V73+'C - u_new'!V73","v":729.89413335526751},{"$f":"'C - u_exist'!W73+'C - u_new'!W73","v":858.68808720248626},{"$f":"'C - u_exist'!X73+'C - u_new'!X73","v":940.60837812837804},{"$f":"'C - u_exist'!Y73+'C - u_new'!Y73","v":983.6653353914794},{"$f":"'C - u_exist'!Z73+'C - u_new'!Z73","v":998.94614495082408},{"$f":"'C - u_exist'!AA73+'C - u_new'!AA73","v":1000.1062550922225},{"$f":"'C - u_exist'!AB73+'C - u_new'!AB73","v":998.60805604249617},{"$f":"'C - u_exist'!AC73+'C - u_new'!AC73","v":996.58539897448304},{"$f":"'C - u_exist'!AD73+'C - u_new'!AD73","v":994.44801615089705},{"$f":"'C - u_exist'!AE73+'C - u_new'!AE73","v":990.36143059411802},{"$f":"'C - u_exist'!AF73+'C - u_new'!AF73","v":985.57504634432917},{"$f":"'C - u_exist'!AG73+'C - u_new'!AG73","v":978.68854914368217},{"$f":"'C - u_exist'!AH73+'C - u_new'!AH73","v":972.74527764904451},{"$f":"'C - u_exist'!AI73+'C - u_new'!AI73","v":965.27607826534449},{"$f":"'C - u_exist'!AJ73+'C - u_new'!AJ73","v":955.96675876338622},{"$f":"'C - u_exist'!AK73+'C - u_new'!AK73","v":946.12597287859933},{"$f":"'C - u_exist'!AL73+'C - u_new'!AL73","v":932.76795087543405},{"$f":"'C - u_exist'!AM73+'C - u_new'!AM73","v":919.32305744612427},{"$f":"'C - u_exist'!AN73+'C - u_new'!AN73","v":905.92774468565665},{"$f":"'C - u_exist'!AO73+'C - u_new'!AO73","v":892.75712990641046}]
[1,1,3,2,2,null,"Peak 0.1 - 0.2",{"$f":"'C - tariff volumes'!H77*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":56501.793947779821},{"$f":"'C - tariff volumes'!I77*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":56829.281654650673},{"$f":"'C - tariff volumes'!J77*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":68347.554266278094},{"$f":"'C - tariff volumes'!K77*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":77742.835903854662},{"$f":"'C - tariff volumes'!L77*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":79795.177151482159},{"$f":"'C - tariff volumes'!M77*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":84871.162980267429},{"$f":"'C - tariff volumes'!N77*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":84107.954376676993},{"$f":"'C - tariff volumes'!O77*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":83056.575562631042},{"$f":"'C - tariff volumes'!P77*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":87011.534660523743},{"$f":"'C - tariff volumes'!Q77*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":78700.92470047492},{"$f":"'C - tariff volumes'!R77*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":76140.781432105985},{"$f":"'C - tariff volumes'!S77*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":77185.690968651455},{"$f":"'C - tariff volumes'!T77*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0)))","v":84361.467707818432},{"$f":"'C - u_exist'!V77+'C - u_new'!V77","v":84273.793456209984},{"$f":"'C - u_exist'!W77+'C - u_new'!W77","v":84061.271299040221},{"$f":"'C - u_exist'!X77+'C - u_new'!X77","v":83509.457119141283},{"$f":"'C - u_exist'!Y77+'C - u_new'!Y77","v":82567.883461485617},{"$f":"'C - u_exist'!Z77+'C - u_new'!Z77","v":81169.461734997749},{"$f":"'C - u_exist'!AA77+'C - u_new'!AA77","v":79659.493768848944},{"$f":"'C - u_exist'!AB77+'C - u_new'!AB77","v":78103.551119503682},{"$f":"'C - u_exist'!AC77+'C - u_new'!AC77","v":76556.395081000766},{"$f":"'C - u_exist'!AD77+'C - u_new'!AD77","v":75029.54099764752},{"$f":"'C - u_exist'!AE77+'C - u_new'!AE77","v":73475.211592170948},{"$f":"'C - u_exist'!AF77+'C - u_new'!AF77","v":71941.843723323545},{"$f":"'C - u_exist'!AG77+'C - u_new'!AG77","v":70376.081946717022},{"$f":"'C - u_exist'!AH77+'C - u_new'!AH77","v":68891.838411910503},{"$f":"'C - u_exist'!AI77+'C - u_new'!AI77","v":67395.778294247561},{"$f":"'C - u_exist'!AJ77+'C - u_new'!AJ77","v":65876.77658881036},{"$f":"'C - u_exist'!AK77+'C - u_new'!AK77","v":64382.544201687131},{"$f":"'C - u_exist'!AL77+'C - u_new'!AL77","v":62862.623441522388},{"$f":"'C - u_exist'!AM77+'C - u_new'!AM77","v":61353.641578304188},{"$f":"'C - u_exist'!AN77+'C - u_new'!AN77","v":59860.549277891696},{"$f":"'C - u_exist'!AO77+'C - u_new'!AO77","v":58389.53620100292}]
[1,1,5,2,2,null,"Peak > 1.4",{"$f":"'C - tariff volumes'!H79*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":840.55958131259979},{"$f":"'C - tariff volumes'!I79*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":2146.1263467591612},{"$f":"'C - tariff volumes'!J79*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":1736.5397616290934},{"$f":"'C - tariff volumes'!K79*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":758.99637196177457},{"$f":"'C - tariff volumes'!L79*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":963.00432116693707},{"$f":"'C - tariff volumes'!M79*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":1343.5110971922745},{"$f":"'C - tariff volumes'!N79*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":1645.02580509329},{"$f":"'C - tariff volumes'!O79*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":1892.2245011123205},{"$f":"'C - tariff volumes'!P79*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":2129.2887260902062},{"$f":"'C - tariff volumes'!Q79*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":2597.326788681476},{"$f":"'C - tariff volumes'!R79*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":2535.093866278818},{"$f":"'C - tariff volumes'!S79*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":2337.0892608922363},{"$f":"'C - tariff volumes'!T79*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A79,OFFSET('I - coeff'!$W$3,($C79-2),0),OFFSET('I - coeff'!$W$13,($C79-2),0)))","v":2140.4819550262068},{"$f":"'C - u_exist'!V79+'C - u_new'!V79","v":2168.2130023887121},{"$f":"'C - u_exist'!W79+'C - u_new'!W79","v":2193.6743768506876},{"$f":"'C - u_exist'!X79+'C - u_new'!X79","v":2205.6074815976749},{"$f":"'C - u_exist'!Y79+'C - u_new'!Y79","v":2203.2611920578006},{"$f":"'C - u_exist'!Z79+'C - u_new'!Z79","v":2185.4824201140614},{"$f":"'C - u_exist'!AA79+'C - u_new'!AA79","v":2163.0061326077544},{"$f":"'C - u_exist'!AB79+'C - u_new'!AB79","v":2139.1533183357724},{"$f":"'C - u_exist'!AC79+'C - u_new'!AC79","v":2115.2831544086275},{"$f":"'C - u_exist'!AD79+'C - u_new'!AD79","v":2091.6091631325648},{"$f":"'C - u_exist'!AE79+'C - u_new'!AE79","v":2066.6614933557526},{"$f":"'C - u_exist'!AF79+'C - u_new'!AF79","v":2041.7575110249045},{"$f":"'C - u_exist'!AG79+'C - u_new'!AG79","v":2015.4336336069755},{"$f":"'C - u_exist'!AH79+'C - u_new'!AH79","v":1990.8016745901966},{"$f":"'C - u_exist'!AI79+'C - u_new'!AI79","v":1965.3040419468778},{"$f":"'C - u_exist'!AJ79+'C - u_new'!AJ79","v":1938.6300297735754},{"$f":"'C - u_exist'!AK79+'C - u_new'!AK79","v":1912.0821367320361},{"$f":"'C - u_exist'!AL79+'C - u_new'!AL79","v":1884.0181076270346},{"$f":"'C - u_exist'!AM79+'C - u_new'!AM79","v":1855.8139789226198},{"$f":"'C - u_exist'!AN79+'C - u_new'!AN79","v":1827.6054844551275},{"$f":"'C - u_exist'!AO79+'C - u_new'!AO79","v":1799.5626292007496}]
[1,1,8,2,2,null,"Off Peak 0.2 - 1.4",{"$f":"'C - tariff volumes'!H82*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":29131.324004567341},{"$f":"'C - tariff volumes'!I82*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":20377.159268688905},{"$f":"'C - tariff volumes'!J82*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":30044.26257976803},{"$f":"'C - tariff volumes'!K82*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":18365.315789748562},{"$f":"'C - tariff volumes'!L82*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":-249.66231419074163},{"$f":"'C - tariff volumes'!M82*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":32344.852357432708},{"$f":"'C - tariff volumes'!N82*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":33646.368893481922},{"$f":"'C - tariff volumes'!O82*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":27010.575183221266},{"$f":"'C - tariff volumes'!P82*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":28833.337413966059},{"$f":"'C - tariff volumes'!Q82*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":43581.787550919413},{"$f":"'C - tariff volumes'!R82*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":45359.024132899271},{"$f":"'C - tariff volumes'!S82*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":33228.985058749517},{"$f":"'C - tariff volumes'!T82*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A82,OFFSET('I - coeff'!$W$3,($C82-2),0),OFFSET('I - coeff'!$W$13,($C82-2),0)))","v":39317.155011347044},{"$f":"'C - u_exist'!V82+'C - u_new'!V82","v":39249.62539567503},{"$f":"'C - u_exist'!W82+'C - u_new'!W82","v":38963.973044774502},{"$f":"'C - u_exist'!X82+'C - u_new'!X82","v":38743.355211950278},{"$f":"'C - u_exist'!Y82+'C - u_new'!Y82","v":38396.508180863566},{"$f":"'C - u_exist'!Z82+'C - u_new'!Z82","v":37691.654928733144},{"$f":"'C - u_exist'!AA82+'C - u_new'!AA82","v":36902.119952535992},{"$f":"'C - u_exist'!AB82+'C - u_new'!AB82","v":36066.66952964379},{"$f":"'C - u_exist'!AC82+'C - u_new'!AC82","v":35248.067337811779},{"$f":"'C - u_exist'!AD82+'C - u_new'!AD82","v":34443.992051377558},{"$f":"'C - u_exist'!AE82+'C - u_new'!AE82","v":33591.006163167149},{"$f":"'C - u_exist'!AF82+'C - u_new'!AF82","v":32764.927244197348},{"$f":"'C - u_exist'!AG82+'C - u_new'!AG82","v":31881.90742979779},{"$f":"'C - u_exist'!AH82+'C - u_new'!AH82","v":31120.410080102756},{"$f":"'C - u_exist'!AI82+'C - u_new'!AI82","v":30333.895243080049},{"$f":"'C - u_exist'!AJ82+'C - u_new'!AJ82","v":29504.763488380846},{"$f":"'C - u_exist'!AK82+'C - u_new'!AK82","v":28707.645641778887},{"$f":"'C - u_exist'!AL82+'C - u_new'!AL82","v":27878.521966613724},{"$f":"'C - u_exist'!AM82+'C - u_new'!AM82","v":27051.59969704886},{"$f":"'C - u_exist'!AN82+'C - u_new'!AN82","v":26234.639487555713},{"$f":"'C - u_exist'!AO82+'C - u_new'!AO82","v":25437.341322945154}]
[2,1,2,2,2,null,"Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H86*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":1783.1958351217768},{"$f":"'C - tariff volumes'!I86*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":1918.5420647938681},{"$f":"'C - tariff volumes'!J86*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2046.1116843689904},{"$f":"'C - tariff volumes'!K86*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2156.5519645979984},{"$f":"'C - tariff volumes'!L86*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2623.4895076544699},{"$f":"'C - tariff volumes'!M86*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2698.4836102085051},{"$f":"'C - tariff volumes'!N86*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2727.0079410875428},{"$f":"'C - tariff volumes'!O86*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2735.5496914537457},{"$f":"'C - tariff volumes'!P86*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2817.538507474671},{"$f":"'C - tariff volumes'!Q86*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2531.6683556749545},{"$f":"'C - tariff volumes'!R86*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2686.7862995625051},{"$f":"'C - tariff volumes'!S86*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2923.6071783599796},{"$f":"'C - tariff volumes'!T86*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A86,OFFSET('I - coeff'!$W$3,($C86-2),0),OFFSET('I - coeff'!$W$13,($C86-2),0)))","v":2949.7331820080399},{"$f":"'C - u_exist'!V86+'C - u_new'!V86","v":2962.2887288287993},{"$f":"'C - u_exist'!W86+'C - u_new'!W86","v":2972.0019511098139},{"$f":"'C - u_exist'!X86+'C - u_new'!X86","v":2967.1988971936571},{"$f":"'C - u_exist'!Y86+'C - u_new'!Y86","v":2948.3911939208378},{"$f":"'C - u_exist'!Z86+'C - u_new'!Z86","v":2916.0543828967493},{"$f":"'C - u_exist'!AA86+'C - u_new'!AA86","v":2880.6713718336009},{"$f":"'C - u_exist'!AB86+'C - u_new'!AB86","v":2844.5404201846113},{"$f":"'C - u_exist'!AC86+'C - u_new'!AC86","v":2808.3765368603194},{"$f":"'C - u_exist'!AD86+'C - u_new'!AD86","v":2772.3708476093561},{"$f":"'C - u_exist'!AE86+'C - u_new'!AE86","v":2735.7524479270342},{"$f":"'C - u_exist'!AF86+'C - u_new'!AF86","v":2699.1112049082526},{"$f":"'C - u_exist'!AG86+'C - u_new'!AG86","v":2661.794046940629},{"$f":"'C - u_exist'!AH86+'C - u_new'!AH86","v":2625.1896127920468},{"$f":"'C - u_exist'!AI86+'C - u_new'!AI86","v":2588.1568859699601},{"$f":"'C - u_exist'!AJ86+'C - u_new'!AJ86","v":2550.5585588332037},{"$f":"'C - u_exist'!AK86+'C - u_new'!AK86","v":2512.9750068575936},{"$f":"'C - u_exist'!AL86+'C - u_new'!AL86","v":2474.5163373480054},{"$f":"'C - u_exist'!AM86+'C - u_new'!AM86","v":2436.0348900401436},{"$f":"'C - u_exist'!AN86+'C - u_new'!AN86","v":2397.591054267712},{"$f":"'C - u_exist'!AO86+'C - u_new'!AO86","v":2359.2602948412859}]
[2,1,5,2,2,null,"Peak > 1.4",{"$f":"'C - tariff volumes'!H89*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":23842.943280969666},{"$f":"'C - tariff volumes'!I89*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":23312.347105429424},{"$f":"'C - tariff volumes'!J89*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":24474.597110417693},{"$f":"'C - tariff volumes'!K89*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":24023.421441439943},{"$f":"'C - tariff volumes'!L89*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":28989.978033460167},{"$f":"'C - tariff volumes'!M89*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":29661.631215896403},{"$f":"'C - tariff volumes'!N89*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":22655.843119133759},{"$f":"'C - tariff volumes'!O89*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":27671.993059268949},{"$f":"'C - tariff volumes'!P89*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":29488.834966145856},{"$f":"'C - tariff volumes'!Q89*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":18410.713957336335},{"$f":"'C - tariff volumes'!R89*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":22134.332189021705},{"$f":"'C - tariff volumes'!S89*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":25276.588395676499},{"$f":"'C - tariff volumes'!T89*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0)))","v":26452.480278237555},{"$f":"'C - u_exist'!V89+'C - u_new'!V89","v":26518.490517034672},{"$f":"'C - u_exist'!W89+'C - u_new'!W89","v":26564.7911110522},{"$f":"'C - u_exist'!X89+'C - u_new'!X89","v":26462.057363300089},{"$f":"'C - u_exist'!Y89+'C - u_new'!Y89","v":26221.339556394767},{"$f":"'C - u_exist'!Z89+'C - u_new'!Z89","v":25853.559946872228},{"$f":"'C - u_exist'!AA89+'C - u_new'!AA89","v":25455.687490678127},{"$f":"'C - u_exist'!AB89+'C - u_new'!AB89","v":25052.455478900236},{"$f":"'C - u_exist'!AC89+'C - u_new'!AC89","v":24650.760492568064},{"$f":"'C - u_exist'!AD89+'C - u_new'!AD89","v":24252.786535762207},{"$f":"'C - u_exist'!AE89+'C - u_new'!AE89","v":23851.165490235795},{"$f":"'C - u_exist'!AF89+'C - u_new'!AF89","v":23451.132525394285},{"$f":"'C - u_exist'!AG89+'C - u_new'!AG89","v":23046.942728669062},{"$f":"'C - u_exist'!AH89+'C - u_new'!AH89","v":22650.89472313123},{"$f":"'C - u_exist'!AI89+'C - u_new'!AI89","v":22252.930870058681},{"$f":"'C - u_exist'!AJ89+'C - u_new'!AJ89","v":21851.861429409582},{"$f":"'C - u_exist'!AK89+'C - u_new'!AK89","v":21452.843961661165},{"$f":"'C - u_exist'!AL89+'C - u_new'!AL89","v":21047.391331967701},{"$f":"'C - u_exist'!AM89+'C - u_new'!AM89","v":20644.057504472075},{"$f":"'C - u_exist'!AN89+'C - u_new'!AN89","v":20243.376562957917},{"$f":"'C - u_exist'!AO89+'C - u_new'!AO89","v":19846.016297796963}]
[2,1,6,2,2,null,"Off Peak 0 - 0.1",{"$f":"'C - tariff volumes'!H90*(1+('I - drivers'!P$8-'I - drivers'!P$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":2795.4316890037376},{"$f":"'C - tariff volumes'!I90*(1+('I - drivers'!Q$8-'I - drivers'!Q$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":3078.0007364150597},{"$f":"'C - tariff volumes'!J90*(1+('I - drivers'!R$8-'I - drivers'!R$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":3308.6931266673828},{"$f":"'C - tariff volumes'!K90*(1+('I - drivers'!S$8-'I - drivers'!S$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":3633.8720254430841},{"$f":"'C - tariff volumes'!L90*(1+('I - drivers'!T$8-'I - drivers'!T$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":3527.2249797685913},{"$f":"'C - tariff volumes'!M90*(1+('I - drivers'!U$8-'I - drivers'!U$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":4227.9809220288544},{"$f":"'C - tariff volumes'!N90*(1+('I - drivers'!V$8-'I - drivers'!V$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":4203.4756895050396},{"$f":"'C - tariff volumes'!O90*(1+('I - drivers'!W$8-'I - drivers'!W$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":4238.1291177369012},{"$f":"'C - tariff volumes'!P90*(1+('I - drivers'!X$8-'I - drivers'!X$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":4609.0481621721892},{"$f":"'C - tariff volumes'!Q90*(1+('I - drivers'!Y$8-'I - drivers'!Y$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":4595.2744006375324},{"$f":"'C - tariff volumes'!R90*(1+('I - drivers'!Z$8-'I - drivers'!Z$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":4806.5455930371954},{"$f":"'C - tariff volumes'!S90*(1+('I - drivers'!AA$8-'I - drivers'!AA$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":4770.067887678958},{"$f":"'C - tariff volumes'!T90*(1+('I - drivers'!AB$8-'I - drivers'!AB$2)*CHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0)))","v":4994.9728651860951},{"$f":"'C - u_exist'!V90+'C - u_new'!V90","v":5025.1417981261638},{"$f":"'C - u_exist'!W90+'C - u_new'!W90","v":5036.885145953107},{"$f":"'C - u_exist'!X90+'C - u_new'!X90","v":5042.4305401220172},{"$f":"'C - u_exist'!Y90+'C - u_new'!Y90","v":5027.8360768363527},{"$f":"'C - u_exist'!Z90+'C - u_new'!Z90","v":4976.2277019132907},{"$f":"'C - u_exist'!AA90+'C - u_new'!AA90","v":4915.7657485107638},{"$f":"'C - u_exist'!AB90+'C - u_new'!AB90","v":4851.3861370571785},{"$f":"'C - u_exist'!AC90+'C - u_new'!AC90","v":4787.8279932141168},{"$f":"'C - u_exist'!AD90+'C - u_new'!AD90","v":4724.8454687751046},{"$f":"'C - u_exist'!AE90+'C - u_new'!AE90","v":4657.3237802540943},{"$f":"'C - u_exist'!AF90+'C - u_new'!AF90","v":4591.1024902610106},{"$f":"'C - u_exist'!AG90+'C - u_new'!AG90","v":4519.7111252951863},{"$f":"'C - u_exist'!AH90+'C - u_new'!AH90","v":4456.9013568635946},{"$f":"'C - u_exist'!AI90+'C - u_new'!AI90","v":4391.3697739356712},{"$f":"'C - u_exist'!AJ90+'C - u_new'!AJ90","v":4321.7538533454872},{"$f":"'C - u_exist'!AK90+'C - u_new'!AK90","v":4253.8001093354887},{"$f":"'C - u_exist'!AL90+'C - u_new'!AL90","v":4182.2200502987598},{"$f":"'C - u_exist'!AM90+'C - u_new'!AM90","v":4110.1592061368156},{"$f":"'C - u_exist'!AN90+'C - u_new'!AN90","v":4038.2157643383603},{"$f":"'C - u_exist'!AO90+'C - u_new'!AO90","v":3967.1373008468067}]
[null,null,null,null,null,"Tariff D - SP AusNet New Town West & Central"]
[0,2,1,0,2,null,"0 - 10"]
[0,3,1,1,2,null,"0 - 10"]
[null,null,null,null,null,"Tariff M - SP AusNet New Town West"]
[0,3,3,2,2,null,"> 50"]
[null,null,null,null,null,"Residential",null,{"$f":"SUM(H4:H11,H24:H31,H56:H63,H76:H83)","v":30929337.965284519},29324827.526308544,30995701.854624335,31719132.635722462,31609787.727781523,{"$f":"SUM(M4:M11,M24:M31,M56:M63,M76:M83)","v":33103707.963325962},{"$f":"SUM(N4:N11,N24:N31,N56:N63,N76:N83)","v":31781360.331565589},{"$f":"SUM(O4:O11,O24:O31,O56:O63,O76:O83)","v":31819052.010820862},{"$f":"SUM(P4:P11,P24:P31,P56:P63,P76:P83)","v":32681023.20771518},{"$f":"SUM(Q4:Q11,Q24:Q31,Q56:Q63,Q76:Q83)","v":32363517.218011782},{"$f":"SUM(R4:R11,R24:R31,R56:R63,R76:R83)","v":31483239.226312574},30462501.603474975,30439705.425617531,30652415.031533577,30539942.044217553,30445187.510790266,30175850.454370663,{"$f":"SUM(Y4:Y11,Y24:Y31,Y56:Y63,Y76:Y83)","v":29757413.248121541},29300255.076445885,28993589.116636928,28313238.454933595,27840789.26921811,27355107.815705702,26874614.032202814,26364097.174651671,25908337.605182871,25497465.467318792,24950690.232747305,24474792.243930373,23980159.989532411,23484973.298427857,23219162.298397575,22739723.80025873]
[]
[null,null,null,null,null,"Total customer numbers"]
[]
[null,null,null,null,null,"Residential customer numbers",null,null,{"$f":"I113/H113*100-100","v":2.8864802508456648},2.1528628118665978,2.1501306125682618,2.1899572412166464,{"$f":"M113/L113*100-100","v":2.4333628085208687},2.2432253215526288,2.5498632894973952,2.9095924096043575,3.1967902567728004,2.5480075607989789,1.736518128749637,2.7560835501894871,1.4787693996262306,0.61849193184193041,9.0929439542861701E-3,-0.53726519459249289,-0.95824113267141797,-1.0650456911439221,{"$f":"AA113/Z113*100-100","v":-1.095234560367615},-1.115159338904661,-1.130763629036764,-1.153491520267977,-1.1767910830532458,-1.2006211879179176,-1.2249866781296816,-1.2326059558590003,-1.2581461779704881,-1.2844463122661409,-1.3301360063109939,-1.349146460901963,-1.3467290003932959,-1.3664729553845802]
[null,null,null,null,null,"Commercial usage",null,null,{"$f":"I109/H109*100-100","v":-5.3183671736528453},4.786835630178274,1.7118226642264318,-0.74582907247501851,{"$f":"M109/L109*100-100","v":2.7190486051160434},{"$f":"N109/M109*100-100","v":-5.1687385576932598},{"$f":"O109/N109*100-100","v":1.0489071597607165},{"$f":"P109/O109*100-100","v":2.6341282511270947},{"$f":"Q109/P109*100-100","v":-17.165846322933888},{"$f":"R109/Q109*100-100","v":6.4885656234435061},5.3046454653233042,7.093523337148639,1.2686102190179014,0.14153332905580385,-0.12960555244936245,-0.65641824098720747,-1.2159883108016487,-1.388715433977012,{"$f":"AA109/Z109*100-100","v":-1.2550910221624179},-1.6454317881265581,-1.4635000956373432,-1.5404749580746824,-1.5470707327859259,-1.6436649565014534,-1.5455691897175825,-1.5331559096464389,-1.7327562794298217,-1.6745848624859718,-1.7632562509194258,-1.7965109439410725,-1.5706165371172176,-1.8057047200586851]
[null,null,null,null,null,"Commercial customer numbers",null,null,{"$f":"I114/H114*100-100","v":1.0159800505938676},1.0027669562256278,0.92029498168679424,0.33284040611818,{"$f":"M114/L114*100-100","v":-0.46481843748055951},-0.26890913079429879,4.9276819984427789E-2,0.30309479519306137,-0.41648313613580967,2.3573437924934666,0.61799706162560142,0.35045632174903574,0.53232253059181289,3.6897285975527438E-2,-0.38595277407648609,-0.78344259508233449,-1.1246831606811725,-1.1849229109990631,{"$f":"AA114/Z114*100-100","v":-1.208280028093057},-1.2268774264016002,-1.2436387848226786,-1.2640972816073486,-1.285104876198389,-1.3066519918636885,-1.3287523823777008,-1.3428068684205385,-1.3660839081998546,-1.3900649395476137,-1.42394085005769,-1.4450499077561574,-1.4557851585479824,-1.4779730904053423]
[null,null,null,null,null,"Tariff D",null,null,{"$f":"I110/H110*100-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"M110/L110*100-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AA110/Z110*100-100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,{"$f":"H108/H113","v":53.496838178089341},49.298606878710252,51.009387994850073,51.101190131278322,49.833693164372619,50.949122202377943,47.840752826636837,46.706537577475551,46.615486852510273,44.732596076039592,42.43464487784756,40.358020596953075,39.246162227598539]
[null,null,null,null,null,null,null,{"$f":"'C - tariff volumes'!H108/'C - tariff volumes'!H113","v":49.91617759575243},{"$f":"'C - tariff volumes'!I108/'C - tariff volumes'!I113","v":51.67362066191086},{"$f":"'C - tariff volumes'!J108/'C - tariff volumes'!J113","v":47.552057552210051},{"$f":"'C - tariff volumes'!K108/'C - tariff volumes'!K113","v":45.666038859956736},{"$f":"'C - tariff volumes'!L108/'C - tariff volumes'!L113","v":51.086122084250221},{"$f":"'C - tariff volumes'!M108/'C - tariff volumes'!M113","v":48.775635857258358},{"$f":"'C - tariff volumes'!N108/'C - tariff volumes'!N113","v":49.083670969356668},{"$f":"'C - tariff volumes'!O108/'C - tariff volumes'!O113","v":46.700016010292089},{"$f":"'C - tariff volumes'!P108/'C - tariff volumes'!P113","v":46.530302998563705},{"$f":"'C - tariff volumes'!Q108/'C - tariff volumes'!Q113","v":49.421309254751876},{"$f":"'C - tariff volumes'!R108/'C - tariff volumes'!R113","v":47.407443184251569},{"$f":"'C - tariff volumes'!S108/'C - tariff volumes'!S113","v":45.250541864865959},{"$f":"'C - tariff volumes'!T108/'C - tariff volumes'!T113","v":38.050030618406105}]

{"sheet":"O - CN sum","index":5,"n_rows":132,"n_cols":106,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Res","Reg","New","Region forecasts using AusNet starting point",null,null,null,{"$f":"+'C - u_exist'!I1","v":2011},{"$f":"+'C - u_exist'!J1","v":2012},{"$f":"+'C - u_exist'!K1","v":2013},{"$f":"+'C - u_exist'!L1","v":2014},{"$f":"+'C - u_exist'!M1","v":2015},{"$f":"+'C - u_exist'!N1","v":2016},{"$f":"+'C - u_exist'!O1","v":2017},{"$f":"+'C - u_exist'!P1","v":2018},{"$f":"+'C - u_exist'!Q1","v":2019},{"$f":"+'C - u_exist'!R1","v":2020},{"$f":"+'C - u_exist'!S1","v":2021},{"$f":"+'C - u_exist'!T1","v":2022},{"$f":"+'C - u_exist'!U1","v":2023},{"$f":"+'C - u_exist'!V1","v":2024},{"$f":"+'C - u_exist'!W1","v":2025},{"$f":"+'C - u_exist'!X1","v":2026},{"$f":"+'C - u_exist'!Y1","v":2027},{"$f":"+'C - u_exist'!Z1","v":2028},{"$f":"Y1+1","v":2029},{"$f":"Z1+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"AK1+1","v":2041},2042,2043,2044,2045,2046,2047,{"$f":"AR1+1","v":2048},2049,2050,null,"2023 stub","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29",null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"U1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,"2023 stub","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29"]
[null,null,null,"Excluding additional disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net disconnections at historical rate, incremental"]
[1,1,1,"Central and west","residential","central",null,{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!D:D,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!D:D,'O - Comm CN'!$BW:$BW,$F3))","v":445025.56453261996},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!E:E,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!E:E,'O - Comm CN'!$BW:$BW,$F3))","v":457569.69001548982},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!F:F,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!F:F,'O - Comm CN'!$BW:$BW,$F3))","v":466546.65761070006},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!G:G,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!G:G,'O - Comm CN'!$BW:$BW,$F3))","v":476190.81906600017},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!H:H,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!H:H,'O - Comm CN'!$BW:$BW,$F3))","v":486727.08928690007},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!I:I,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!I:I,'O - Comm CN'!$BW:$BW,$F3))","v":499178.27015215013},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!J:J,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!J:J,'O - Comm CN'!$BW:$BW,$F3))","v":511288.74411663995},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!K:K,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!K:K,'O - Comm CN'!$BW:$BW,$F3))","v":525378.96467200015},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!L:L,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!L:L,'O - Comm CN'!$BW:$BW,$F3))","v":541826.62782070017},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!M:M,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!M:M,'O - Comm CN'!$BW:$BW,$F3))","v":560241.03469949996},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!N:N,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!N:N,'O - Comm CN'!$BW:$BW,$F3))","v":575343.09576629987},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!O:O,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!O:O,'O - Comm CN'!$BW:$BW,$F3))","v":585864.25640119985},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!P:P,'O - Res CN'!$FS:$FS,$F3),SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,$F3))","v":603303.15017199994},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F3)+T3, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*T3)","v":615376.74171820062},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F3)+U3, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*U3)","v":622298.60499997973},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F3)+V3, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*V3)","v":626957.65025213314},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F3)+W3, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*W3)","v":629692.38009719213},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F3)+X3, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*X3)","v":631372.62569185125},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F3)+Y3, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*Y3)","v":632461.53116945259},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F3)+Z3, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*Z3)","v":633435.45978338167},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F3)+AA3, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AA3)","v":634361.20277766231},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F3)+AB3, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AB3)","v":635274.93443508912},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F3)+AC3, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AC3)","v":636131.6331782823},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F3)+AD3, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AD3)","v":636931.97462526558},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F3)+AE3, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AE3)","v":637677.12693138374},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F3)+AF3, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AF3)","v":638368.40118322126},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F3)+AG3, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AG3)","v":639119.48596320313},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F3)+AH3, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AH3)","v":639816.16966824059},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F3)+AI3, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AI3)","v":640458.72758124431},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F3)+AJ3, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AJ3)","v":640952.88464946649},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F3)+AK3, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AK3)","v":641440.86475433584},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F3)+AL3, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AL3)","v":642057.40692029183},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F3)+AM3, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AM3)","v":642666.24230917345},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F3)+AN3, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AN3)","v":643267.46725569398},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F3)+AO3, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AO3)","v":643861.17689038301},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F3)+AP3, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AP3)","v":644447.46515463851},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F3)+AQ3, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AQ3)","v":645186.96008785092},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F3)+AR3, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AR3)","v":645917.21133439825},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F3)+AS3, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AS3)","v":646638.33444036369},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F3)+AT3, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AT3)","v":647350.44350750453},null,{"$f":"'C - tariff volumes'!AP3","v":594583.70328659983},{"$f":"'C - tariff volumes'!AR3","v":608284.16543229925},{"$f":"'C - tariff volumes'!AS3","v":615217.85445805825},{"$f":"'C - tariff volumes'!AT3","v":617237.66403644951},{"$f":"'C - tariff volumes'!AU3","v":615655.64902105066},{"$f":"'C - tariff volumes'!AV3","v":611075.97630147473},{"$f":"'C - tariff volumes'!AW3","v":604919.26246045507},null,null,{"$f":"SUMIFS('O - Disconn'!D$126:D$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1047},{"$f":"SUMIFS('O - Disconn'!E$126:E$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1045},{"$f":"SUMIFS('O - Disconn'!F$126:F$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1150},{"$f":"SUMIFS('O - Disconn'!G$126:G$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1353},{"$f":"SUMIFS('O - Disconn'!H$126:H$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1485},{"$f":"SUMIFS('O - Disconn'!I$126:I$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1344},{"$f":"SUMIFS('O - Disconn'!J$126:J$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1069},{"$f":"SUMIFS('O - Disconn'!K$126:K$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1830},{"$f":"SUMIFS('O - Disconn'!L$126:L$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1611},{"$f":"SUMIFS('O - Disconn'!M$126:M$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1679},{"$f":"SUMIFS('O - Disconn'!N$126:N$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":2029},{"$f":"SUMIFS('O - Disconn'!O$126:O$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1781},{"$f":"SUMIFS('O - Disconn'!P$126:P$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1378},{"$f":"SUMIFS('O - Disconn'!Q$126:Q$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1815.492028207879},{"$f":"SUMIFS('O - Disconn'!R$126:R$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1835.9129943518503},{"$f":"SUMIFS('O - Disconn'!S$126:S$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1849.6581669281284},{"$f":"SUMIFS('O - Disconn'!T$126:T$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1857.7262005348978},{"$f":"SUMIFS('O - Disconn'!U$126:U$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1862.6832817434235},{"$f":"SUMIFS('O - Disconn'!V$126:V$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1865.8957840692954},{"$f":"SUMIFS('O - Disconn'!W$126:W$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1868.7690802385573},{"$f":"SUMIFS('O - Disconn'!X$126:X$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1871.5002186003894},{"$f":"SUMIFS('O - Disconn'!Y$126:Y$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1874.1959209685806},{"$f":"SUMIFS('O - Disconn'!Z$126:Z$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1876.7233641320972},{"$f":"SUMIFS('O - Disconn'!AA$126:AA$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1879.0845413075388},{"$f":"SUMIFS('O - Disconn'!AB$126:AB$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1881.2828988011629},{"$f":"SUMIFS('O - Disconn'!AC$126:AC$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1883.3223045967286},{"$f":"SUMIFS('O - Disconn'!AD$126:AD$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1885.5381641476729},{"$f":"SUMIFS('O - Disconn'!AE$126:AE$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1887.5935289785671},{"$f":"SUMIFS('O - Disconn'!AF$126:AF$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1889.489211232438},{"$f":"SUMIFS('O - Disconn'!AG$126:AG$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1890.9470794897516},{"$f":"SUMIFS('O - Disconn'!AH$126:AH$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1892.3867243938485},{"$f":"SUMIFS('O - Disconn'!AI$126:AI$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1894.2056546709691},{"$f":"SUMIFS('O - Disconn'!AJ$126:AJ$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1896.0018483196261},{"$f":"SUMIFS('O - Disconn'!AK$126:AK$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1897.7755895476746},{"$f":"SUMIFS('O - Disconn'!AL$126:AL$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1899.5271590103725},{"$f":"SUMIFS('O - Disconn'!AM$126:AM$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1901.2568338547869},{"$f":"SUMIFS('O - Disconn'!AN$126:AN$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1903.4385008973188},{"$f":"SUMIFS('O - Disconn'!AO$126:AO$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1905.5928971018193},{"$f":"SUMIFS('O - Disconn'!AP$126:AP$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1907.7203633537633},{"$f":"SUMIFS('O - Disconn'!AQ$126:AQ$133,'O - Disconn'!$A$126:$A$133,$A3,'O - Disconn'!$B$126:$B$133,$B3,'O - Disconn'!$C$126:$C$133,$C3)","v":1909.821236277558},null,null,{"$f":"'O - Disconn'!AT126","v":689},{"$f":"'O - Disconn'!AW126+'I - assumptions'!$B$119*'O - Disconn'!Q126","v":1798.7460141039396},{"$f":"AVERAGE(BS3:BT3)","v":1825.7025112798647},1842.7855806399893,1853.6921837315131,1860.2047411391607,1864.2895329063595]
[2,1,1,null,"commercial","central",null,{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!D:D,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!D:D,'O - Comm CN'!$BW:$BW,$F4))","v":9933.8082061000023},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!E:E,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!E:E,'O - Comm CN'!$BW:$BW,$F4))","v":10047.584806699999},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!F:F,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!F:F,'O - Comm CN'!$BW:$BW,$F4))","v":10163.230149760004},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!G:G,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!G:G,'O - Comm CN'!$BW:$BW,$F4))","v":10287.528743589999},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!H:H,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!H:H,'O - Comm CN'!$BW:$BW,$F4))","v":10358.567122800001},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!I:I,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!I:I,'O - Comm CN'!$BW:$BW,$F4))","v":10302.66525407},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!J:J,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!J:J,'O - Comm CN'!$BW:$BW,$F4))","v":10285.213681989999},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!K:K,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!K:K,'O - Comm CN'!$BW:$BW,$F4))","v":10305.5945452},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!L:L,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!L:L,'O - Comm CN'!$BW:$BW,$F4))","v":10348.0931251},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!M:M,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!M:M,'O - Comm CN'!$BW:$BW,$F4))","v":10341.823465410007},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!N:N,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!N:N,'O - Comm CN'!$BW:$BW,$F4))","v":10638.079430860002},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!O:O,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!O:O,'O - Comm CN'!$BW:$BW,$F4))","v":10760.610930310002},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!P:P,'O - Res CN'!$FS:$FS,$F4),SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,$F4))","v":10832.282165419998},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F4)+T4, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*T4)","v":10961.968531220184},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F4)+U4, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*U4)","v":11035.117472206219},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F4)+V4, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*V4)","v":11084.38805495487},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F4)+W4, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*W4)","v":11113.307976947668},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F4)+X4, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*X4)","v":11131.11186646293},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F4)+Y4, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*Y4)","v":11142.685929216153},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F4)+Z4, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*Z4)","v":11153.043301322168},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F4)+AA4, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AA4)","v":11162.889698815308},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F4)+AB4, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AB4)","v":11172.603570921548},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F4)+AC4, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AC4)","v":11181.71491560522},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F4)+AD4, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AD4)","v":11190.230989898826},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F4)+AE4, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AE4)","v":11198.164341338103},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F4)+AF4, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AF4)","v":11205.529052729613},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F4)+AG4, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AG4)","v":11213.546290039694},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F4)+AH4, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AH4)","v":11220.989269367305},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F4)+AI4, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AI4)","v":11227.860947615525},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F4)+AJ4, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AJ4)","v":11233.168849085188},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F4)+AK4, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AK4)","v":11238.410401786481},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F4)+AL4, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AL4)","v":11245.032881316243},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F4)+AM4, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AM4)","v":11251.572579851882},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F4)+AN4, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AN4)","v":11258.030532155823},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F4)+AO4, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AO4)","v":11264.407760055969},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F4)+AP4, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AP4)","v":11270.705272607362},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F4)+AQ4, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AQ4)","v":11278.648427719825},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F4)+AR4, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AR4)","v":11286.492293393379},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F4)+AS4, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AS4)","v":11294.238110746015},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F4)+AT4, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AT4)","v":11301.887105381744},null,{"$f":"'C - tariff volumes'!AP13","v":10796.446547865},{"$f":"'C - tariff volumes'!AR13","v":10878.168854530606},{"$f":"'C - tariff volumes'!AS13","v":10933.549308720681},{"$f":"'C - tariff volumes'!AT13","v":10927.05730705415},{"$f":"'C - tariff volumes'!AU13","v":10871.370090477451},{"$f":"'C - tariff volumes'!AV13","v":10772.868821870507},{"$f":"'C - tariff volumes'!AW13","v":10652.154270936999},null,null,{"$f":"SUMIFS('O - Disconn'!D$126:D$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":75},{"$f":"SUMIFS('O - Disconn'!E$126:E$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":45},{"$f":"SUMIFS('O - Disconn'!F$126:F$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":82},{"$f":"SUMIFS('O - Disconn'!G$126:G$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":74},{"$f":"SUMIFS('O - Disconn'!H$126:H$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":70},{"$f":"SUMIFS('O - Disconn'!I$126:I$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":51},{"$f":"SUMIFS('O - Disconn'!J$126:J$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":40},{"$f":"SUMIFS('O - Disconn'!K$126:K$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":75},{"$f":"SUMIFS('O - Disconn'!L$126:L$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":64},{"$f":"SUMIFS('O - Disconn'!M$126:M$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":64},{"$f":"SUMIFS('O - Disconn'!N$126:N$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":74},{"$f":"SUMIFS('O - Disconn'!O$126:O$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":56},{"$f":"SUMIFS('O - Disconn'!P$126:P$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":34},{"$f":"SUMIFS('O - Disconn'!Q$126:Q$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":55.902657429765149},{"$f":"SUMIFS('O - Disconn'!R$126:R$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":56.275694460262557},{"$f":"SUMIFS('O - Disconn'!S$126:S$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":56.526959230902818},{"$f":"SUMIFS('O - Disconn'!T$126:T$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":56.674441910446596},{"$f":"SUMIFS('O - Disconn'!U$126:U$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":56.765236253967508},{"$f":"SUMIFS('O - Disconn'!V$126:V$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":56.824260403080991},{"$f":"SUMIFS('O - Disconn'!W$126:W$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":56.877079805277425},{"$f":"SUMIFS('O - Disconn'!X$126:X$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":56.927293394598415},{"$f":"SUMIFS('O - Disconn'!Y$126:Y$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":56.976831145334074},{"$f":"SUMIFS('O - Disconn'!Z$126:Z$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.023296192111495},{"$f":"SUMIFS('O - Disconn'!AA$126:AA$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.066725543557453},{"$f":"SUMIFS('O - Disconn'!AB$126:AB$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.107183188232923},{"$f":"SUMIFS('O - Disconn'!AC$126:AC$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.144740944106438},{"$f":"SUMIFS('O - Disconn'!AD$126:AD$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.185626380841832},{"$f":"SUMIFS('O - Disconn'!AE$126:AE$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.22358327904157},{"$f":"SUMIFS('O - Disconn'!AF$126:AF$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.258626717999071},{"$f":"SUMIFS('O - Disconn'!AG$126:AG$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.285695377855596},{"$f":"SUMIFS('O - Disconn'!AH$126:AH$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.312425679463914},{"$f":"SUMIFS('O - Disconn'!AI$126:AI$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.346198281842177},{"$f":"SUMIFS('O - Disconn'!AJ$126:AJ$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.3795487266907},{"$f":"SUMIFS('O - Disconn'!AK$126:AK$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.412482290978609},{"$f":"SUMIFS('O - Disconn'!AL$126:AL$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.445004185712939},{"$f":"SUMIFS('O - Disconn'!AM$126:AM$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.477119556763093},{"$f":"SUMIFS('O - Disconn'!AN$126:AN$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.5176271971471},{"$f":"SUMIFS('O - Disconn'!AO$126:AO$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.557628492026296},{"$f":"SUMIFS('O - Disconn'!AP$126:AP$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.597129770719505},{"$f":"SUMIFS('O - Disconn'!AQ$126:AQ$133,'O - Disconn'!$A$126:$A$133,$A4,'O - Disconn'!$B$126:$B$133,$B4,'O - Disconn'!$C$126:$C$133,$C4)","v":57.636137283429058},null,null,{"$f":"'O - Disconn'!AT127","v":17},{"$f":"'O - Disconn'!AW127+'I - assumptions'!$B$119*'O - Disconn'!Q127","v":93.951328714882578},56.089175945013849,56.401326845582687,56.600700570674704,56.719839082207052,56.79474832852425]
[1,2,1,null,"residential","west",null,{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!D:D,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!D:D,'O - Comm CN'!$BW:$BW,$F5))","v":126652.14186199999},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!E:E,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!E:E,'O - Comm CN'!$BW:$BW,$F5))","v":130089.45759399999},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!F:F,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!F:F,'O - Comm CN'!$BW:$BW,$F5))","v":133053.5531477},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!G:G,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!G:G,'O - Comm CN'!$BW:$BW,$F5))","v":135735.88096560002},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!H:H,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!H:H,'O - Comm CN'!$BW:$BW,$F5))","v":138386.26314429997},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!I:I,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!I:I,'O - Comm CN'!$BW:$BW,$F5))","v":140965.74589139997},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!J:J,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!J:J,'O - Comm CN'!$BW:$BW,$F5))","v":143023.16707599998},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!K:K,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!K:K,'O - Comm CN'!$BW:$BW,$F5))","v":145369.25704149998},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!L:L,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!L:L,'O - Comm CN'!$BW:$BW,$F5))","v":148136.31489536},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!M:M,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!M:M,'O - Comm CN'!$BW:$BW,$F5))","v":151553.44494369999},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!N:N,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!N:N,'O - Comm CN'!$BW:$BW,$F5))","v":154425.43216610001},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!O:O,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!O:O,'O - Comm CN'!$BW:$BW,$F5))","v":156469.99211170003},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!P:P,'O - Res CN'!$FS:$FS,$F5),SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,$F5))","v":159553.66012099999},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F5)+T5, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*T5)","v":161410.94975859858},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F5)+U5, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*U5)","v":162797.80618578292},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F5)+V5, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*V5)","v":163746.32832788743},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F5)+W5, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*W5)","v":164351.97436143667},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F5)+X5, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*X5)","v":164732.18404323913},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F5)+Y5, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*Y5)","v":164985.78583058045},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F5)+Z5, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*Z5)","v":165216.29406920713},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F5)+AA5, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AA5)","v":165437.78473194852},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F5)+AB5, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AB5)","v":165648.15167386422},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F5)+AC5, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AC5)","v":165845.88471394943},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F5)+AD5, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AD5)","v":166030.83081915174},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F5)+AE5, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AE5)","v":166202.83678560067},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F5)+AF5, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AF5)","v":166361.74924074291},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F5)+AG5, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AG5)","v":166518.17972485564},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F5)+AH5, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AH5)","v":166661.0748914218},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F5)+AI5, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AI5)","v":166790.28255642933},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F5)+AJ5, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AJ5)","v":166879.73514749852},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F5)+AK5, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AK5)","v":166968.06958117936},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F5)+AL5, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AL5)","v":167066.9870572245},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F5)+AM5, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AM5)","v":167164.6680648191},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F5)+AN5, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AN5)","v":167261.12805981876},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F5)+AO5, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AO5)","v":167356.38230488091},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F5)+AP5, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AP5)","v":167450.44587187978},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F5)+AQ5, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AQ5)","v":167556.02200183112},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F5)+AR5, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AR5)","v":167660.27843015807},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F5)+AS5, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AS5)","v":167763.23165313093},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F5)+AT5, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AT5)","v":167864.89796081663},null,{"$f":"'C - tariff volumes'!AP23","v":158011.82611635001},{"$f":"'C - tariff volumes'!AR23","v":160203.08603458753},{"$f":"'C - tariff volumes'!AS23","v":161147.05601146474},{"$f":"'C - tariff volumes'!AT23","v":161317.53492035292},{"$f":"'C - tariff volumes'!AU23","v":160698.52448212105},{"$f":"'C - tariff volumes'!AV23","v":159396.47366343567},{"$f":"'C - tariff volumes'!AW23","v":157718.95864649507},null,null,{"$f":"SUMIFS('O - Disconn'!D$126:D$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":111},{"$f":"SUMIFS('O - Disconn'!E$126:E$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":156},{"$f":"SUMIFS('O - Disconn'!F$126:F$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":112},{"$f":"SUMIFS('O - Disconn'!G$126:G$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":137},{"$f":"SUMIFS('O - Disconn'!H$126:H$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":150},{"$f":"SUMIFS('O - Disconn'!I$126:I$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":122},{"$f":"SUMIFS('O - Disconn'!J$126:J$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":127},{"$f":"SUMIFS('O - Disconn'!K$126:K$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":134},{"$f":"SUMIFS('O - Disconn'!L$126:L$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":183},{"$f":"SUMIFS('O - Disconn'!M$126:M$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":222},{"$f":"SUMIFS('O - Disconn'!N$126:N$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":191},{"$f":"SUMIFS('O - Disconn'!O$126:O$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":270},{"$f":"SUMIFS('O - Disconn'!P$126:P$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":272},{"$f":"SUMIFS('O - Disconn'!Q$126:Q$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":251.11072783523983},{"$f":"SUMIFS('O - Disconn'!R$126:R$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":253.26829228395957},{"$f":"SUMIFS('O - Disconn'!S$126:S$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":254.7439300014002},{"$f":"SUMIFS('O - Disconn'!T$126:T$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":255.68614746881818},{"$f":"SUMIFS('O - Disconn'!U$126:U$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":256.27764841760887},{"$f":"SUMIFS('O - Disconn'!V$126:V$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":256.67218255234286},{"$f":"SUMIFS('O - Disconn'!W$126:W$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":257.03078952206909},{"$f":"SUMIFS('O - Disconn'!X$126:X$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":257.37536764153919},{"$f":"SUMIFS('O - Disconn'!Y$126:Y$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":257.70264033261702},{"$f":"SUMIFS('O - Disconn'!Z$126:Z$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":258.01025817197137},{"$f":"SUMIFS('O - Disconn'!AA$126:AA$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":258.29798308256198},{"$f":"SUMIFS('O - Disconn'!AB$126:AB$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":258.56557672160318},{"$f":"SUMIFS('O - Disconn'!AC$126:AC$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":258.81280048388533},{"$f":"SUMIFS('O - Disconn'!AD$126:AD$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":259.05616298673851},{"$f":"SUMIFS('O - Disconn'!AE$126:AE$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":259.27846828470143},{"$f":"SUMIFS('O - Disconn'!AF$126:AF$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":259.47947962160555},{"$f":"SUMIFS('O - Disconn'!AG$126:AG$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":259.61864307540918},{"$f":"SUMIFS('O - Disconn'!AH$126:AH$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":259.75606698604031},{"$f":"SUMIFS('O - Disconn'!AI$126:AI$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":259.90995517914286},{"$f":"SUMIFS('O - Disconn'!AJ$126:AJ$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":260.06191976983166},{"$f":"SUMIFS('O - Disconn'!AK$126:AK$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":260.21198480313689},{"$f":"SUMIFS('O - Disconn'!AL$126:AL$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":260.36017402352576},{"$f":"SUMIFS('O - Disconn'!AM$126:AM$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":260.50651087865975},{"$f":"SUMIFS('O - Disconn'!AN$126:AN$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":260.67075809282807},{"$f":"SUMIFS('O - Disconn'!AO$126:AO$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":260.83295221681925},{"$f":"SUMIFS('O - Disconn'!AP$126:AP$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":260.99311891426055},{"$f":"SUMIFS('O - Disconn'!AQ$126:AQ$133,'O - Disconn'!$A$126:$A$133,$A5,'O - Disconn'!$B$126:$B$133,$B5,'O - Disconn'!$C$126:$C$133,$C5)","v":261.15128352798382},null,null,{"$f":"'O - Disconn'!AT128","v":136},{"$f":"'O - Disconn'!AW128+'I - assumptions'!$B$119*'O - Disconn'!Q128","v":408.5553639176199},252.18951005959968,254.00611114267988,255.2150387351092,255.98189794321354,256.4749154849759]
[2,2,1,null,"commercial","west",null,{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!D:D,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!D:D,'O - Comm CN'!$BW:$BW,$F6))","v":6198.4794204999998},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!E:E,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!E:E,'O - Comm CN'!$BW:$BW,$F6))","v":6229.8419605299996},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!F:F,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!F:F,'O - Comm CN'!$BW:$BW,$F6))","v":6267.3507176000003},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!G:G,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!G:G,'O - Comm CN'!$BW:$BW,$F6))","v":6280.5232848800024},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!H:H,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!H:H,'O - Comm CN'!$BW:$BW,$F6))","v":6253.6712578999995},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!I:I,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!I:I,'O - Comm CN'!$BW:$BW,$F6))","v":6221.8630948600012},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!J:J,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!J:J,'O - Comm CN'!$BW:$BW,$F6))","v":6191.2985895399997},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!K:K,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!K:K,'O - Comm CN'!$BW:$BW,$F6))","v":6167.7150822000012},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!L:L,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!L:L,'O - Comm CN'!$BW:$BW,$F6))","v":6162.6054387999993},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!M:M,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!M:M,'O - Comm CN'!$BW:$BW,$F6))","v":6096.2654341999978},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!N:N,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!N:N,'O - Comm CN'!$BW:$BW,$F6))","v":6181.7342660400009},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!O:O,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!O:O,'O - Comm CN'!$BW:$BW,$F6))","v":6160.1259895799994},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!P:P,'O - Res CN'!$FS:$FS,$F6),SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,$F6))","v":6142.4739742999991},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F6)+T6, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*T6)","v":6162.42372516053},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F6)+U6, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*U6)","v":6177.3204002087032},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F6)+V6, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*V6)","v":6187.5087844206291},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F6)+W6, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*W6)","v":6194.0142250554009},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F6)+X6, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*X6)","v":6198.0981806610152},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F6)+Y6, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*Y6)","v":6200.8221997761966},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F6)+Z6, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*Z6)","v":6203.2981635886308},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F6)+AA6, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AA6)","v":6205.6772666914394},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F6)+AB6, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AB6)","v":6207.9368862981764},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F6)+AC6, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AC6)","v":6210.0608010644773},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F6)+AD6, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AD6)","v":6212.0473672126564},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F6)+AE6, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AE6)","v":6213.8949391302021},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F6)+AF6, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AF6)","v":6215.6018693927463},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F6)+AG6, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AG6)","v":6217.2821399988288},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F6)+AH6, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AH6)","v":6218.8170233656774},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F6)+AI6, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AI6)","v":6220.2048848354152},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F6)+AJ6, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AJ6)","v":6221.1657241517678},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F6)+AK6, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AK6)","v":6222.1145529766663},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F6)+AL6, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AL6)","v":6223.1770576947802},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F6)+AM6, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AM6)","v":6224.2262811039172},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F6)+AN6, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AN6)","v":6225.2623892204401},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F6)+AO6, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AO6)","v":6226.2855459855064},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F6)+AP6, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AP6)","v":6227.2959132910091},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F6)+AQ6, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AQ6)","v":6228.429940772081},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F6)+AR6, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AR6)","v":6229.5497929096409},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F6)+AS6, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AS6)","v":6230.6556468954795},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F6)+AT6, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AT6)","v":6231.7476777064958},null,{"$f":"'C - tariff volumes'!AP33","v":6151.2999819399993},{"$f":"'C - tariff volumes'!AR33","v":6141.6995202752396},{"$f":"'C - tariff volumes'!AS33","v":6133.0172188388169},{"$f":"'C - tariff volumes'!AT33","v":6107.1692861294923},{"$f":"'C - tariff volumes'!AU33","v":6061.7695512777154},{"$f":"'C - tariff volumes'!AV33","v":5997.9614171870344},{"$f":"'C - tariff volumes'!AW33","v":5924.5844798686812},null,null,{"$f":"SUMIFS('O - Disconn'!D$126:D$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":28},{"$f":"SUMIFS('O - Disconn'!E$126:E$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":32},{"$f":"SUMIFS('O - Disconn'!F$126:F$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22},{"$f":"SUMIFS('O - Disconn'!G$126:G$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":34},{"$f":"SUMIFS('O - Disconn'!H$126:H$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":35},{"$f":"SUMIFS('O - Disconn'!I$126:I$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":28},{"$f":"SUMIFS('O - Disconn'!J$126:J$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":15},{"$f":"SUMIFS('O - Disconn'!K$126:K$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":49},{"$f":"SUMIFS('O - Disconn'!L$126:L$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22},{"$f":"SUMIFS('O - Disconn'!M$126:M$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":30},{"$f":"SUMIFS('O - Disconn'!N$126:N$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":16},{"$f":"SUMIFS('O - Disconn'!O$126:O$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":24},{"$f":"SUMIFS('O - Disconn'!P$126:P$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":26},{"$f":"SUMIFS('O - Disconn'!Q$126:Q$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.014471626400614},{"$f":"SUMIFS('O - Disconn'!R$126:R$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.067688095244968},{"$f":"SUMIFS('O - Disconn'!S$126:S$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.104084796470907},{"$f":"SUMIFS('O - Disconn'!T$126:T$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.127324652193046},{"$f":"SUMIFS('O - Disconn'!U$126:U$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.141914061946906},{"$f":"SUMIFS('O - Disconn'!V$126:V$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.151645272294566},{"$f":"SUMIFS('O - Disconn'!W$126:W$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.160490336757476},{"$f":"SUMIFS('O - Disconn'!X$126:X$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.168989378707355},{"$f":"SUMIFS('O - Disconn'!Y$126:Y$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.177061581129248},{"$f":"SUMIFS('O - Disconn'!Z$126:Z$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.184648995342378},{"$f":"SUMIFS('O - Disconn'!AA$126:AA$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.19174574916093},{"$f":"SUMIFS('O - Disconn'!AB$126:AB$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.198345963844396},{"$f":"SUMIFS('O - Disconn'!AC$126:AC$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.20444375417965},{"$f":"SUMIFS('O - Disconn'!AD$126:AD$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.210446306297456},{"$f":"SUMIFS('O - Disconn'!AE$126:AE$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.215929481073537},{"$f":"SUMIFS('O - Disconn'!AF$126:AF$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.220887438901425},{"$f":"SUMIFS('O - Disconn'!AG$126:AG$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.224319914630254},{"$f":"SUMIFS('O - Disconn'!AH$126:AH$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.227709484412472},{"$f":"SUMIFS('O - Disconn'!AI$126:AI$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.231505146803283},{"$f":"SUMIFS('O - Disconn'!AJ$126:AJ$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.235253363414209},{"$f":"SUMIFS('O - Disconn'!AK$126:AK$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.238954727317498},{"$f":"SUMIFS('O - Disconn'!AL$126:AL$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.242609824171993},{"$f":"SUMIFS('O - Disconn'!AM$126:AM$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.246219232315809},{"$f":"SUMIFS('O - Disconn'!AN$126:AN$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.250270400641622},{"$f":"SUMIFS('O - Disconn'!AO$126:AO$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.254270929363368},{"$f":"SUMIFS('O - Disconn'!AP$126:AP$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.258221451476086},{"$f":"SUMIFS('O - Disconn'!AQ$126:AQ$133,'O - Disconn'!$A$126:$A$133,$A6,'O - Disconn'!$B$126:$B$133,$B6,'O - Disconn'!$C$126:$C$133,$C6)","v":22.262122592062397},null,null,{"$f":"'O - Disconn'!AT129","v":13},{"$f":"'O - Disconn'!AW129+'I - assumptions'!$B$119*'O - Disconn'!Q129","v":66.00723581320031},22.041079860822791,22.085886445857938,22.115704724331977,22.134619357069976,22.146779667120736]
[1,1,2,"Adjoining central and west","residential","adjoining central",null,{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!D:D,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!D:D,'O - Comm CN'!$BW:$BW,$F7))","v":1004.8849359999999},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!E:E,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!E:E,'O - Comm CN'!$BW:$BW,$F7))","v":1148.1565007100003},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!F:F,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!F:F,'O - Comm CN'!$BW:$BW,$F7))","v":1516.7260160000001},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!G:G,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!G:G,'O - Comm CN'!$BW:$BW,$F7))","v":1878.150684},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!H:H,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!H:H,'O - Comm CN'!$BW:$BW,$F7))","v":1974.594535},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!I:I,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!I:I,'O - Comm CN'!$BW:$BW,$F7))","v":2072.6552039999997},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!J:J,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!J:J,'O - Comm CN'!$BW:$BW,$F7))","v":2161.3725709999999},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!K:K,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!K:K,'O - Comm CN'!$BW:$BW,$F7))","v":2257.3670975999999},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!L:L,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!L:L,'O - Comm CN'!$BW:$BW,$F7))","v":2512.8986599999998},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!M:M,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!M:M,'O - Comm CN'!$BW:$BW,$F7))","v":2769.028691},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!N:N,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!N:N,'O - Comm CN'!$BW:$BW,$F7))","v":2940.2712005999997},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!O:O,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!O:O,'O - Comm CN'!$BW:$BW,$F7))","v":3079.4328481000002},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!P:P,'O - Res CN'!$FS:$FS,$F7),SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,$F7))","v":3198.210908},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F7)+T7, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*T7)","v":3300.5833204938663},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F7)+U7, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*U7)","v":3566.6101251681825},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F7)+V7, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*V7)","v":3737.9901464385812},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F7)+W7, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*W7)","v":3834.7517506807353},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F7)+X7, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*X7)","v":3886.7128339420369},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F7)+Y7, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*Y7)","v":3912.7226416764315},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F7)+Z7, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*Z7)","v":3934.8353404555287},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F7)+AA7, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AA7)","v":3955.5429458753324},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F7)+AB7, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AB7)","v":3975.9273560949437},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F7)+AC7, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AC7)","v":3994.2733252925937},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F7)+AD7, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AD7)","v":4010.5808534682828},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F7)+AE7, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AE7)","v":4024.8499406220108},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F7)+AF7, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AF7)","v":4037.0805867537774},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F7)+AG7, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AG7)","v":4047.2727918635828},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F7)+AH7, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AH7)","v":4055.4265559514274},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F7)+AI7, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AI7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F7)+AJ7, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AJ7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F7)+AK7, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AK7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F7)+AL7, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AL7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F7)+AM7, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AM7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F7)+AN7, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AN7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F7)+AO7, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AO7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F7)+AP7, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AP7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F7)+AQ7, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AQ7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F7)+AR7, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AR7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F7)+AS7, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AS7)","v":4061.5418790173103},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F7)+AT7, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AT7)","v":4061.5418790173103},null,{"$f":"'C - tariff volumes'!AP55","v":3138.8218780500001},{"$f":"'C - tariff volumes'!AR55","v":3243.8002451579332},{"$f":"'C - tariff volumes'!AS55","v":3414.4074573830248},{"$f":"'C - tariff volumes'!AT55","v":3613.1220521803821},{"$f":"'C - tariff volumes'!AU55","v":3719.2085194916585},{"$f":"'C - tariff volumes'!AV55","v":3757.5899905283868},{"$f":"'C - tariff volumes'!AW55","v":3756.5977996762349},null,null,{"$f":"SUMIFS('O - Disconn'!D$126:D$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":0},{"$f":"SUMIFS('O - Disconn'!E$126:E$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":4},{"$f":"SUMIFS('O - Disconn'!F$126:F$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":2},{"$f":"SUMIFS('O - Disconn'!G$126:G$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":4},{"$f":"SUMIFS('O - Disconn'!H$126:H$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":3},{"$f":"SUMIFS('O - Disconn'!I$126:I$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":3},{"$f":"SUMIFS('O - Disconn'!J$126:J$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":3},{"$f":"SUMIFS('O - Disconn'!K$126:K$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":3},{"$f":"SUMIFS('O - Disconn'!L$126:L$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":8},{"$f":"SUMIFS('O - Disconn'!M$126:M$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":6},{"$f":"SUMIFS('O - Disconn'!N$126:N$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":7},{"$f":"SUMIFS('O - Disconn'!O$126:O$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":6},{"$f":"SUMIFS('O - Disconn'!P$126:P$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":14},{"$f":"SUMIFS('O - Disconn'!Q$126:Q$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":9.5789428915017734},{"$f":"SUMIFS('O - Disconn'!R$126:R$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":10.351005076316632},{"$f":"SUMIFS('O - Disconn'!S$126:S$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":10.848383653703332},{"$f":"SUMIFS('O - Disconn'!T$126:T$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.129204887747198},{"$f":"SUMIFS('O - Disconn'!U$126:U$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.280006185823837},{"$f":"SUMIFS('O - Disconn'!V$126:V$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.355491770859583},{"$f":"SUMIFS('O - Disconn'!W$126:W$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.419667178117672},{"$f":"SUMIFS('O - Disconn'!X$126:X$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.479764727694567},{"$f":"SUMIFS('O - Disconn'!Y$126:Y$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.53892430114275},{"$f":"SUMIFS('O - Disconn'!Z$126:Z$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.592167917246114},{"$f":"SUMIFS('O - Disconn'!AA$126:AA$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.639495576004659},{"$f":"SUMIFS('O - Disconn'!AB$126:AB$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.680907277418386},{"$f":"SUMIFS('O - Disconn'!AC$126:AC$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.716403021487295},{"$f":"SUMIFS('O - Disconn'!AD$126:AD$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.745982808211386},{"$f":"SUMIFS('O - Disconn'!AE$126:AE$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.769646637590659},{"$f":"SUMIFS('O - Disconn'!AF$126:AF$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AG$126:AG$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AH$126:AH$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AI$126:AI$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AJ$126:AJ$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AK$126:AK$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AL$126:AL$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AM$126:AM$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AN$126:AN$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AO$126:AO$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AP$126:AP$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},{"$f":"SUMIFS('O - Disconn'!AQ$126:AQ$133,'O - Disconn'!$A$126:$A$133,$A7,'O - Disconn'!$B$126:$B$133,$B7,'O - Disconn'!$C$126:$C$133,$C7)","v":11.787394509625113},null,null,{"$f":"'O - Disconn'!AT130","v":7},{"$f":"'O - Disconn'!AW130+'I - assumptions'!$B$119*'O - Disconn'!Q130","v":8.7894714457508876},9.9649739839092035,10.599694365009981,10.988794270725265,11.204605536785518,11.31774897834171]
[2,1,2,null,"commercial","adjoining central",null,{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!D:D,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!D:D,'O - Comm CN'!$BW:$BW,$F8))","v":12.238356},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!E:E,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!E:E,'O - Comm CN'!$BW:$BW,$F8))","v":13.5013697},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!F:F,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!F:F,'O - Comm CN'!$BW:$BW,$F8))","v":14.673972719999998},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!G:G,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!G:G,'O - Comm CN'!$BW:$BW,$F8))","v":17.4630139},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!H:H,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!H:H,'O - Comm CN'!$BW:$BW,$F8))","v":18.326027},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!I:I,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!I:I,'O - Comm CN'!$BW:$BW,$F8))","v":18.0493147},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!J:J,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!J:J,'O - Comm CN'!$BW:$BW,$F8))","v":18.035616399999999},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!K:K,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!K:K,'O - Comm CN'!$BW:$BW,$F8))","v":19.75342466},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!L:L,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!L:L,'O - Comm CN'!$BW:$BW,$F8))","v":22.863014},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!M:M,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!M:M,'O - Comm CN'!$BW:$BW,$F8))","v":24.543207199999998},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!N:N,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!N:N,'O - Comm CN'!$BW:$BW,$F8))","v":26.808219000000001},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!O:O,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!O:O,'O - Comm CN'!$BW:$BW,$F8))","v":26.997260300000001},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!P:P,'O - Res CN'!$FS:$FS,$F8),SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,$F8))","v":31.942465300000002},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F8)+T8, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*T8)","v":33.0420806119578},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F8)+U8, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*U8)","v":35.899560871384253},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F8)+V8, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*V8)","v":37.740409308592618},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F8)+W8, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*W8)","v":38.779757107890092},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F8)+X8, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*X8)","v":39.337887969399922},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F8)+Y8, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*Y8)","v":39.617267756874725},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F8)+Z8, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*Z8)","v":39.854787432086667},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F8)+AA8, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AA8)","v":40.07721454344307},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F8)+AB8, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AB8)","v":40.296170110247324},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F8)+AC8, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AC8)","v":40.493230120371159},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F8)+AD8, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AD8)","v":40.668394573814567},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F8)+AE8, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AE8)","v":40.821663470577548},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F8)+AF8, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AF8)","v":40.953036810660102},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F8)+AG8, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AG8)","v":41.062514594062236},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F8)+AH8, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AH8)","v":41.150096820783951},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F8)+AI8, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AI8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F8)+AJ8, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AJ8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F8)+AK8, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AK8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F8)+AL8, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AL8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F8)+AM8, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AM8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F8)+AN8, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AN8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F8)+AO8, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AO8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F8)+AP8, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AP8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F8)+AQ8, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AQ8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F8)+AR8, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AR8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F8)+AS8, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AS8)","v":41.215783490825231},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F8)+AT8, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AT8)","v":41.215783490825231},null,{"$f":"'C - tariff volumes'!AP65","v":29.469862800000001},{"$f":"'C - tariff volumes'!AR65","v":32.436373641703902},{"$f":"'C - tariff volumes'!AS65","v":34.279165949871029},{"$f":"'C - tariff volumes'!AT65","v":36.428689890063438},{"$f":"'C - tariff volumes'!AU65","v":37.589291436941359},{"$f":"'C - tariff volumes'!AV65","v":38.028678032720009},{"$f":"'C - tariff volumes'!AW65","v":38.048152540962334},null,null,{"$f":"SUMIFS('O - Disconn'!D$126:D$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!E$126:E$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!F$126:F$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!G$126:G$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!H$126:H$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":1},{"$f":"SUMIFS('O - Disconn'!I$126:I$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!J$126:J$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!K$126:K$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!L$126:L$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!M$126:M$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!N$126:N$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!O$126:O$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!P$126:P$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!Q$126:Q$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!R$126:R$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!S$126:S$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!T$126:T$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!U$126:U$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!V$126:V$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!W$126:W$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!X$126:X$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!Y$126:Y$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!Z$126:Z$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AA$126:AA$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AB$126:AB$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AC$126:AC$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AD$126:AD$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AE$126:AE$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AF$126:AF$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AG$126:AG$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AH$126:AH$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AI$126:AI$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AJ$126:AJ$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AK$126:AK$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AL$126:AL$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AM$126:AM$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AN$126:AN$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AO$126:AO$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AP$126:AP$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},{"$f":"SUMIFS('O - Disconn'!AQ$126:AQ$133,'O - Disconn'!$A$126:$A$133,$A8,'O - Disconn'!$B$126:$B$133,$B8,'O - Disconn'!$C$126:$C$133,$C8)","v":0},null,null,{"$f":"'O - Disconn'!AT131","v":0},{"$f":"'O - Disconn'!AW131+'I - assumptions'!$B$119*'O - Disconn'!Q131","v":0},0,0,0,0,0]
[1,2,2,null,"residential","adjoining west",null,{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!D:D,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!D:D,'O - Comm CN'!$BW:$BW,$F9))","v":5470.0438274000007},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!E:E,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!E:E,'O - Comm CN'!$BW:$BW,$F9))","v":6033.5926813999986},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!F:F,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!F:F,'O - Comm CN'!$BW:$BW,$F9))","v":6530.0684739999997},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!G:G,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!G:G,'O - Comm CN'!$BW:$BW,$F9))","v":6907.3588089999994},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!H:H,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!H:H,'O - Comm CN'!$BW:$BW,$F9))","v":7217.5945379999994},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!I:I,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!I:I,'O - Comm CN'!$BW:$BW,$F9))","v":7523.8253960000002},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!J:J,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!J:J,'O - Comm CN'!$BW:$BW,$F9))","v":7842.3562250000004},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!K:K,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!K:K,'O - Comm CN'!$BW:$BW,$F9))","v":8249.1918079999996},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!L:L,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!L:L,'O - Comm CN'!$BW:$BW,$F9))","v":8600.6766300000018},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!M:M,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!M:M,'O - Comm CN'!$BW:$BW,$F9))","v":8924.9554919999991},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!N:N,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!N:N,'O - Comm CN'!$BW:$BW,$F9))","v":9214.2054530000023},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!O:O,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!O:O,'O - Comm CN'!$BW:$BW,$F9))","v":9392.9507009999979},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!P:P,'O - Res CN'!$FS:$FS,$F9),SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,$F9))","v":9554.7122829999989},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F9)+T9, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*T9)","v":9705.5721531849285},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F9)+U9, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*U9)","v":9876.8957358551834},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F9)+V9, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*V9)","v":9987.0326396202581},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F9)+W9, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*W9)","v":10050.748750364057},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F9)+X9, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*X9)","v":10084.775364711626},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F9)+Y9, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*Y9)","v":10101.73027925548},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F9)+Z9, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*Z9)","v":10116.124686714795},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F9)+AA9, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AA9)","v":10129.604439362678},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F9)+AB9, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AB9)","v":10143.681088941419},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F9)+AC9, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AC9)","v":10156.350073562286},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F9)+AD9, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AD9)","v":10167.611393225277},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F9)+AE9, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AE9)","v":10177.465047930396},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F9)+AF9, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AF9)","v":10185.911037677641},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F9)+AG9, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AG9)","v":10192.94936246701},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F9)+AH9, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AH9)","v":10198.580022298507},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F9)+AI9, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AI9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F9)+AJ9, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AJ9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F9)+AK9, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AK9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F9)+AL9, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AL9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F9)+AM9, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AM9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F9)+AN9, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AN9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F9)+AO9, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AO9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F9)+AP9, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AP9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F9)+AQ9, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AQ9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F9)+AR9, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AR9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F9)+AS9, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AS9)","v":10202.803017172129},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F9)+AT9, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AT9)","v":10202.803017172129},null,{"$f":"'C - tariff volumes'!AP75","v":9473.8314919999975},{"$f":"'C - tariff volumes'!AR75","v":9613.4214715972139},{"$f":"'C - tariff volumes'!AS75","v":9733.905670822056},{"$f":"'C - tariff volumes'!AT75","v":9814.918962270971},{"$f":"'C - tariff volumes'!AU75","v":9818.2417370491585},{"$f":"'C - tariff volumes'!AV75","v":9759.6225864110929},{"$f":"'C - tariff volumes'!AW75","v":9665.679447319304},null,null,{"$f":"SUMIFS('O - Disconn'!D$126:D$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":2},{"$f":"SUMIFS('O - Disconn'!E$126:E$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":3},{"$f":"SUMIFS('O - Disconn'!F$126:F$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":3},{"$f":"SUMIFS('O - Disconn'!G$126:G$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":3},{"$f":"SUMIFS('O - Disconn'!H$126:H$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":7},{"$f":"SUMIFS('O - Disconn'!I$126:I$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":6},{"$f":"SUMIFS('O - Disconn'!J$126:J$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":2},{"$f":"SUMIFS('O - Disconn'!K$126:K$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":5},{"$f":"SUMIFS('O - Disconn'!L$126:L$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":10},{"$f":"SUMIFS('O - Disconn'!M$126:M$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":16},{"$f":"SUMIFS('O - Disconn'!N$126:N$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":17},{"$f":"SUMIFS('O - Disconn'!O$126:O$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":21},{"$f":"SUMIFS('O - Disconn'!P$126:P$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":18},{"$f":"SUMIFS('O - Disconn'!Q$126:Q$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":19.296565721475581},{"$f":"SUMIFS('O - Disconn'!R$126:R$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":19.637190335919392},{"$f":"SUMIFS('O - Disconn'!S$126:S$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":19.856163928441209},{"$f":"SUMIFS('O - Disconn'!T$126:T$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":19.982843952975472},{"$f":"SUMIFS('O - Disconn'!U$126:U$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.05049548239321},{"$f":"SUMIFS('O - Disconn'!V$126:V$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.084205151193121},{"$f":"SUMIFS('O - Disconn'!W$126:W$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.112824033745987},{"$f":"SUMIFS('O - Disconn'!X$126:X$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.139624404581799},{"$f":"SUMIFS('O - Disconn'!Y$126:Y$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.167611522646265},{"$f":"SUMIFS('O - Disconn'!Z$126:Z$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.192799928904282},{"$f":"SUMIFS('O - Disconn'!AA$126:AA$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.215189623355851},{"$f":"SUMIFS('O - Disconn'!AB$126:AB$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.234780606000975},{"$f":"SUMIFS('O - Disconn'!AC$126:AC$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.251572876839653},{"$f":"SUMIFS('O - Disconn'!AD$126:AD$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.265566435871882},{"$f":"SUMIFS('O - Disconn'!AE$126:AE$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.27676128309767},{"$f":"SUMIFS('O - Disconn'!AF$126:AF$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AG$126:AG$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AH$126:AH$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AI$126:AI$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AJ$126:AJ$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AK$126:AK$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AL$126:AL$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AM$126:AM$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AN$126:AN$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AO$126:AO$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AP$126:AP$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},{"$f":"SUMIFS('O - Disconn'!AQ$126:AQ$133,'O - Disconn'!$A$126:$A$133,$A9,'O - Disconn'!$B$126:$B$133,$B9,'O - Disconn'!$C$126:$C$133,$C9)","v":20.285157418517009},null,null,{"$f":"'O - Disconn'!AT132","v":9},{"$f":"'O - Disconn'!AW132+'I - assumptions'!$B$119*'O - Disconn'!Q132","v":45.648282860737794},19.466878028697487,19.746677132180302,19.919503940708339,20.016669717684341,20.067350316793167]
[2,2,2,null,"commercial","adjoining west",null,{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!D:D,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!D:D,'O - Comm CN'!$BW:$BW,$F10))","v":157.84383590000002},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!E:E,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!E:E,'O - Comm CN'!$BW:$BW,$F10))","v":177.07050669999998},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!F:F,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!F:F,'O - Comm CN'!$BW:$BW,$F10))","v":187.87945229999997},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!G:G,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!G:G,'O - Comm CN'!$BW:$BW,$F10))","v":200.69315019999996},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!H:H,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!H:H,'O - Comm CN'!$BW:$BW,$F10))","v":211.51506839000001},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!I:I,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!I:I,'O - Comm CN'!$BW:$BW,$F10))","v":221.21672179999999},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!J:J,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!J:J,'O - Comm CN'!$BW:$BW,$F10))","v":224.16712372999999},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!K:K,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!K:K,'O - Comm CN'!$BW:$BW,$F10))","v":233.89041070000002},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!L:L,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!L:L,'O - Comm CN'!$BW:$BW,$F10))","v":244.09041020000001},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!M:M,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!M:M,'O - Comm CN'!$BW:$BW,$F10))","v":245.14379011999998},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!N:N,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!N:N,'O - Comm CN'!$BW:$BW,$F10))","v":255.01369899999997},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!O:O,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!O:O,'O - Comm CN'!$BW:$BW,$F10))","v":259.58904029999997},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!P:P,'O - Res CN'!$FS:$FS,$F10),SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,$F10))","v":260.92876750000005},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F10)+T10, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*T10)","v":262.54920233370348},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F10)+U10, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*U10)","v":264.38944454558805},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F10)+V10, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*V10)","v":265.57246077858883},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F10)+W10, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*W10)","v":266.256856205887},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F10)+X10, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*X10)","v":266.62234711539264},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F10)+Y10, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*Y10)","v":266.80446535595354},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F10)+Z10, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*Z10)","v":266.95908035879683},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F10)+AA10, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AA10)","v":267.10387075742017},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F10)+AB10, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AB10)","v":267.25507261972643},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F10)+AC10, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AC10)","v":267.39115429580193},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F10)+AD10, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AD10)","v":267.51211578564687},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F10)+AE10, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AE10)","v":267.61795708926115},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F10)+AF10, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AF10)","v":267.70867820664489},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F10)+AG10, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AG10)","v":267.78427913779791},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F10)+AH10, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AH10)","v":267.84475988272033},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F10)+AI10, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AI10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F10)+AJ10, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AJ10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F10)+AK10, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AK10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F10)+AL10, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AL10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F10)+AM10, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AM10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F10)+AN10, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AN10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F10)+AO10, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AO10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F10)+AP10, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AP10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F10)+AQ10, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AQ10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F10)+AR10, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AR10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F10)+AS10, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AS10)","v":267.89012044141225},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F10)+AT10, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AT10)","v":267.89012044141225},null,{"$f":"'C - tariff volumes'!AP85","v":260.25890390000001},{"$f":"'C - tariff volumes'!AR85","v":261.28235957372681},{"$f":"'C - tariff volumes'!AS85","v":261.90375083464579},{"$f":"'C - tariff volumes'!AT85","v":261.7845752602135},{"$f":"'C - tariff volumes'!AU85","v":260.43515437473798},{"$f":"'C - tariff volumes'!AV85","v":258.02464890876485},{"$f":"'C - tariff volumes'!AW85","v":255.03684389004812},null,null,{"$f":"SUMIFS('O - Disconn'!D$126:D$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":0},{"$f":"SUMIFS('O - Disconn'!E$126:E$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":0},{"$f":"SUMIFS('O - Disconn'!F$126:F$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":0},{"$f":"SUMIFS('O - Disconn'!G$126:G$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":1},{"$f":"SUMIFS('O - Disconn'!H$126:H$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":1},{"$f":"SUMIFS('O - Disconn'!I$126:I$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":0},{"$f":"SUMIFS('O - Disconn'!J$126:J$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":0},{"$f":"SUMIFS('O - Disconn'!K$126:K$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":0},{"$f":"SUMIFS('O - Disconn'!L$126:L$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":0},{"$f":"SUMIFS('O - Disconn'!M$126:M$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":0},{"$f":"SUMIFS('O - Disconn'!N$126:N$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":3},{"$f":"SUMIFS('O - Disconn'!O$126:O$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":1},{"$f":"SUMIFS('O - Disconn'!P$126:P$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2},{"$f":"SUMIFS('O - Disconn'!Q$126:Q$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0374906652710805},{"$f":"SUMIFS('O - Disconn'!R$126:R$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0517717078155822},{"$f":"SUMIFS('O - Disconn'!S$126:S$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0609524042723919},{"$f":"SUMIFS('O - Disconn'!T$126:T$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0662635965444669},{"$f":"SUMIFS('O - Disconn'!U$126:U$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0690999575379112},{"$f":"SUMIFS('O - Disconn'!V$126:V$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0705132705924556},{"$f":"SUMIFS('O - Disconn'!W$126:W$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0717131471192318},{"$f":"SUMIFS('O - Disconn'!X$126:X$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0728367806438959},{"$f":"SUMIFS('O - Disconn'!Y$126:Y$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0740101697849873},{"$f":"SUMIFS('O - Disconn'!Z$126:Z$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0750662200119687},{"$f":"SUMIFS('O - Disconn'!AA$126:AA$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0760049313248414},{"$f":"SUMIFS('O - Disconn'!AB$126:AB$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0768263037236045},{"$f":"SUMIFS('O - Disconn'!AC$126:AC$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0775303372082594},{"$f":"SUMIFS('O - Disconn'!AD$126:AD$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0781170317788042},{"$f":"SUMIFS('O - Disconn'!AE$126:AE$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0785863874352399},{"$f":"SUMIFS('O - Disconn'!AF$126:AF$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AG$126:AG$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AH$126:AH$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AI$126:AI$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AJ$126:AJ$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AK$126:AK$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AL$126:AL$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AM$126:AM$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AN$126:AN$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AO$126:AO$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AP$126:AP$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},{"$f":"SUMIFS('O - Disconn'!AQ$126:AQ$133,'O - Disconn'!$A$126:$A$133,$A10,'O - Disconn'!$B$126:$B$133,$B10,'O - Disconn'!$C$126:$C$133,$C10)","v":2.0789384041775678},null,null,{"$f":"'O - Disconn'!AT133","v":1},{"$f":"'O - Disconn'!AW133+'I - assumptions'!$B$119*'O - Disconn'!Q133","v":2.0187453326355405},2.0446311865433313,2.0563620560439873,2.0636080004084292,2.0676817770411891,2.0698066140651834]
[null,null,null,"Including additional disconnections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative disconnections due to policy"]
[1,1,1,"Central and west","residential","central",null,{"$f":"H3","v":445025.56453261996},{"$f":"I3","v":457569.69001548982},466546.65761070006,476190.81906600017,486727.08928690007,499178.27015215013,511288.74411663995,525378.96467200015,541826.62782070017,560241.03469949996,575343.09576629987,585864.25640119985,603303.15017199994,{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F3)+T3, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*T3)-(BS12)","v":613265.18069259869},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F3)+U3, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*U3)-(BT12)","v":617170.5282235177},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F3)+V3, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*V3)-(BU12)","v":617304.7998493812},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F3)+W3, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*W3)-(BV12)","v":614006.49819272023},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F3)+X3, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*X3)-(BW12)","v":608145.45441022934},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F3)+Y3, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*Y3)-(BX12)","v":601693.07051068067},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F3)+Z3, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*Z3)-(BY12)","v":595125.70974745986},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F3)+AA3, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AA3)-(BZ12)","v":588510.16336459049},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F3)+AB3, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AB3)-(CA12)","v":581882.60564486729},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F3)+AC3, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AC3)-(CB12)","v":575198.01501091057},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F3)+AD3, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AD3)-(CC12)","v":568457.06708074384},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F3)+AE3, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AE3)-(CD12)","v":561660.930009712},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F3)+AF3, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AF3)-(CE12)","v":554810.91488439962},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F3)+AG3, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AG3)-(CF12)","v":548020.71028723149},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F3)+AH3, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AH3)-(CG12)","v":541176.10461511894},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F3)+AI3, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AI3)-(CH12)","v":534277.37315097277},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F3)+AJ3, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AJ3)-(CI12)","v":527230.24084204494},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F3)+AK3, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AK3)-(CJ12)","v":520176.93156976433},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F3)+AL3, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AL3)-(CK12)","v":513252.18435857038},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F3)+AM3, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AM3)-(CL12)","v":506319.73037030199},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F3)+AN3, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AN3)-(CM12)","v":499379.66593967256},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F3)+AO3, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AO3)-(CN12)","v":492432.08619721164},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F3)+AP3, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AP3)-(CO12)","v":485477.08508431714},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F3)+AQ3, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AQ3)-(CP12)","v":478675.29064037954},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F3)+AR3, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AR3)-(CQ12)","v":471864.25250977691},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F3)+AS3, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AS3)-(CR12)","v":465044.0862385924},{"$f":"IF($E3=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F3)+AT3, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F3))*AT3)-(CS12)","v":458214.90592858323},null,{"$f":"'C - tariff volumes'!AP3","v":594583.70328659983},{"$f":"T12+(U12-T12)*'I - assumptions'!$B$119","v":608284.16543229925},{"$f":"U12+(V12-U12)*'I - assumptions'!$B$119","v":615217.85445805825},{"$f":"V12+(W12-V12)*'I - assumptions'!$B$119","v":617237.66403644951},{"$f":"W12+(X12-W12)*'I - assumptions'!$B$119","v":615655.64902105066},{"$f":"X12+(Y12-X12)*'I - assumptions'!$B$119","v":611075.97630147473},{"$f":"Y12+(Z12-Y12)*'I - assumptions'!$B$119","v":604919.26246045507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T12*(1-'I - assumptions'!O$82)+BR12","v":2111.5610256019681},{"$f":"$T12*(1-'I - assumptions'!P$82)+BS12","v":5128.0767764619704},{"$f":"$T12*(1-'I - assumptions'!Q$82)+BT12","v":9652.8504027519411},{"$f":"$T12*(1-'I - assumptions'!R$82)+BU12","v":15685.881904471946},{"$f":"$T12*(1-'I - assumptions'!S$82)+BV12","v":23227.171281621919},{"$f":"$T12*(1-'I - assumptions'!T$82)+BW12","v":30768.460658771892},{"$f":"$T12*(1-'I - assumptions'!U$82)+BX12","v":38309.750035921861},{"$f":"$T12*(1-'I - assumptions'!V$82)+BY12","v":45851.039413071834},{"$f":"$T12*(1-'I - assumptions'!W$82)+BZ12","v":53392.328790221807},{"$f":"$T12*(1-'I - assumptions'!X$82)+CA12","v":60933.61816737178},{"$f":"$T12*(1-'I - assumptions'!Y$82)+CB12","v":68474.907544521746},{"$f":"$T12*(1-'I - assumptions'!Z$82)+CC12","v":76016.196921671712},{"$f":"$T12*(1-'I - assumptions'!AA$82)+CD12","v":83557.486298821677},{"$f":"$T12*(1-'I - assumptions'!AB$82)+CE12","v":91098.775675971643},{"$f":"$T12*(1-'I - assumptions'!AC$82)+CF12","v":98640.065053121609},{"$f":"$T12*(1-'I - assumptions'!AD$82)+CG12","v":106181.35443027157},{"$f":"$T12*(1-'I - assumptions'!AE$82)+CH12","v":113722.64380742154},{"$f":"$T12*(1-'I - assumptions'!AF$82)+CI12","v":121263.93318457151},{"$f":"$T12*(1-'I - assumptions'!AG$82)+CJ12","v":128805.22256172147},{"$f":"$T12*(1-'I - assumptions'!AH$82)+CK12","v":136346.51193887144},{"$f":"$T12*(1-'I - assumptions'!AI$82)+CL12","v":143887.80131602142},{"$f":"$T12*(1-'I - assumptions'!AJ$82)+CM12","v":151429.0906931714},{"$f":"$T12*(1-'I - assumptions'!AK$82)+CN12","v":158970.38007032138},{"$f":"$T12*(1-'I - assumptions'!AL$82)+CO12","v":166511.66944747136},{"$f":"$T12*(1-'I - assumptions'!AM$82)+CP12","v":174052.95882462134},{"$f":"$T12*(1-'I - assumptions'!AN$82)+CQ12","v":181594.24820177132},{"$f":"$T12*(1-'I - assumptions'!AO$82)+CR12","v":189135.5375789213},null,null,0,{"$f":"'I - assumptions'!$B$119*BS12","v":1055.7805128009841},{"$f":"AVERAGE(BS12:BT12)","v":3619.8189010319693},{"$f":"AVERAGE(BT12:BU12)","v":7390.4635896069558},{"$f":"AVERAGE(BU12:BV12)","v":12669.366153611943},{"$f":"AVERAGE(BV12:BW12)","v":19456.526593046932},{"$f":"AVERAGE(BW12:BX12)","v":26997.815970196905}]
[2,1,1,null,"commercial","central",null,{"$f":"H4","v":9933.8082061000023},10047.584806699999,10163.230149760004,10287.528743589999,10358.567122800001,10302.66525407,10285.213681989999,10305.5945452,10348.0931251,10341.823465410007,10638.079430860002,10760.610930310002,10832.282165419998,{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F4)+T4, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*T4)-(BS13)","v":10924.055543641214},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F4)+U4, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*U4)-(BT13)","v":10943.043073800149},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F4)+V4, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*V4)-(BU13)","v":10911.071540308152},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F4)+W4, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*W4)-(BV13)","v":10831.668640646749},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F4)+X4, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*X4)-(BW13)","v":10714.069003094262},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F4)+Y4, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*Y4)-(BX13)","v":10590.239538779735},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F4)+Z4, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*Z4)-(BY13)","v":10465.193383818001},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F4)+AA4, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AA4)-(BZ13)","v":10339.636254243391},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F4)+AB4, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AB4)-(CA13)","v":10213.946599281882},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F4)+AC4, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AC4)-(CB13)","v":10087.654416897803},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F4)+AD4, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AD4)-(CC13)","v":9960.7669641236607},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F4)+AE4, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AE4)-(CD13)","v":9833.2967884951868},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F4)+AF4, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AF4)-(CE13)","v":9705.2579728189485},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F4)+AG4, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AG4)-(CF13)","v":9577.8716830612793},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F4)+AH4, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AH4)-(CG13)","v":9449.911135321141},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F4)+AI4, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AI4)-(CH13)","v":9321.3792865016112},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F4)+AJ4, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AJ4)-(CI13)","v":9191.2836609035257},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F4)+AK4, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AK4)-(CJ13)","v":9061.1216865370698},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F4)+AL4, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AL4)-(CK13)","v":8932.3406389990814},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F4)+AM4, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AM4)-(CL13)","v":8803.4768104669711},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F4)+AN4, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AN4)-(CM13)","v":8674.5312357031617},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F4)+AO4, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AO4)-(CN13)","v":8545.504936535559},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F4)+AP4, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AP4)-(CO13)","v":8416.3989220192016},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F4)+AQ4, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AQ4)-(CP13)","v":8288.9385500639146},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F4)+AR4, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AR4)-(CQ13)","v":8161.3788886697203},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F4)+AS4, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AS4)-(CR13)","v":8033.7211789546063},{"$f":"IF($E4=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F4)+AT4, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F4))*AT4)-(CS13)","v":7905.9666465225855},null,{"$f":"'C - tariff volumes'!AP13","v":10796.446547865},{"$f":"T13+(U13-T13)*'I - assumptions'!$B$119","v":10878.168854530606},{"$f":"U13+(V13-U13)*'I - assumptions'!$B$119","v":10933.549308720681},{"$f":"V13+(W13-V13)*'I - assumptions'!$B$119","v":10927.05730705415},{"$f":"W13+(X13-W13)*'I - assumptions'!$B$119","v":10871.370090477451},{"$f":"X13+(Y13-X13)*'I - assumptions'!$B$119","v":10772.868821870507},{"$f":"Y13+(Z13-Y13)*'I - assumptions'!$B$119","v":10652.154270936999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T13*(1-'I - assumptions'!O$82)+BR13","v":37.912987578969428},{"$f":"$T13*(1-'I - assumptions'!P$82)+BS13","v":92.074398406069463},{"$f":"$T13*(1-'I - assumptions'!Q$82)+BT13","v":173.31651464671893},{"$f":"$T13*(1-'I - assumptions'!R$82)+BU13","v":281.63933630091901},{"$f":"$T13*(1-'I - assumptions'!S$82)+BV13","v":417.04286336866846},{"$f":"$T13*(1-'I - assumptions'!T$82)+BW13","v":552.44639043641791},{"$f":"$T13*(1-'I - assumptions'!U$82)+BX13","v":687.84991750416737},{"$f":"$T13*(1-'I - assumptions'!V$82)+BY13","v":823.25344457191682},{"$f":"$T13*(1-'I - assumptions'!W$82)+BZ13","v":958.65697163966627},{"$f":"$T13*(1-'I - assumptions'!X$82)+CA13","v":1094.0604987074157},{"$f":"$T13*(1-'I - assumptions'!Y$82)+CB13","v":1229.4640257751653},{"$f":"$T13*(1-'I - assumptions'!Z$82)+CC13","v":1364.8675528429148},{"$f":"$T13*(1-'I - assumptions'!AA$82)+CD13","v":1500.2710799106644},{"$f":"$T13*(1-'I - assumptions'!AB$82)+CE13","v":1635.674606978414},{"$f":"$T13*(1-'I - assumptions'!AC$82)+CF13","v":1771.0781340461635},{"$f":"$T13*(1-'I - assumptions'!AD$82)+CG13","v":1906.4816611139131},{"$f":"$T13*(1-'I - assumptions'!AE$82)+CH13","v":2041.8851881816627},{"$f":"$T13*(1-'I - assumptions'!AF$82)+CI13","v":2177.2887152494122},{"$f":"$T13*(1-'I - assumptions'!AG$82)+CJ13","v":2312.6922423171618},{"$f":"$T13*(1-'I - assumptions'!AH$82)+CK13","v":2448.0957693849114},{"$f":"$T13*(1-'I - assumptions'!AI$82)+CL13","v":2583.4992964526609},{"$f":"$T13*(1-'I - assumptions'!AJ$82)+CM13","v":2718.9028235204105},{"$f":"$T13*(1-'I - assumptions'!AK$82)+CN13","v":2854.3063505881601},{"$f":"$T13*(1-'I - assumptions'!AL$82)+CO13","v":2989.7098776559096},{"$f":"$T13*(1-'I - assumptions'!AM$82)+CP13","v":3125.1134047236592},{"$f":"$T13*(1-'I - assumptions'!AN$82)+CQ13","v":3260.5169317914088},{"$f":"$T13*(1-'I - assumptions'!AO$82)+CR13","v":3395.9204588591583},null,null,0,{"$f":"'I - assumptions'!$B$119*BS13","v":18.956493789484714},{"$f":"AVERAGE(BS13:BT13)","v":64.993692992519442},132.6954565263942,227.47792547381897,349.34109983479374,484.74462690254319]
[1,2,1,null,"residential","west",null,{"$f":"H5","v":126652.14186199999},130089.45759399999,133053.5531477,135735.88096560002,138386.26314429997,140965.74589139997,143023.16707599998,145369.25704149998,148136.31489536,151553.44494369999,154425.43216610001,156469.99211170003,159553.66012099999,{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F5)+T5, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*T5)-(BS14)","v":160852.51194817509},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F5)+U5, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*U5)-(BT14)","v":161441.60007475442},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F5)+V5, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*V5)-(BU14)","v":161193.46976595145},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F5)+W5, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*W5)-(BV14)","v":160203.57919829068},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F5)+X5, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*X5)-(BW14)","v":158589.36812858065},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F5)+Y5, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*Y5)-(BX14)","v":156848.54916440949},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F5)+Z5, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*Z5)-(BY14)","v":155084.63665152367},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F5)+AA5, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AA5)-(BZ14)","v":153311.70656275254},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F5)+AB5, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AB5)-(CA14)","v":151527.65275315577},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F5)+AC5, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AC5)-(CB14)","v":149730.96504172849},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F5)+AD5, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AD5)-(CC14)","v":147921.49039541831},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F5)+AE5, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AE5)-(CD14)","v":146099.07561035475},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F5)+AF5, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AF5)-(CE14)","v":144263.56731398447},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F5)+AG5, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AG5)-(CF14)","v":142425.57704658472},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F5)+AH5, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AH5)-(CG14)","v":140574.05146163839},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F5)+AI5, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AI5)-(CH14)","v":138708.83837513343},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F5)+AJ5, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AJ5)-(CI14)","v":136803.87021469011},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F5)+AK5, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AK5)-(CJ14)","v":134897.78389685845},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F5)+AL5, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AL5)-(CK14)","v":133002.28062139111},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F5)+AM5, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AM5)-(CL14)","v":131105.54087747322},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F5)+AN5, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AN5)-(CM14)","v":129207.58012096038},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F5)+AO5, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AO5)-(CN14)","v":127308.41361451003},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F5)+AP5, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AP5)-(CO14)","v":125408.05642999642},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F5)+AQ5, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AQ5)-(CP14)","v":123519.21180843527},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F5)+AR5, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AR5)-(CQ14)","v":121629.04748524971},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F5)+AS5, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AS5)-(CR14)","v":119737.57995671008},{"$f":"IF($E5=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F5)+AT5, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F5))*AT5)-(CS14)","v":117844.82551288328},null,{"$f":"'C - tariff volumes'!AP23","v":158011.82611635001},{"$f":"T14+(U14-T14)*'I - assumptions'!$B$119","v":160203.08603458753},{"$f":"U14+(V14-U14)*'I - assumptions'!$B$119","v":161147.05601146474},{"$f":"V14+(W14-V14)*'I - assumptions'!$B$119","v":161317.53492035292},{"$f":"W14+(X14-W14)*'I - assumptions'!$B$119","v":160698.52448212105},{"$f":"X14+(Y14-X14)*'I - assumptions'!$B$119","v":159396.47366343567},{"$f":"Y14+(Z14-Y14)*'I - assumptions'!$B$119","v":157718.95864649507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T14*(1-'I - assumptions'!O$82)+BR14","v":558.43781042349167},{"$f":"$T14*(1-'I - assumptions'!P$82)+BS14","v":1356.2061110284924},{"$f":"$T14*(1-'I - assumptions'!Q$82)+BT14","v":2552.8585619359847},{"$f":"$T14*(1-'I - assumptions'!R$82)+BU14","v":4148.3951631459859},{"$f":"$T14*(1-'I - assumptions'!S$82)+BV14","v":6142.8159146584785},{"$f":"$T14*(1-'I - assumptions'!T$82)+BW14","v":8137.2366661709711},{"$f":"$T14*(1-'I - assumptions'!U$82)+BX14","v":10131.657417683464},{"$f":"$T14*(1-'I - assumptions'!V$82)+BY14","v":12126.078169195956},{"$f":"$T14*(1-'I - assumptions'!W$82)+BZ14","v":14120.498920708449},{"$f":"$T14*(1-'I - assumptions'!X$82)+CA14","v":16114.919672220942},{"$f":"$T14*(1-'I - assumptions'!Y$82)+CB14","v":18109.340423733436},{"$f":"$T14*(1-'I - assumptions'!Z$82)+CC14","v":20103.761175245931},{"$f":"$T14*(1-'I - assumptions'!AA$82)+CD14","v":22098.181926758425},{"$f":"$T14*(1-'I - assumptions'!AB$82)+CE14","v":24092.60267827092},{"$f":"$T14*(1-'I - assumptions'!AC$82)+CF14","v":26087.023429783414},{"$f":"$T14*(1-'I - assumptions'!AD$82)+CG14","v":28081.444181295908},{"$f":"$T14*(1-'I - assumptions'!AE$82)+CH14","v":30075.864932808403},{"$f":"$T14*(1-'I - assumptions'!AF$82)+CI14","v":32070.285684320897},{"$f":"$T14*(1-'I - assumptions'!AG$82)+CJ14","v":34064.706435833388},{"$f":"$T14*(1-'I - assumptions'!AH$82)+CK14","v":36059.127187345883},{"$f":"$T14*(1-'I - assumptions'!AI$82)+CL14","v":38053.547938858377},{"$f":"$T14*(1-'I - assumptions'!AJ$82)+CM14","v":40047.968690370872},{"$f":"$T14*(1-'I - assumptions'!AK$82)+CN14","v":42042.389441883366},{"$f":"$T14*(1-'I - assumptions'!AL$82)+CO14","v":44036.810193395861},{"$f":"$T14*(1-'I - assumptions'!AM$82)+CP14","v":46031.230944908355},{"$f":"$T14*(1-'I - assumptions'!AN$82)+CQ14","v":48025.651696420849},{"$f":"$T14*(1-'I - assumptions'!AO$82)+CR14","v":50020.072447933344},null,null,0,{"$f":"'I - assumptions'!$B$119*BS14","v":279.21890521174583},957.32196072599208,1954.5323364822384,3350.6268625409853,5145.6055389022322,7140.0262904147248]
[2,2,1,null,"commercial","west",null,{"$f":"H6","v":6198.4794204999998},6229.8419605299996,6267.3507176000003,6280.5232848800024,6253.6712578999995,6221.8630948600012,6191.2985895399997,6167.7150822000012,6162.6054387999993,6096.2654341999978,6181.7342660400009,6160.1259895799994,6142.4739742999991,{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F6)+T6, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*T6)-(BS15)","v":6140.9250662504801},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F6)+U6, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*U6)-(BT15)","v":6125.1093714271537},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F6)+V6, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*V6)-(BU15)","v":6089.22920083183},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F6)+W6, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*W6)-(BV15)","v":6034.3099017236018},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F6)+X6, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*X6)-(BW15)","v":5961.6129326504661},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F6)+Y6, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*Y6)-(BX15)","v":5887.5560270868973},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F6)+Z6, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*Z6)-(BY15)","v":5813.2510662205823},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F6)+AA6, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AA6)-(BZ15)","v":5738.8492446446407},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F6)+AB6, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AB6)-(CA15)","v":5664.3279395726286},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F6)+AC6, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AC6)-(CB15)","v":5589.6709296601794},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F6)+AD6, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AD6)-(CC15)","v":5514.8765711296091},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F6)+AE6, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AE6)-(CD15)","v":5439.9432183684048},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F6)+AF6, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AF6)-(CE15)","v":5364.8692239521997},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F6)+AG6, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AG6)-(CF15)","v":5289.7685698795322},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F6)+AH6, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AH6)-(CG15)","v":5214.5225285676315},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F6)+AI6, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AI6)-(CH15)","v":5139.1294653586192},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F6)+AJ6, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AJ6)-(CI15)","v":5063.3093799962226},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F6)+AK6, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AK6)-(CJ15)","v":4987.477284142371},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F6)+AL6, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AL6)-(CK15)","v":4911.7588641817356},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F6)+AM6, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AM6)-(CL15)","v":4836.0271629121225},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F6)+AN6, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AN6)-(CM15)","v":4760.2823463498962},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F6)+AO6, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AO6)-(CN15)","v":4684.5245784362123},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F6)+AP6, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AP6)-(CO15)","v":4608.7540210629659},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F6)+AQ6, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AQ6)-(CP15)","v":4533.1071238652876},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F6)+AR6, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AR6)-(CQ15)","v":4457.4460513240983},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F6)+AS6, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AS6)-(CR15)","v":4381.7709806311868},{"$f":"IF($E6=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F6)+AT6, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F6))*AT6)-(CS15)","v":4306.0820867634538},null,{"$f":"'C - tariff volumes'!AP33","v":6151.2999819399993},{"$f":"T15+(U15-T15)*'I - assumptions'!$B$119","v":6141.6995202752396},{"$f":"U15+(V15-U15)*'I - assumptions'!$B$119","v":6133.0172188388169},{"$f":"V15+(W15-V15)*'I - assumptions'!$B$119","v":6107.1692861294923},{"$f":"W15+(X15-W15)*'I - assumptions'!$B$119","v":6061.7695512777154},{"$f":"X15+(Y15-X15)*'I - assumptions'!$B$119","v":5997.9614171870344},{"$f":"Y15+(Z15-Y15)*'I - assumptions'!$B$119","v":5924.5844798686812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T15*(1-'I - assumptions'!O$82)+BR15","v":21.498658910049674},{"$f":"$T15*(1-'I - assumptions'!P$82)+BS15","v":52.2110287815497},{"$f":"$T15*(1-'I - assumptions'!Q$82)+BT15","v":98.279583588799397},{"$f":"$T15*(1-'I - assumptions'!R$82)+BU15","v":159.70432333179946},{"$f":"$T15*(1-'I - assumptions'!S$82)+BV15","v":236.48524801054918},{"$f":"$T15*(1-'I - assumptions'!T$82)+BW15","v":313.26617268929891},{"$f":"$T15*(1-'I - assumptions'!U$82)+BX15","v":390.04709736804864},{"$f":"$T15*(1-'I - assumptions'!V$82)+BY15","v":466.82802204679837},{"$f":"$T15*(1-'I - assumptions'!W$82)+BZ15","v":543.60894672554809},{"$f":"$T15*(1-'I - assumptions'!X$82)+CA15","v":620.38987140429776},{"$f":"$T15*(1-'I - assumptions'!Y$82)+CB15","v":697.17079608304743},{"$f":"$T15*(1-'I - assumptions'!Z$82)+CC15","v":773.95172076179711},{"$f":"$T15*(1-'I - assumptions'!AA$82)+CD15","v":850.73264544054678},{"$f":"$T15*(1-'I - assumptions'!AB$82)+CE15","v":927.51357011929645},{"$f":"$T15*(1-'I - assumptions'!AC$82)+CF15","v":1004.2944947980461},{"$f":"$T15*(1-'I - assumptions'!AD$82)+CG15","v":1081.0754194767958},{"$f":"$T15*(1-'I - assumptions'!AE$82)+CH15","v":1157.8563441555455},{"$f":"$T15*(1-'I - assumptions'!AF$82)+CI15","v":1234.6372688342951},{"$f":"$T15*(1-'I - assumptions'!AG$82)+CJ15","v":1311.4181935130448},{"$f":"$T15*(1-'I - assumptions'!AH$82)+CK15","v":1388.1991181917945},{"$f":"$T15*(1-'I - assumptions'!AI$82)+CL15","v":1464.9800428705441},{"$f":"$T15*(1-'I - assumptions'!AJ$82)+CM15","v":1541.7609675492938},{"$f":"$T15*(1-'I - assumptions'!AK$82)+CN15","v":1618.5418922280435},{"$f":"$T15*(1-'I - assumptions'!AL$82)+CO15","v":1695.3228169067932},{"$f":"$T15*(1-'I - assumptions'!AM$82)+CP15","v":1772.1037415855428},{"$f":"$T15*(1-'I - assumptions'!AN$82)+CQ15","v":1848.8846662642925},{"$f":"$T15*(1-'I - assumptions'!AO$82)+CR15","v":1925.6655909430422},null,null,0,{"$f":"'I - assumptions'!$B$119*BS15","v":10.749329455024837},36.854843845799685,75.245306185174542,128.99195346029944,198.09478567117432,274.87571034992402]
[1,1,2,"Adjoining central and west","residential","adjoining central",null,{"$f":"H7","v":1004.8849359999999},1148.1565007100003,1516.7260160000001,1878.150684,1974.594535,2072.6552039999997,2161.3725709999999,2257.3670975999999,2512.8986599999998,2769.028691,2940.2712005999997,3079.4328481000002,3198.210908,{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F7)+T7, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*T7)-(BS16)","v":3289.3895823158664},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F7)+U7, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*U7)-(BT16)","v":3539.4253324501829},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F7)+V7, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*V7)-(BU16)","v":3686.8187719105813},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F7)+W7, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*W7)-(BV16)","v":3751.5982670727358},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F7)+X7, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*X7)-(BW16)","v":3763.5817139840374},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F7)+Y7, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*Y7)-(BX16)","v":3749.613885368432},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F7)+Z7, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*Z7)-(BY16)","v":3731.7489477975296},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F7)+AA7, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AA7)-(BZ16)","v":3712.4789168673333},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F7)+AB7, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AB7)-(CA16)","v":3692.8856907369445},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F7)+AC7, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AC7)-(CB16)","v":3671.254023584595},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F7)+AD7, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AD7)-(CC16)","v":3647.5839154102841},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F7)+AE7, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AE7)-(CD16)","v":3621.8753662140125},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F7)+AF7, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AF7)-(CE16)","v":3594.1283759957792},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F7)+AG7, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AG7)-(CF16)","v":3564.3429447555845},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F7)+AH7, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AH7)-(CG16)","v":3532.5190724934291},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F7)+AI7, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AI7)-(CH16)","v":3498.6567592093124},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F7)+AJ7, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AJ7)-(CI16)","v":3458.6791228593124},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F7)+AK7, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AK7)-(CJ16)","v":3418.7014865093124},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F7)+AL7, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AL7)-(CK16)","v":3378.7238501593129},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F7)+AM7, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AM7)-(CL16)","v":3338.7462138093128},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F7)+AN7, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AN7)-(CM16)","v":3298.7685774593128},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F7)+AO7, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AO7)-(CN16)","v":3258.7909411093128},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F7)+AP7, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AP7)-(CO16)","v":3218.8133047593128},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F7)+AQ7, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AQ7)-(CP16)","v":3178.8356684093133},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F7)+AR7, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AR7)-(CQ16)","v":3138.8580320593132},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F7)+AS7, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AS7)-(CR16)","v":3098.8803957093132},{"$f":"IF($E7=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F7)+AT7, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F7))*AT7)-(CS16)","v":3058.9027593593137},null,{"$f":"'C - tariff volumes'!AP55","v":3138.8218780500001},{"$f":"T16+(U16-T16)*'I - assumptions'!$B$119","v":3243.8002451579332},{"$f":"U16+(V16-U16)*'I - assumptions'!$B$119","v":3414.4074573830248},{"$f":"V16+(W16-V16)*'I - assumptions'!$B$119","v":3613.1220521803821},{"$f":"W16+(X16-W16)*'I - assumptions'!$B$119","v":3719.2085194916585},{"$f":"X16+(Y16-X16)*'I - assumptions'!$B$119","v":3757.5899905283868},{"$f":"Y16+(Z16-Y16)*'I - assumptions'!$B$119","v":3756.5977996762349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T16*(1-'I - assumptions'!O$82)+BR16","v":11.193738177999833},{"$f":"$T16*(1-'I - assumptions'!P$82)+BS16","v":27.184792717999848},{"$f":"$T16*(1-'I - assumptions'!Q$82)+BT16","v":51.171374527999689},{"$f":"$T16*(1-'I - assumptions'!R$82)+BU16","v":83.153483607999718},{"$f":"$T16*(1-'I - assumptions'!S$82)+BV16","v":123.13111995799957},{"$f":"$T16*(1-'I - assumptions'!T$82)+BW16","v":163.10875630799944},{"$f":"$T16*(1-'I - assumptions'!U$82)+BX16","v":203.08639265799928},{"$f":"$T16*(1-'I - assumptions'!V$82)+BY16","v":243.06402900799912},{"$f":"$T16*(1-'I - assumptions'!W$82)+BZ16","v":283.04166535799897},{"$f":"$T16*(1-'I - assumptions'!X$82)+CA16","v":323.01930170799881},{"$f":"$T16*(1-'I - assumptions'!Y$82)+CB16","v":362.99693805799865},{"$f":"$T16*(1-'I - assumptions'!Z$82)+CC16","v":402.97457440799849},{"$f":"$T16*(1-'I - assumptions'!AA$82)+CD16","v":442.95221075799833},{"$f":"$T16*(1-'I - assumptions'!AB$82)+CE16","v":482.92984710799817},{"$f":"$T16*(1-'I - assumptions'!AC$82)+CF16","v":522.90748345799807},{"$f":"$T16*(1-'I - assumptions'!AD$82)+CG16","v":562.88511980799797},{"$f":"$T16*(1-'I - assumptions'!AE$82)+CH16","v":602.86275615799786},{"$f":"$T16*(1-'I - assumptions'!AF$82)+CI16","v":642.84039250799776},{"$f":"$T16*(1-'I - assumptions'!AG$82)+CJ16","v":682.81802885799766},{"$f":"$T16*(1-'I - assumptions'!AH$82)+CK16","v":722.79566520799756},{"$f":"$T16*(1-'I - assumptions'!AI$82)+CL16","v":762.77330155799746},{"$f":"$T16*(1-'I - assumptions'!AJ$82)+CM16","v":802.75093790799735},{"$f":"$T16*(1-'I - assumptions'!AK$82)+CN16","v":842.72857425799725},{"$f":"$T16*(1-'I - assumptions'!AL$82)+CO16","v":882.70621060799715},{"$f":"$T16*(1-'I - assumptions'!AM$82)+CP16","v":922.68384695799705},{"$f":"$T16*(1-'I - assumptions'!AN$82)+CQ16","v":962.66148330799695},{"$f":"$T16*(1-'I - assumptions'!AO$82)+CR16","v":1002.6391196579968},null,null,0,{"$f":"'I - assumptions'!$B$119*BS16","v":5.5968690889999166},19.189265447999841,39.178083622999765,67.16242906799971,103.14230178299965,143.11993813299949]
[2,1,2,null,"commercial","adjoining central",null,{"$f":"H8","v":12.238356},13.5013697,14.673972719999998,17.4630139,18.326027,18.0493147,18.035616399999999,19.75342466,22.863014,24.543207199999998,26.808219000000001,26.997260300000001,31.942465300000002,{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F8)+T8, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*T8)-(BS17)","v":32.930281983407802},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F8)+U8, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*U8)-(BT17)","v":35.628049916334255},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F8)+V8, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*V8)-(BU17)","v":37.229329863792621},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F8)+W8, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*W8)-(BV17)","v":37.949253010090096},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F8)+X8, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*X8)-(BW17)","v":38.108103055349929},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F8)+Y8, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*Y8)-(BX17)","v":37.988202026574733},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F8)+Z8, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*Z8)-(BY17)","v":37.826440885536677},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F8)+AA8, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AA8)-(BZ17)","v":37.649587180643081},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F8)+AB8, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AB8)-(CA17)","v":37.469261931197337},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F8)+AC8, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AC8)-(CB17)","v":37.267041125071167},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F8)+AD8, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AD8)-(CC17)","v":37.042924762264576},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F8)+AE8, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AE8)-(CD17)","v":36.796912842777559},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F8)+AF8, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AF8)-(CE17)","v":36.529005366610114},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F8)+AG8, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AG8)-(CF17)","v":36.23920233376225},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F8)+AH8, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AH8)-(CG17)","v":35.927503744233967},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F8)+AI8, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AI8)-(CH17)","v":35.593909598025249},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F8)+AJ8, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AJ8)-(CI17)","v":35.194628781775251},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F8)+AK8, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AK8)-(CJ17)","v":34.795347965525252},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F8)+AL8, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AL8)-(CK17)","v":34.396067149275254},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F8)+AM8, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AM8)-(CL17)","v":33.996786333025256},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F8)+AN8, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AN8)-(CM17)","v":33.597505516775257},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F8)+AO8, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AO8)-(CN17)","v":33.198224700525259},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F8)+AP8, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AP8)-(CO17)","v":32.798943884275261},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F8)+AQ8, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AQ8)-(CP17)","v":32.399663068025262},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F8)+AR8, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AR8)-(CQ17)","v":32.000382251775264},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F8)+AS8, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AS8)-(CR17)","v":31.601101435525266},{"$f":"IF($E8=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F8)+AT8, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F8))*AT8)-(CS17)","v":31.201820619275267},null,{"$f":"'C - tariff volumes'!AP65","v":29.469862800000001},{"$f":"T17+(U17-T17)*'I - assumptions'!$B$119","v":32.436373641703902},{"$f":"U17+(V17-U17)*'I - assumptions'!$B$119","v":34.279165949871029},{"$f":"V17+(W17-V17)*'I - assumptions'!$B$119","v":36.428689890063438},{"$f":"W17+(X17-W17)*'I - assumptions'!$B$119","v":37.589291436941359},{"$f":"X17+(Y17-X17)*'I - assumptions'!$B$119","v":38.028678032720009},{"$f":"Y17+(Z17-Y17)*'I - assumptions'!$B$119","v":38.048152540962334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T17*(1-'I - assumptions'!O$82)+BR17","v":0.11179862854999834},{"$f":"$T17*(1-'I - assumptions'!P$82)+BS17","v":0.27151095504999845},{"$f":"$T17*(1-'I - assumptions'!Q$82)+BT17","v":0.5110794447999969},{"$f":"$T17*(1-'I - assumptions'!R$82)+BU17","v":0.83050409779999712},{"$f":"$T17*(1-'I - assumptions'!S$82)+BV17","v":1.2297849140499957},{"$f":"$T17*(1-'I - assumptions'!T$82)+BW17","v":1.6290657302999942},{"$f":"$T17*(1-'I - assumptions'!U$82)+BX17","v":2.0283465465499928},{"$f":"$T17*(1-'I - assumptions'!V$82)+BY17","v":2.4276273627999916},{"$f":"$T17*(1-'I - assumptions'!W$82)+BZ17","v":2.8269081790499904},{"$f":"$T17*(1-'I - assumptions'!X$82)+CA17","v":3.2261889952999891},{"$f":"$T17*(1-'I - assumptions'!Y$82)+CB17","v":3.6254698115499879},{"$f":"$T17*(1-'I - assumptions'!Z$82)+CC17","v":4.0247506277999863},{"$f":"$T17*(1-'I - assumptions'!AA$82)+CD17","v":4.4240314440499846},{"$f":"$T17*(1-'I - assumptions'!AB$82)+CE17","v":4.8233122602999829},{"$f":"$T17*(1-'I - assumptions'!AC$82)+CF17","v":5.2225930765499813},{"$f":"$T17*(1-'I - assumptions'!AD$82)+CG17","v":5.6218738927999796},{"$f":"$T17*(1-'I - assumptions'!AE$82)+CH17","v":6.021154709049978},{"$f":"$T17*(1-'I - assumptions'!AF$82)+CI17","v":6.4204355252999763},{"$f":"$T17*(1-'I - assumptions'!AG$82)+CJ17","v":6.8197163415499746},{"$f":"$T17*(1-'I - assumptions'!AH$82)+CK17","v":7.218997157799973},{"$f":"$T17*(1-'I - assumptions'!AI$82)+CL17","v":7.6182779740499713},{"$f":"$T17*(1-'I - assumptions'!AJ$82)+CM17","v":8.0175587902999705},{"$f":"$T17*(1-'I - assumptions'!AK$82)+CN17","v":8.4168396065499689},{"$f":"$T17*(1-'I - assumptions'!AL$82)+CO17","v":8.8161204227999672},{"$f":"$T17*(1-'I - assumptions'!AM$82)+CP17","v":9.2154012390499656},{"$f":"$T17*(1-'I - assumptions'!AN$82)+CQ17","v":9.6146820552999639},{"$f":"$T17*(1-'I - assumptions'!AO$82)+CR17","v":10.013962871549962},null,null,0,{"$f":"'I - assumptions'!$B$119*BS17","v":5.5899314274999168E-2},0.19165479179999839,0.39129519992499767,0.67079177129999701,1.0301445059249965,1.4294253221749949]
[1,2,2,null,"residential","adjoining west",null,{"$f":"H9","v":5470.0438274000007},6033.5926813999986,6530.0684739999997,6907.3588089999994,7217.5945379999994,7523.8253960000002,7842.3562250000004,8249.1918079999996,8600.6766300000018,8924.9554919999991,9214.2054530000023,9392.9507009999979,9554.7122829999989,{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F9)+T9, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*T9)-(BS18)","v":9672.1306601944289},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F9)+U9, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*U9)-(BT18)","v":9795.6806814496831},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F9)+V9, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*V9)-(BU18)","v":9834.1572430922588},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F9)+W9, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*W9)-(BV18)","v":9802.3262310060582},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F9)+X9, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*X9)-(BW18)","v":9716.9189418161277},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F9)+Y9, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*Y9)-(BX18)","v":9614.4399528224822},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F9)+Z9, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*Z9)-(BY18)","v":9509.4004567442971},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F9)+AA9, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AA9)-(BZ18)","v":9403.4463058546808},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F9)+AB9, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AB9)-(CA18)","v":9298.0890518959222},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F9)+AC9, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AC9)-(CB18)","v":9191.3241329792891},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F9)+AD9, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AD9)-(CC18)","v":9083.1515491047812},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F9)+AE9, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AE9)-(CD18)","v":8973.5713002724005},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F9)+AF9, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AF9)-(CE18)","v":8862.5833864821452},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F9)+AG9, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AG9)-(CF18)","v":8750.1878077340152},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F9)+AH9, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AH9)-(CG18)","v":8636.3845640280124},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F9)+AI9, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AI9)-(CH18)","v":8521.1736553641349},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F9)+AJ9, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AJ9)-(CI18)","v":8401.7397518266353},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F9)+AK9, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AK9)-(CJ18)","v":8282.3058482891356},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F9)+AL9, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AL9)-(CK18)","v":8162.871944751636},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F9)+AM9, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AM9)-(CL18)","v":8043.4380412141363},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F9)+AN9, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AN9)-(CM18)","v":7924.0041376766367},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F9)+AO9, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AO9)-(CN18)","v":7804.570234139137},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F9)+AP9, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AP9)-(CO18)","v":7685.1363306016374},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F9)+AQ9, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AQ9)-(CP18)","v":7565.7024270641377},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F9)+AR9, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AR9)-(CQ18)","v":7446.2685235266381},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F9)+AS9, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AS9)-(CR18)","v":7326.8346199891384},{"$f":"IF($E9=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F9)+AT9, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F9))*AT9)-(CS18)","v":7207.4007164516388},null,{"$f":"'C - tariff volumes'!AP75","v":9473.8314919999975},{"$f":"T18+(U18-T18)*'I - assumptions'!$B$119","v":9613.4214715972139},{"$f":"U18+(V18-U18)*'I - assumptions'!$B$119","v":9733.905670822056},{"$f":"V18+(W18-V18)*'I - assumptions'!$B$119","v":9814.918962270971},{"$f":"W18+(X18-W18)*'I - assumptions'!$B$119","v":9818.2417370491585},{"$f":"X18+(Y18-X18)*'I - assumptions'!$B$119","v":9759.6225864110929},{"$f":"Y18+(Z18-Y18)*'I - assumptions'!$B$119","v":9665.679447319304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T18*(1-'I - assumptions'!O$82)+BR18","v":33.441492990499498},{"$f":"$T18*(1-'I - assumptions'!P$82)+BS18","v":81.215054405499529},{"$f":"$T18*(1-'I - assumptions'!Q$82)+BT18","v":152.87539652799904},{"$f":"$T18*(1-'I - assumptions'!R$82)+BU18","v":248.42251935799914},{"$f":"$T18*(1-'I - assumptions'!S$82)+BV18","v":367.85642289549867},{"$f":"$T18*(1-'I - assumptions'!T$82)+BW18","v":487.2903264329982},{"$f":"$T18*(1-'I - assumptions'!U$82)+BX18","v":606.72422997049773},{"$f":"$T18*(1-'I - assumptions'!V$82)+BY18","v":726.15813350799726},{"$f":"$T18*(1-'I - assumptions'!W$82)+BZ18","v":845.5920370454968},{"$f":"$T18*(1-'I - assumptions'!X$82)+CA18","v":965.02594058299633},{"$f":"$T18*(1-'I - assumptions'!Y$82)+CB18","v":1084.459844120496},{"$f":"$T18*(1-'I - assumptions'!Z$82)+CC18","v":1203.8937476579956},{"$f":"$T18*(1-'I - assumptions'!AA$82)+CD18","v":1323.3276511954953},{"$f":"$T18*(1-'I - assumptions'!AB$82)+CE18","v":1442.7615547329949},{"$f":"$T18*(1-'I - assumptions'!AC$82)+CF18","v":1562.1954582704946},{"$f":"$T18*(1-'I - assumptions'!AD$82)+CG18","v":1681.6293618079942},{"$f":"$T18*(1-'I - assumptions'!AE$82)+CH18","v":1801.0632653454938},{"$f":"$T18*(1-'I - assumptions'!AF$82)+CI18","v":1920.4971688829935},{"$f":"$T18*(1-'I - assumptions'!AG$82)+CJ18","v":2039.9310724204931},{"$f":"$T18*(1-'I - assumptions'!AH$82)+CK18","v":2159.3649759579926},{"$f":"$T18*(1-'I - assumptions'!AI$82)+CL18","v":2278.7988794954922},{"$f":"$T18*(1-'I - assumptions'!AJ$82)+CM18","v":2398.2327830329918},{"$f":"$T18*(1-'I - assumptions'!AK$82)+CN18","v":2517.6666865704915},{"$f":"$T18*(1-'I - assumptions'!AL$82)+CO18","v":2637.1005901079911},{"$f":"$T18*(1-'I - assumptions'!AM$82)+CP18","v":2756.5344936454908},{"$f":"$T18*(1-'I - assumptions'!AN$82)+CQ18","v":2875.9683971829904},{"$f":"$T18*(1-'I - assumptions'!AO$82)+CR18","v":2995.4023007204901},null,null,0,{"$f":"'I - assumptions'!$B$119*BS18","v":16.720746495249749},57.328273697999514,117.04522546674929,200.64895794299909,308.1394711267489,427.57337466424843]
[2,2,2,null,"commercial","adjoining west",null,{"$f":"H10","v":157.84383590000002},177.07050669999998,187.87945229999997,200.69315019999996,211.51506839000001,221.21672179999999,224.16712372999999,233.89041070000002,244.09041020000001,245.14379011999998,255.01369899999997,259.58904029999997,260.92876750000005,{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EP:EP,'O - Res CN'!$FS:$FS,$F10)+T10, (SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!P:P,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*T10)-(BS19)","v":261.63595164745351},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EQ:EQ,'O - Res CN'!$FS:$FS,$F10)+U10, (SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!Q:Q,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*U10)-(BT19)","v":262.17155002183807},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!ER:ER,'O - Res CN'!$FS:$FS,$F10)+V10, (SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!R:R,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*V10)-(BU19)","v":261.39760049858887},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!ES:ES,'O - Res CN'!$FS:$FS,$F10)+W10, (SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!S:S,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*W10)-(BV19)","v":259.47270825088702},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!ET:ET,'O - Res CN'!$FS:$FS,$F10)+X10, (SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!T:T,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*X10)-(BW19)","v":256.57658956664267},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EU:EU,'O - Res CN'!$FS:$FS,$F10)+Y10, (SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!U:U,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*Y10)-(BX19)","v":253.49709821345357},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EV:EV,'O - Res CN'!$FS:$FS,$F10)+Z10, (SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!V:V,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*Z10)-(BY19)","v":250.39010362254689},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EW:EW,'O - Res CN'!$FS:$FS,$F10)+AA10, (SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!W:W,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AA10)-(BZ19)","v":247.27328442742024},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EX:EX,'O - Res CN'!$FS:$FS,$F10)+AB10, (SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!X:X,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AB10)-(CA19)","v":244.16287669597651},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EY:EY,'O - Res CN'!$FS:$FS,$F10)+AC10, (SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!Y:Y,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AC10)-(CB19)","v":241.03734877830203},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!EZ:EZ,'O - Res CN'!$FS:$FS,$F10)+AD10, (SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!Z:Z,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AD10)-(CC19)","v":237.89670067439698},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FA:FA,'O - Res CN'!$FS:$FS,$F10)+AE10, (SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AA:AA,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AE10)-(CD19)","v":234.74093238426127},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FB:FB,'O - Res CN'!$FS:$FS,$F10)+AF10, (SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AB:AB,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AF10)-(CE19)","v":231.57004390789501},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FC:FC,'O - Res CN'!$FS:$FS,$F10)+AG10, (SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AC:AC,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AG10)-(CF19)","v":228.38403524529804},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FD:FD,'O - Res CN'!$FS:$FS,$F10)+AH10, (SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AD:AD,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AH10)-(CG19)","v":225.18290639647049},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FE:FE,'O - Res CN'!$FS:$FS,$F10)+AI10, (SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AE:AE,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AI10)-(CH19)","v":221.96665736141242},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FF:FF,'O - Res CN'!$FS:$FS,$F10)+AJ10, (SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AF:AF,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AJ10)-(CI19)","v":218.70504776766242},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FG:FG,'O - Res CN'!$FS:$FS,$F10)+AK10, (SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AG:AG,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AK10)-(CJ19)","v":215.44343817391245},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FH:FH,'O - Res CN'!$FS:$FS,$F10)+AL10, (SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AH:AH,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AL10)-(CK19)","v":212.18182858016246},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FI:FI,'O - Res CN'!$FS:$FS,$F10)+AM10, (SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AI:AI,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AM10)-(CL19)","v":208.92021898641246},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FJ:FJ,'O - Res CN'!$FS:$FS,$F10)+AN10, (SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AJ:AJ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AN10)-(CM19)","v":205.65860939266247},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FK:FK,'O - Res CN'!$FS:$FS,$F10)+AO10, (SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AK:AK,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AO10)-(CN19)","v":202.39699979891247},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FL:FL,'O - Res CN'!$FS:$FS,$F10)+AP10, (SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AL:AL,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AP10)-(CO19)","v":199.13539020516248},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FM:FM,'O - Res CN'!$FS:$FS,$F10)+AQ10, (SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AM:AM,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AQ10)-(CP19)","v":195.87378061141249},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FN:FN,'O - Res CN'!$FS:$FS,$F10)+AR10, (SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AN:AN,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AR10)-(CQ19)","v":192.61217101766249},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FO:FO,'O - Res CN'!$FS:$FS,$F10)+AS10, (SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AO:AO,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AS10)-(CR19)","v":189.3505614239125},{"$f":"IF($E10=\"residential\",SUMIFS('O - Res CN'!FP:FP,'O - Res CN'!$FS:$FS,$F10)+AT10, (SUMIFS('O - Comm CN'!AQ:AQ,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10)/SUMIFS('O - Comm CN'!AP:AP,'O - Comm CN'!$BW:$BW,'O - CN sum'!$F10))*AT10)-(CS19)","v":186.0889518301625},null,{"$f":"'C - tariff volumes'!AP85","v":260.25890390000001},{"$f":"T19+(U19-T19)*'I - assumptions'!$B$119","v":261.28235957372681},{"$f":"U19+(V19-U19)*'I - assumptions'!$B$119","v":261.90375083464579},{"$f":"V19+(W19-V19)*'I - assumptions'!$B$119","v":261.7845752602135},{"$f":"W19+(X19-W19)*'I - assumptions'!$B$119","v":260.43515437473798},{"$f":"X19+(Y19-X19)*'I - assumptions'!$B$119","v":258.02464890876485},{"$f":"Y19+(Z19-Y19)*'I - assumptions'!$B$119","v":255.03684389004812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T19*(1-'I - assumptions'!O$82)+BR19","v":0.91325068624998651},{"$f":"$T19*(1-'I - assumptions'!P$82)+BS19","v":2.2178945237499876},{"$f":"$T19*(1-'I - assumptions'!Q$82)+BT19","v":4.174860279999975},{"$f":"$T19*(1-'I - assumptions'!R$82)+BU19","v":6.7841479549999777},{"$f":"$T19*(1-'I - assumptions'!S$82)+BV19","v":10.045757548749966},{"$f":"$T19*(1-'I - assumptions'!T$82)+BW19","v":13.307367142499956},{"$f":"$T19*(1-'I - assumptions'!U$82)+BX19","v":16.568976736249944},{"$f":"$T19*(1-'I - assumptions'!V$82)+BY19","v":19.830586329999932},{"$f":"$T19*(1-'I - assumptions'!W$82)+BZ19","v":23.092195923749919},{"$f":"$T19*(1-'I - assumptions'!X$82)+CA19","v":26.353805517499907},{"$f":"$T19*(1-'I - assumptions'!Y$82)+CB19","v":29.615415111249895},{"$f":"$T19*(1-'I - assumptions'!Z$82)+CC19","v":32.877024704999883},{"$f":"$T19*(1-'I - assumptions'!AA$82)+CD19","v":36.138634298749871},{"$f":"$T19*(1-'I - assumptions'!AB$82)+CE19","v":39.400243892499859},{"$f":"$T19*(1-'I - assumptions'!AC$82)+CF19","v":42.661853486249846},{"$f":"$T19*(1-'I - assumptions'!AD$82)+CG19","v":45.923463079999834},{"$f":"$T19*(1-'I - assumptions'!AE$82)+CH19","v":49.185072673749822},{"$f":"$T19*(1-'I - assumptions'!AF$82)+CI19","v":52.44668226749981},{"$f":"$T19*(1-'I - assumptions'!AG$82)+CJ19","v":55.708291861249798},{"$f":"$T19*(1-'I - assumptions'!AH$82)+CK19","v":58.969901454999786},{"$f":"$T19*(1-'I - assumptions'!AI$82)+CL19","v":62.231511048749773},{"$f":"$T19*(1-'I - assumptions'!AJ$82)+CM19","v":65.493120642499761},{"$f":"$T19*(1-'I - assumptions'!AK$82)+CN19","v":68.754730236249756},{"$f":"$T19*(1-'I - assumptions'!AL$82)+CO19","v":72.016339829999751},{"$f":"$T19*(1-'I - assumptions'!AM$82)+CP19","v":75.277949423749746},{"$f":"$T19*(1-'I - assumptions'!AN$82)+CQ19","v":78.539559017499741},{"$f":"$T19*(1-'I - assumptions'!AO$82)+CR19","v":81.801168611249736},null,null,0,{"$f":"'I - assumptions'!$B$119*BS19","v":0.45662534312499325},1.565572604999987,3.1963774018749813,5.4795041174999763,8.4149527518749725,11.676562345624962]
[]
[null,null,null,"Residential",null,null,null,{"$f":"H12+H14+H16+H18","v":578152.63515801996},{"$f":"I12+I14+I16+I18","v":594840.89679159992},{"$f":"J12+J14+J16+J18","v":607647.00524840003},620712.20952460018,634305.54150419997,649740.49664355,664315.63998863997,681254.78061910009,701076.51800606016,723488.46382619988,741923.00458599988,754806.63206199987,{"$f":"T12+T14+T16+T18","v":775609.73348399997},787079.21288328397,791947.23431217205,792019.24563033553,787764.0018890897,780215.32319461007,{"$f":"Z12+Z14+Z16+Z18","v":771905.67351328116},763451.49580352532,754937.79515006498,746401.23314065591,737791.55820920283,729109.29294067738,720355.4522865531,711531.193960862,702760.81808630575,693919.05971327878,685006.04194067966,675894.52993142093,666775.72280142119,657796.06077487243,648807.45550279866,639810.01877576893,630803.86098697013,621789.0911496745,612939.04054428835,604078.42655061255,595207.38121100096,586326.03491727752,null,{"$f":"AW12+AW14+AW16+AW18","v":765208.18277299986},781344.47318364191,789513.22359772795,791983.23997125379,789891.62375971256,783989.66254184989,{"$f":"BC12+BC14+BC16+BC18","v":776060.49835394579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS12+BS14+BS16+BS18","v":2714.6340671939593},6592.6827346139617,12409.755735743924,20165.853070583929,29860.974739133897,{"$f":"BX12+BX14+BX16+BX18","v":39556.096407683865},49251.218076233818,58946.339744783785,{"$f":"CA12+CA14+CA16+CA18","v":68641.46141333376},78336.583081883728,88031.704750433681,97726.826418983634,107421.94808753359,117117.06975608355,{"$f":"CG12+CG14+CG16+CG18","v":126812.19142463351},136507.31309318345,146202.43476173343,155897.55643028338,165592.67809883336,175287.79976738329,{"$f":"CM12+CM14+CM16+CM18","v":184982.9214359333},194678.04310448325,204373.16477303323,214068.28644158319,223763.40811013317,233458.52977868318,{"$f":"CS12+CS14+CS16+CS18","v":243153.65144723313},null,null,{"$f":"CV12+CV14+CV16+CV18","v":0},1357.3170335969796,4653.6584009039607,9501.2192351789417,16287.804403163927,25013.413904858913,{"$f":"DB12+DB14+DB16+DB18","v":34708.535573408881}]
[null,null,null,"Commercial",null,null,null,{"$f":"H13+H15+H17+H19","v":16302.369818500001},16467.998643629999,16633.134292380004,16786.208192570004,16842.079476089999,16763.794385430003,16718.715011659999,16726.953462760004,16777.651988099995,16707.775896930005,17101.635614900002,17207.323220490001,17267.627372519997,17359.546843522559,17365.952045165472,17298.927671502363,17163.400503631328,16970.366628366719,{"$f":"Z13+Z15+Z17+Z19","v":16769.280866106663},16566.660994546666,16363.408370496096,16159.906677481686,15955.629736461357,15750.583160689932,15544.77785209063,15338.226246045653,15132.263490519872,14925.544074029478,14718.069318819667,14508.492717449186,14298.837756818877,14090.677398910253,13882.420978698532,13674.069696962495,13465.624739471208,13257.087277171608,13050.31911760864,12843.437493263256,12636.44382244523,12429.339505735477,null,{"$f":"AW13+AW15+AW17+AW19","v":17237.475296505003},17313.587108021278,17362.749444344016,17332.439858333924,17231.164087566845,17066.883565999025,{"$f":"BC13+BC15+BC17+BC19","v":16869.823747236689},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS13+BS15+BS17+BS19","v":60.436695803819092},146.77483266641914,276.28203796031823,448.95831168551842,664.80365384201764,{"$f":"BX13+BX15+BX17+BX19","v":880.64899599851674},1096.4943381550158,1312.3396803115152,{"$f":"CA13+CA15+CA17+CA19","v":1528.1850224680143},1744.0303646245134,1959.8757067810125,2175.721048937512,2391.5663910940107,2607.4117332505107,{"$f":"CG13+CG15+CG17+CG19","v":2823.2570754070093},3039.1024175635089,3254.9477597200075,3470.7931018765075,3686.6384440330062,3902.4837861895057,{"$f":"CM13+CM15+CM17+CM19","v":4118.3291283460039},4334.1744705025039,4550.019812659003,4765.865154815503,4981.7104969720012,5197.5558391285012,{"$f":"CS13+CS15+CS17+CS19","v":5413.4011812849994},null,null,0,30.218347901909546,103.60576423511911,211.5284353133687,362.62017482291839,556.88098276376797,{"$f":"DB13+DB15+DB17+DB19","v":772.72632492026707}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H21+H22","v":594455.00497651997},611308.89543522988,624280.13954077999,637498.4177171702,651147.62098029,{"$f":"M21+M22","v":666504.29102898005},{"$f":"N21+N22","v":681034.35500029998},{"$f":"O21+O22","v":697981.73408186005},{"$f":"P21+P22","v":717854.16999416018},{"$f":"Q21+Q22","v":740196.2397231299},{"$f":"R21+R22","v":759024.64020089991},772013.95528248989,792877.36085652001,804438.75972680654,809313.18635733752,809318.17330183787,804927.40239272104,797185.68982297683,788674.95437938778,{"$f":"AA21+AA22","v":780018.15679807204},771301.2035205611,762561.13981813763,753747.18794566416,744859.87610136729,735900.23013864376,726869.42020690767,717893.08157682559,708844.60378730821,699724.11125949933,690403.02264887013,681074.56055824005,671886.73817378271,662689.87648149719,653484.08847273141,644269.48572644137,635046.17842684605,625989.35966189695,616921.86404387583,607843.82503344619,598755.37442301295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR24","v":0},0,0,0,0,{"$f":"BW24","v":0},{"$f":"BX24","v":0},{"$f":"BY24","v":0},{"$f":"BZ24","v":0},{"$f":"CA24","v":0},{"$f":"CB24","v":0},{"$f":"CC24","v":0},{"$f":"CD24","v":0},{"$f":"CE24","v":0},{"$f":"CF24","v":0},{"$f":"CG24","v":0},{"$f":"CH24","v":0},{"$f":"CI24","v":0},{"$f":"CJ24","v":0},{"$f":"CK24","v":0},{"$f":"CL24","v":0},{"$f":"CM24","v":0},{"$f":"CN24","v":0},{"$f":"CO24","v":0},{"$f":"CP24","v":0},{"$f":"CQ24","v":0},{"$f":"CR24","v":0},null,null,{"$f":"BX24","v":0},{"$f":"CV24","v":0},{"$f":"CW24","v":0},{"$f":"CX24","v":0},{"$f":"CY24","v":0},{"$f":"CZ24","v":0},{"$f":"DA24","v":0}]
[]
[null,null,null,"Net new residential",null,null,null,null,{"$f":"I21-H21","v":16688.261633579968},{"$f":"J21-I21","v":12806.10845680011},13065.204276200151,13593.331979599781,15434.95513935003,14575.143345089979,16939.140630460111,19821.737386960071,22411.945820139721,18434.540759800002,12883.627475999994,20803.101422000094,11469.479399283999,4868.0214288880816,72.01131816348061,-4255.2437412458239,-7548.6786944796331,-8309.6496813289123,{"$f":"AA21-Z21","v":-8454.177709755837},{"$f":"AB21-AA21","v":-8513.7006534603424},{"$f":"AC21-AB21","v":-8536.56200940907},{"$f":"AD21-AC21","v":-8609.6749314530753},{"$f":"AE21-AD21","v":-8682.2652685254579},{"$f":"AF21-AE21","v":-8753.840654124273},{"$f":"AG21-AF21","v":-8824.2583256911021},{"$f":"AH21-AG21","v":-8770.3758745562518},{"$f":"AI21-AH21","v":-8841.7583730269689},{"$f":"AJ21-AI21","v":-8913.0177725991234},{"$f":"AK21-AJ21","v":-9111.5120092587313},{"$f":"AL21-AK21","v":-9118.8071299997391},{"$f":"AM21-AL21","v":-8979.6620265487581},{"$f":"AN21-AM21","v":-8988.6052720737644},{"$f":"AO21-AN21","v":-8997.4367270297371},{"$f":"AP21-AO21","v":-9006.1577887987951},{"$f":"AQ21-AP21","v":-9014.7698372956365},{"$f":"AR21-AQ21","v":-8850.0506053861463},{"$f":"AS21-AR21","v":-8860.6139936757972},{"$f":"AT21-AS21","v":-8871.0453396115918},{"$f":"AU21-AT21","v":-8881.3462937234435},null,null,null,null,null,null,null,null,null,"Disconnections due to policy, incremental"]
[null,null,null,"Net new commercial",null,null,null,null,{"$f":"I22-H22","v":165.62882512999749},165.1356487500052,153.07390019000013,55.871283519994904,-78.285090659996058,-45.079373770004167,8.2384511000054772,50.698525339990738,-69.876091169990104,393.85971796999729,105.68760558999929,60.304152029995748,91.919471002562204,6.4052016429122887,-67.024373663109145,-135.52716787103418,-193.03387526460938,-201.08576226005607,-202.61987155999668,-203.25262405057038,-203.50169301441019,-204.2769410203291,-205.04657577142461,-205.8053085993015,-206.55160604497723,-205.96275552578118,-206.719416490394,-207.47475520981061,-209.57660137048151,-209.65496063030878,-208.16035790862406,-208.25642021172098,-208.35128173603698,-208.44495749128691,-208.53746229960052,-206.76815956296741,-206.8816243453839,-206.99367081802666,-207.10431670975231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS12-BR12","v":2111.5610256019681},{"$f":"BT12-BS12","v":3016.5157508600023},4524.7736262899707,6033.0315017200046,7541.289377149973,7541.289377149973,{"$f":"BY12-BX12","v":7541.2893771499694},{"$f":"BZ12-BY12","v":7541.289377149973},{"$f":"CA12-BZ12","v":7541.289377149973},{"$f":"CB12-CA12","v":7541.289377149973},{"$f":"CC12-CB12","v":7541.2893771499657},{"$f":"CD12-CC12","v":7541.2893771499657},{"$f":"CE12-CD12","v":7541.2893771499657},{"$f":"CF12-CE12","v":7541.2893771499657},{"$f":"CG12-CF12","v":7541.2893771499657},{"$f":"CH12-CG12","v":7541.2893771499657},{"$f":"CI12-CH12","v":7541.2893771499657},{"$f":"CJ12-CI12","v":7541.2893771499657},{"$f":"CK12-CJ12","v":7541.2893771499657},{"$f":"CL12-CK12","v":7541.2893771499657},{"$f":"CM12-CL12","v":7541.2893771499803},{"$f":"CN12-CM12","v":7541.2893771499803},{"$f":"CO12-CN12","v":7541.2893771499803},{"$f":"CP12-CO12","v":7541.2893771499803},{"$f":"CQ12-CP12","v":7541.2893771499803},{"$f":"CR12-CQ12","v":7541.2893771499803},{"$f":"CS12-CR12","v":7541.2893771499803}]
[null,null,null,"Net new comm/net new resi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('O - Comm CN'!N126:P126)/SUM('O - Res CN'!N125:P125)","v":1.0741324592928616E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS13-BR13","v":37.912987578969428},54.161410827100035,81.242116240649466,108.32282165420008,135.40352706774945,135.40352706774945,135.40352706774945,135.40352706774945,135.40352706774945,135.40352706774945,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956,135.40352706774956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS14-BR14","v":558.43781042349167},797.76830060500072,1196.6524509074923,1595.5366012100012,1994.4207515124926,1994.4207515124926,1994.4207515124926,1994.4207515124926,1994.4207515124926,1994.4207515124926,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124908,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945,1994.4207515124945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS15-BR15","v":21.498658910049674},30.712369871500027,46.068554807249697,61.42473974300006,76.780924678749727,76.780924678749727,76.780924678749727,76.780924678749727,76.780924678749727,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967,76.78092467874967]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS16-BR16","v":11.193738177999833},15.991054540000015,23.986581809999841,31.982109080000029,39.977636349999855,39.977636349999869,39.977636349999841,39.977636349999841,39.977636349999841,39.977636349999841,39.977636349999841,39.977636349999841,39.977636349999841,39.977636349999841,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898,39.977636349999898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS17-BR17","v":0.11179862854999834},0.15971232650000011,0.23956848974999845,0.31942465300000022,0.39928081624999856,0.39928081624999856,0.39928081624999856,0.39928081624999878,0.39928081624999878,0.39928081624999878,0.39928081624999878,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999923,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999834,0.39928081624999834]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I3-H3+BG3","v":13589.125482869858},10126.967595210241,10997.161455300113,12021.270220899896,13795.180865250062,{"$f":"N3-M3+BL3","v":13179.473964489822},15920.220555360196,18058.663148700027,20093.406878799782,17131.061066799914,12302.160634899978,18816.893770800089,13889.08357440856,8757.7762761309586,6508.7034190815457,{"$f":"X3-W3+BV3","v":4592.4560455938854},3542.928876402545,2954.8012616706319,2842.6976941676353,2797.2432128810378,2787.9275783953849,2733.4221073252747,2679.4259882908173,2626.435204919328,2574.596556434245,{"$f":"AH3-AG3+CF3","v":2636.6229441295459},2584.2772340160268,2532.04712423616,2385.1041477119306,2380.3668292631965,2510.7478206269634,2504.8372372012464,2499.0005360681989,2493.2367936994046,2487.5450981102922,{"$f":"AR3-AQ3+CP3","v":2642.9334341097274},2635.8441436491457,2628.8434693192016,2621.9303034184036,null,null,{"$f":"'I - assumptions'!$B$119*BR39","v":9408.4468854000443},null,{"$f":"AY3-AX3+CX3","v":8759.391537038864},3862.595159031247,271.6771683326624,-2719.46797843677,-4292.4243081133045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I7-H7+BG7","v":147.27156471000035},370.5695152899998,365.42466799999988,99.443850999999995,101.06066899999973,91.717367000000195,98.994526599999972,263.53156239999998,262.13003100000014,178.24250959999972,145.16164750000053,132.77805989999979,111.95135538536802,276.37780975063293,182.22840492410197,107.89080912990133,63.241089447125447,37.365299505254185,33.532365957214843,32.187370147498278,31.923334520754004,29.938137114896108,27.947023751693845,25.949994431146308,23.947049153253957,21.938187918016787,19.923410725435254,17.902717575507989,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,null,null,{"$f":"'I - assumptions'!$B$119*BR43","v":66.389029949999895},null,180.57218620900085,209.3142891623672,117.07526158200173,49.586076573513793,10.325558126189803]
[null,null,null,"Only used to calculate share of new customers that are each dwelling type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I10-H10+BG10","v":19.226670799999965},10.808945599999987,13.813697899999994,11.821918190000048,9.7016534099999774,2.9504019299999982,9.7232869700000322,10.19999949999999,1.0533799199999692,12.869908879999997,5.575341299999991,3.3397272000000839,3.657925498974508,3.8920139197001542,3.2439686372731771,2.7506590238426374,2.4345908670435494,2.2526315111533521,2.226328149962518,2.2176271792672386,2.2252120320912532,2.2111478960874602,2.1969664211697859,2.1826676073378883,2.1682514545919962,2.1537179629318235,2.1390671323576553,2.124298962869493,2.0789384041775678,2.0789384041775678,2.0789384041775678,2.0789384041775678,2.0789384041775678,2.0789384041775678,2.0789384041775678,2.0789384041775678,2.0789384041775678,2.0789384041775678,2.0789384041775678,null,null,{"$f":"'I - assumptions'!$B$119*BR46","v":1.669863600000042},null,2.6660224474623146,1.9371864816116968,0.71418711493290488,-0.34282368893194182,-0.91799840465154414]
[null,null,null,"New towns","houses","adjoining central",null,{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!AU:AU,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CL:CL,'O - Res CN'!$FS:$FS,$F49))","v":913.34794999999997},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!AV:AV,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CM:CM,'O - Res CN'!$FS:$FS,$F49))","v":1033.8660907100002},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!AW:AW,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CN:CN,'O - Res CN'!$FS:$FS,$F49))","v":1361.88492},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!AX:AX,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CO:CO,'O - Res CN'!$FS:$FS,$F49))","v":1680.64931},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!AY:AY,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CP:CP,'O - Res CN'!$FS:$FS,$F49))","v":1760.9917999999998},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!AZ:AZ,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CQ:CQ,'O - Res CN'!$FS:$FS,$F49))","v":1840.8579400000001},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BA:BA,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CR:CR,'O - Res CN'!$FS:$FS,$F49))","v":1917.8629799999999},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BB:BB,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CS:CS,'O - Res CN'!$FS:$FS,$F49))","v":1995.1259999999997},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BC:BC,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CT:CT,'O - Res CN'!$FS:$FS,$F49))","v":2237.7507099999998},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BD:BD,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CU:CU,'O - Res CN'!$FS:$FS,$F49))","v":2468.5355399999999},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BE:BE,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CV:CV,'O - Res CN'!$FS:$FS,$F49))","v":2622.7725700000001},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BF:BF,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CW:CW,'O - Res CN'!$FS:$FS,$F49))","v":2757.6301100000001},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BG:BG,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CX:CX,'O - Res CN'!$FS:$FS,$F49))","v":2870.82735},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BH:BH,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CY:CY,'O - Res CN'!$FS:$FS,$F49))","v":2973.1997624938663},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BI:BI,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!CZ:CZ,'O - Res CN'!$FS:$FS,$F49))","v":3239.2265671681826},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BJ:BJ,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DA:DA,'O - Res CN'!$FS:$FS,$F49))","v":3410.6065884385816},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BK:BK,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DB:DB,'O - Res CN'!$FS:$FS,$F49))","v":3507.3681926807353},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BL:BL,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DC:DC,'O - Res CN'!$FS:$FS,$F49))","v":3559.3292759420369},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BM:BM,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DD:DD,'O - Res CN'!$FS:$FS,$F49))","v":3585.3390836764311},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BN:BN,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DE:DE,'O - Res CN'!$FS:$FS,$F49))","v":3607.4517824555292},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BO:BO,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DF:DF,'O - Res CN'!$FS:$FS,$F49))","v":3628.1593878753329},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BP:BP,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DG:DG,'O - Res CN'!$FS:$FS,$F49))","v":3648.5437980949437},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BQ:BQ,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DH:DH,'O - Res CN'!$FS:$FS,$F49))","v":3666.8897672925941},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BR:BR,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DI:DI,'O - Res CN'!$FS:$FS,$F49))","v":3683.1972954682833},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BS:BS,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DJ:DJ,'O - Res CN'!$FS:$FS,$F49))","v":3697.4663826220112},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BT:BT,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DK:DK,'O - Res CN'!$FS:$FS,$F49))","v":3709.6970287537774},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BU:BU,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DL:DL,'O - Res CN'!$FS:$FS,$F49))","v":3719.8892338635828},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BV:BV,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DM:DM,'O - Res CN'!$FS:$FS,$F49))","v":3728.0429979514274},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BW:BW,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DN:DN,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BX:BX,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DO:DO,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BY:BY,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DP:DP,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!BZ:BZ,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DQ:DQ,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!CA:CA,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DR:DR,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!CB:CB,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DS:DS,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!CC:CC,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DT:DT,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!CD:CD,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DU:DU,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!CE:CE,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DV:DV,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!CF:CF,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DW:DW,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!CG:CG,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DX:DX,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},{"$f":"IF($E49=\"houses\",SUMIFS('O - Res CN'!CH:CH,'O - Res CN'!$FS:$FS,$F49),SUMIFS('O - Res CN'!DY:DY,'O - Res CN'!$FS:$FS,$F49))","v":3734.1583210173108},null,null,null,null,null,null,null,null,null,null,"Commercial",242.62882512999624,269.13564875000566,262.0739001899974,162.87128351999914,0.71490934000031814,9.9206262299976373,132.23845110000235,136.69852533999864,24.123908830005242,486.85971796999775,186.68760558999895,{"$f":"BR40+BR42+BR44+BR46","v":122.30415202999565},232.31078652781474,173.13849276884241,143.17482806243279,118.01713601334924,103.7877171653444,95.805998842408243,94.334753885658287,93.761837659878111,93.571552038336023,92.851412543637707,92.133242609116522,91.422389013000512,90.720451147015126,91.356776349637116,90.644024813653445,89.929039507769716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX40+CX42+CX44+CX46","v":129.33722331511882},50.23398933738914,-20.495757471659317,-83.358381351501308,-116.04848415262516]
[null,null,null,null,"houses","adjoining west",null,{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!AU:AU,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CL:CL,'O - Res CN'!$FS:$FS,$F50))","v":5197.7205405999994},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!AV:AV,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CM:CM,'O - Res CN'!$FS:$FS,$F50))","v":5715.643352},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!AW:AW,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CN:CN,'O - Res CN'!$FS:$FS,$F50))","v":6165.2821720000002},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!AX:AX,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CO:CO,'O - Res CN'!$FS:$FS,$F50))","v":6494.1779869999991},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!AY:AY,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CP:CP,'O - Res CN'!$FS:$FS,$F50))","v":6768.7808400000004},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!AZ:AZ,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CQ:CQ,'O - Res CN'!$FS:$FS,$F50))","v":7029.4352919999992},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BA:BA,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CR:CR,'O - Res CN'!$FS:$FS,$F50))","v":7321.0384149999991},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BB:BB,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CS:CS,'O - Res CN'!$FS:$FS,$F50))","v":7680.2383820000005},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BC:BC,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CT:CT,'O - Res CN'!$FS:$FS,$F50))","v":7998.5697790000022},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BD:BD,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CU:CU,'O - Res CN'!$FS:$FS,$F50))","v":8275.9833569999992},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BE:BE,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CV:CV,'O - Res CN'!$FS:$FS,$F50))","v":8503.3314830000018},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BF:BF,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CW:CW,'O - Res CN'!$FS:$FS,$F50))","v":8671.1753599999993},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BG:BG,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CX:CX,'O - Res CN'!$FS:$FS,$F50))","v":8820.3177699999997},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BH:BH,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CY:CY,'O - Res CN'!$FS:$FS,$F50))","v":8967.2359404722247},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BI:BI,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!CZ:CZ,'O - Res CN'!$FS:$FS,$F50))","v":9135.8535866832117},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BJ:BJ,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DA:DA,'O - Res CN'!$FS:$FS,$F50))","v":9244.48059451267},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BK:BK,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DB:DB,'O - Res CN'!$FS:$FS,$F50))","v":9307.4682004938604},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BL:BL,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DC:DC,'O - Res CN'!$FS:$FS,$F50))","v":9341.292611162251},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BM:BM,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DD:DD,'O - Res CN'!$FS:$FS,$F50))","v":9358.2238674601576},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BN:BN,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DE:DE,'O - Res CN'!$FS:$FS,$F50))","v":9372.6182749194722},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BO:BO,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DF:DF,'O - Res CN'!$FS:$FS,$F50))","v":9386.0980275673555},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BP:BP,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DG:DG,'O - Res CN'!$FS:$FS,$F50))","v":9400.1746771460967},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BQ:BQ,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DH:DH,'O - Res CN'!$FS:$FS,$F50))","v":9412.8436617669613},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BR:BR,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DI:DI,'O - Res CN'!$FS:$FS,$F50))","v":9424.1049814299568},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BS:BS,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DJ:DJ,'O - Res CN'!$FS:$FS,$F50))","v":9433.9586361350757},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BT:BT,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DK:DK,'O - Res CN'!$FS:$FS,$F50))","v":9442.4046258823182},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BU:BU,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DL:DL,'O - Res CN'!$FS:$FS,$F50))","v":9449.4429506716897},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BV:BV,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DM:DM,'O - Res CN'!$FS:$FS,$F50))","v":9455.0736105031865},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BW:BW,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DN:DN,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BX:BX,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DO:DO,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BY:BY,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DP:DP,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!BZ:BZ,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DQ:DQ,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!CA:CA,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DR:DR,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!CB:CB,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DS:DS,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!CC:CC,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DT:DT,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!CD:CD,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DU:DU,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!CE:CE,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DV:DV,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!CF:CF,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DW:DW,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!CG:CG,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DX:DX,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068},{"$f":"IF($E50=\"houses\",SUMIFS('O - Res CN'!CH:CH,'O - Res CN'!$FS:$FS,$F50),SUMIFS('O - Res CN'!DY:DY,'O - Res CN'!$FS:$FS,$F50))","v":9459.2966053768068}]
[null,null,null,"New towns","flats","adjoining central",null,{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!AU:AU,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CL:CL,'O - Res CN'!$FS:$FS,$F53))","v":91.536985999999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!AV:AV,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CM:CM,'O - Res CN'!$FS:$FS,$F53))","v":114.29040999999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!AW:AW,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CN:CN,'O - Res CN'!$FS:$FS,$F53))","v":154.84109599999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!AX:AX,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CO:CO,'O - Res CN'!$FS:$FS,$F53))","v":197.501374},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!AY:AY,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CP:CP,'O - Res CN'!$FS:$FS,$F53))","v":213.60273500000002},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!AZ:AZ,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CQ:CQ,'O - Res CN'!$FS:$FS,$F53))","v":231.79726400000001},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BA:BA,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CR:CR,'O - Res CN'!$FS:$FS,$F53))","v":243.509591},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BB:BB,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CS:CS,'O - Res CN'!$FS:$FS,$F53))","v":262.24109759999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BC:BC,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CT:CT,'O - Res CN'!$FS:$FS,$F53))","v":275.14795000000004},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BD:BD,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CU:CU,'O - Res CN'!$FS:$FS,$F53))","v":300.49315100000001},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BE:BE,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CV:CV,'O - Res CN'!$FS:$FS,$F53))","v":317.49863060000001},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BF:BF,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CW:CW,'O - Res CN'!$FS:$FS,$F53))","v":321.8027381},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BG:BG,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CX:CX,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BH:BH,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CY:CY,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BI:BI,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!CZ:CZ,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BJ:BJ,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DA:DA,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BK:BK,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DB:DB,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BL:BL,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DC:DC,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BM:BM,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DD:DD,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BN:BN,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DE:DE,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BO:BO,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DF:DF,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BP:BP,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DG:DG,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BQ:BQ,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DH:DH,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BR:BR,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DI:DI,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BS:BS,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DJ:DJ,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BT:BT,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DK:DK,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BU:BU,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DL:DL,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BV:BV,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DM:DM,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BW:BW,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DN:DN,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BX:BX,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DO:DO,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BY:BY,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DP:DP,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!BZ:BZ,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DQ:DQ,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!CA:CA,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DR:DR,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!CB:CB,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DS:DS,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!CC:CC,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DT:DT,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!CD:CD,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DU:DU,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!CE:CE,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DV:DV,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!CF:CF,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DW:DW,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!CG:CG,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DX:DX,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999},{"$f":"IF($E53=\"houses\",SUMIFS('O - Res CN'!CH:CH,'O - Res CN'!$FS:$FS,$F53),SUMIFS('O - Res CN'!DY:DY,'O - Res CN'!$FS:$FS,$F53))","v":327.38355799999999}]
[null,null,null,null,"flat share of customers",null,null,{"$f":"H56/SUM(H55:H56)","v":0.13494741372142255},0.2296301943923868,0.27462003367171245,0.26366380913578369,0.26151621196590247,0.26420195651256734,0.25249837032853834,0.19877087729027992,0.15971551244255139,0.13969958292628418,0.10387142615321332,5.1705607628050237E-2,9.5213682480311923E-2,8.1108106686646836E-2,0.10833375806606882,0.10146861756616611,0.15366311282525225,0.15072305264116848,-0.82725147256872267,{"$f":"AA56/SUM(AA55:AA56)","v":-3.4715710661944899E-2},0.16525905352781795,0.1647167210371209,0.15823104144783293,0.1549383833271854,0.15244616383148432,0.151502023013141,0.1114164097242719,0.15128056840259513,0.15102687494221853,{"$error":"#DIV/0!"},{"$f":"AL56/SUM(AL55:AL56)","v":{"$error":"#DIV/0!"}},8.1442073044916477E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1425955427040873E-3,{"$f":"AS56/SUM(AS55:AS56)","v":{"$error":"#DIV/0!"}},{"$f":"AT56/SUM(AT55:AT56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,1,589475,603905,617160,631378,646278,661046,677464,695506,715517,735588,755614,772926,784542,8886399]
[null,null,null,null,null,null,"CN totals from RIN responses"]
[null,null,null,null,null,null,"Non-residential",{"$f":"SUMIFS(H$12:H$19,$E$12:$E$19,$E13)","v":16302.369818500001},16467.998643629999,16633.134292380004,16786.208192570004,16842.079476089999,16763.794385430003,16718.715011659999,16726.953462760004,16777.651988099995,16707.775896930005,17101.635614900002,17207.323220490001,17267.627372519997]
[null,null,null,null,null,null,null,{"$f":"H68","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,null,null,null,null,"Residential",{"$f":"H69/H63","v":0.9807924596599007},0.98499084589728503,0.98458585334175908,0.98310712366379605,0.98147475467863665,0.98289755424516601,0.98059179526681861,0.97950956658763555,0.97981811474229141,0.9835512050579942,0.98188096645377121,0.9765574350739914,0.9886146738912639]
[]
[]
[]
[]
[null,null,null,"Residential (policy)",null,null,null,582257.5,598439.5,612546.5,626477,641084,656074,672571.5,690479,709730.5,730108.5,749834,768278.5,779894.5,785523.50680338254,789698.87638090993,790233.1440292378,792351.37363610615,792206.93320766557,793541.32706009643]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Baseline",null,null,null,{"$f":"H1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,"Baseline","Commercial",null,null,null,16324.5,16576.5,16833,17056,17382,17792.5,18119.5,18296,18417,18561.5,18821.5,19120.5,19160.804574232792,19343.958290905219,19527.112007577645,19710.265724250086,19880.694884211684,20051.124044173277,20211.018974220839]
[]
[]
[null,null,"Policy","Residential",null,null,null,582257.5,598439.5,612546.5,626477,641084,656074,672571.5,690479,709730.5,730108.5,749834,768278.5,779894.5,793198.50823590311,804896.54573379934,814493.72694221616,821591.83277230966,827308.46580988111,831373.48259106185]
[null,null,"Policy","Commercial",null,null,null,16324.5,16576.5,16833,17056,17382,17792.5,18119.5,18296,18417,18561.5,18821.5,19120.5,19160.804574232792,19339.637687517548,19496.883132337163,19625.888592456617,19721.268140825465,19798.084736134992,19852.706670133837]
[]
[null,null,"Policy","Total",null,null,null,598582,615016,629379.5,643533,658466,673866.5,690691,708775,728147.5,748670,748670,748670,748670,748670,748670,748670,748670,748670,748670]
[]
[null,null,"Policy","Net new residential",null,null,null,null,16182,14107,13930.5,14607,14990,16497.5,17907.5,19251.5,20378,19725.5,18444.5,11616,13304.008235903108,11698.037497896235,9597.1812084168196,7098.1058300934965,5716.633037571446,4065.0167811807478]
[null,null,null,"Net new commercial",null,null,null,null,252,256.5,223,326,410.5,327,176.5,121,144.5,260,299,40.30457423279222,178.83311328475611,157.24544481961493,129.00546011945335,95.379548368848191,76.816595309526747,54.621933998845634]

{"sheet":"O - Comm CN","index":6,"n_rows":424,"n_cols":118,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["AusNet Commercial Customer Numbers by Postcode (2002-2021)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cahnge in Commercial Customer Number","Change in Residential Number"]
[null,"Is Residential?",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From stata export","Change in Customer Numbers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pooled","Pooled",null,null,null,"Growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pooled"]
[null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"N3+1","v":2022},{"$f":"O3+1","v":2023},2024,2025,2026,2027,2028,{"$f":"U3+1","v":2029},{"$f":"V3+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"AC3+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,2021,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"BD3+1","v":2022},{"$f":"BE3+1","v":2023},2024,2025,2026,2027,2028,{"$f":"BK3+1","v":2029},{"$f":"BL3+1","v":2030},2031,2032,2033,2034,2035,2036,"2021-23","2018-20",null,"Region",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,{"$f":"CH3+1","v":2021},{"$f":"CI3+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,null,null,null,"2012-2020"]
["LGA","Postcode"]
[{"$f":"'O - Res CN'!A5","v":"Melbourne (C)"},3008,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":24},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":24},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":25.876712699999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":31.032876999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":31.504110000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":31.062842},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":31.997260000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":31.156164},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":33.723287999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":33.546448400000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":35},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":35},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":35.876711999999998},{"$f":"P5+'O - CN sum'!$S$28*BG184","v":35.881512669754258},{"$f":"Q5+'O - CN sum'!$S$28*BH184","v":35.904996939477918},{"$f":"R5+'O - CN sum'!$S$28*BI184","v":35.921011730228045},{"$f":"S5+'O - CN sum'!$S$28*BJ184","v":35.931048526574408},{"$f":"T5+'O - CN sum'!$S$28*BK184","v":35.937126441051937},{"$f":"U5+'O - CN sum'!$S$28*BL184","v":35.940857741012337},{"$f":"V5+'O - CN sum'!$S$28*BM184","v":35.944127171300231},{"$f":"W5+'O - CN sum'!$S$28*BN184","v":35.947279877470486},{"$f":"X5+'O - CN sum'!$S$28*BO184","v":35.95048581989505},{"$f":"Y5+'O - CN sum'!$S$28*BP184","v":35.953452134678408},{"$f":"Z5+'O - CN sum'!$S$28*BQ184","v":35.956160829242506},{"$f":"AA5+'O - CN sum'!$S$28*BR184","v":35.958593911009288},{"$f":"AB5+'O - CN sum'!$S$28*BS184","v":35.960733387400694},{"$f":"AC5+'O - CN sum'!$S$28*BT184","v":35.962561265838673},{"$f":"AD5+'O - CN sum'!$S$28*BU184","v":35.964059553745166},{"$f":"AE5+'O - CN sum'!$S$28*BV184","v":35.965191709434649},{"$f":"AF5+'O - CN sum'!$S$28*BW184","v":35.965191709434649},{"$f":"AG5+'O - CN sum'!$S$28*BX184","v":35.965191709434649},{"$f":"AH5+'O - CN sum'!$S$28*BY184","v":35.965191709434649},{"$f":"AI5+'O - CN sum'!$S$28*BZ184","v":35.965191709434649},{"$f":"AJ5+'O - CN sum'!$S$28*CA184","v":35.965191709434649},{"$f":"AK5+'O - CN sum'!$S$28*CB184","v":35.965191709434649},{"$f":"AL5+'O - CN sum'!$S$28*CC184","v":35.965191709434649},{"$f":"AM5+'O - CN sum'!$S$28*CD184","v":35.965191709434649},{"$f":"AN5+'O - CN sum'!$S$28*CE184","v":35.965191709434649},{"$f":"AO5+'O - CN sum'!$S$28*CF184","v":35.965191709434649},{"$f":"AP5+'O - CN sum'!$S$28*CG184","v":35.965191709434649},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B5,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":35},null,{"$f":"E5-D5","v":0},{"$f":"F5-E5","v":1.8767126999999988},{"$f":"G5-F5","v":5.1561643000000004},{"$f":"H5-G5","v":0.47123300000000157},{"$f":"I5-H5","v":-0.44126800000000088},{"$f":"J5-I5","v":0.93441800000000086},{"$f":"K5-J5","v":-0.84109600000000029},{"$f":"L5-K5","v":2.5671239999999962},{"$f":"M5-L5","v":-0.17683959999999388},{"$f":"N5-M5","v":1.4535515999999973},{"$f":"O5-N5","v":0},{"$f":"P5-O5","v":0.87671199999999772},{"$f":"$CC$144*'O - Res CN'!EP5","v":1.3854973015160563E-3},{"$f":"$CC$144*'O - Res CN'!EQ5","v":6.7776776982681648E-3},{"$f":"$CC$144*'O - Res CN'!ER5","v":4.6219487080833158E-3},{"$f":"$CC$144*'O - Res CN'!ES5","v":2.8966696243606367E-3},{"$f":"$CC$144*'O - Res CN'!ET5","v":1.7541165167594688E-3},{"$f":"$CC$144*'O - Res CN'!EU5","v":1.076871830580708E-3},{"$f":"$CC$144*'O - Res CN'!EV5","v":9.4357393306457489E-4},{"$f":"$CC$144*'O - Res CN'!EW5","v":9.0988676892171151E-4},{"$f":"$CC$144*'O - Res CN'!EX5","v":9.2525101817523625E-4},{"$f":"$CC$144*'O - Res CN'!EY5","v":8.5609328243095421E-4},{"$f":"$CC$144*'O - Res CN'!EZ5","v":7.8174279867041071E-4},{"$f":"$CC$144*'O - Res CN'!FA5","v":7.021995668935727E-4},{"$f":"$CC$144*'O - Res CN'!FB5","v":6.1746358710047312E-4},{"$f":"AVERAGE(BD5:BF5)","v":0.77675453333333166},{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B5,'O - Res CN'!$B$5:$B$121,0))","v":0.28792573333333377},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B5,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,{"$f":"IFERROR(F5/E5-1,0)","v":7.819636249999995E-2},0.19925886103763091,1.518496013115378E-2,-1.4006680398208404E-2,3.0081536003692122E-2,-2.6286500781629418E-2,8.2395380894772385E-2,-5.2438421781408895E-3,4.3329522775948925E-2,0,2.5048914285714208E-2,1.3381019292579843E-4,6.5449497460723371E-4,{"$f":"IFERROR(S5/R5-1,0)","v":4.4603236638951493E-4},{"$f":"IFERROR(T5/S5-1,0)","v":2.7941296369204949E-4},{"$f":"IFERROR(U5/T5-1,0)","v":1.6915494333646919E-4},{"$f":"IFERROR(V5/U5-1,0)","v":1.0382855642387945E-4},{"$f":"IFERROR(W5/V5-1,0)","v":9.0966952192683692E-5},{"$f":"IFERROR(X5/W5-1,0)","v":8.771130135465377E-5},{"$f":"IFERROR(Y5/X5-1,0)","v":8.918456237827499E-5},{"$f":"IFERROR(Z5/Y5-1,0)","v":8.2511118159045438E-5},{"$f":"IFERROR(AA5/Z5-1,0)","v":7.5338928622326051E-5},{"$f":"IFERROR(AB5/AA5-1,0)","v":6.76680076701075E-5},{"$f":"IFERROR(AC5/AB5-1,0)","v":5.9498332907637064E-5},{"$f":"CW5","v":5.9498332907637064E-5},null,null,null,null,{"$f":"AVERAGE(BZ5:CH5)*100","v":4.4767733331691044}]
[{"$f":"'O - Res CN'!A6","v":"Maribyrnong (C)"},3011,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":410.98904600000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":403.10684900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":416.69588599999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":418.67670900000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":426.37534600000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":418.38904400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":411.73150599999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":410.10137300000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":410.32054600000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":407.81643600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":426.93424599999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":432.73424999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":431.84931999999998},{"$f":"P6+'O - CN sum'!$S$28*BG185","v":432.23738105313555},{"$f":"Q6+'O - CN sum'!$S$28*BH185","v":432.44085169249996},{"$f":"R6+'O - CN sum'!$S$28*BI185","v":432.57193172612614},{"$f":"S6+'O - CN sum'!$S$28*BJ185","v":432.64444270878403},{"$f":"T6+'O - CN sum'!$S$28*BK185","v":432.68338118274539},{"$f":"U6+'O - CN sum'!$S$28*BL185","v":432.70287235108987},{"$f":"V6+'O - CN sum'!$S$28*BM185","v":432.71944311312143},{"$f":"W6+'O - CN sum'!$S$28*BN185","v":432.73496092960704},{"$f":"X6+'O - CN sum'!$S$28*BO185","v":432.75130052516926},{"$f":"Y6+'O - CN sum'!$S$28*BP185","v":432.76600616117526},{"$f":"Z6+'O - CN sum'!$S$28*BQ185","v":432.77907783762498},{"$f":"AA6+'O - CN sum'!$S$28*BR185","v":432.79051555451849},{"$f":"AB6+'O - CN sum'!$S$28*BS185","v":432.80031931185579},{"$f":"AC6+'O - CN sum'!$S$28*BT185","v":432.80848910963687},{"$f":"AD6+'O - CN sum'!$S$28*BU185","v":432.81502494786173},{"$f":"AE6+'O - CN sum'!$S$28*BV185","v":432.81992682653038},{"$f":"AF6+'O - CN sum'!$S$28*BW185","v":432.81992682653038},{"$f":"AG6+'O - CN sum'!$S$28*BX185","v":432.81992682653038},{"$f":"AH6+'O - CN sum'!$S$28*BY185","v":432.81992682653038},{"$f":"AI6+'O - CN sum'!$S$28*BZ185","v":432.81992682653038},{"$f":"AJ6+'O - CN sum'!$S$28*CA185","v":432.81992682653038},{"$f":"AK6+'O - CN sum'!$S$28*CB185","v":432.81992682653038},{"$f":"AL6+'O - CN sum'!$S$28*CC185","v":432.81992682653038},{"$f":"AM6+'O - CN sum'!$S$28*CD185","v":432.81992682653038},{"$f":"AN6+'O - CN sum'!$S$28*CE185","v":432.81992682653038},{"$f":"AO6+'O - CN sum'!$S$28*CF185","v":432.81992682653038},{"$f":"AP6+'O - CN sum'!$S$28*CG185","v":432.81992682653038},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B6,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":426.93424599999997},null,-7.8821970000000192,13.589036999999962,1.9808230000000435,7.6986370000000193,-7.9863020000000233,-6.657538000000045,-1.6301329999999439,0.21917300000001205,-2.5041100000000256,19.117809999999963,5.8000040000000013,-0.88492999999999711,{"$f":"$CC$144*'O - Res CN'!EP6","v":0.11199636081310373},{"$f":"$CC$144*'O - Res CN'!EQ6","v":5.8722644174156173E-2},{"$f":"$CC$144*'O - Res CN'!ER6","v":3.7830353298200767E-2},{"$f":"$CC$144*'O - Res CN'!ES6","v":2.0927032257025347E-2},{"$f":"$CC$144*'O - Res CN'!ET6","v":1.12378383351107E-2},{"$f":"$CC$144*'O - Res CN'!EU6","v":5.6252486688252246E-3},{"$f":"$CC$144*'O - Res CN'!EV6","v":4.7824048005871188E-3},{"$f":"$CC$144*'O - Res CN'!EW6","v":4.4785194497354497E-3},{"$f":"$CC$144*'O - Res CN'!EX6","v":4.7156890013488918E-3},{"$f":"$CC$144*'O - Res CN'!EY6","v":4.2441201012154125E-3},{"$f":"$CC$144*'O - Res CN'!EZ6","v":3.7725512010791133E-3},{"$f":"$CC$144*'O - Res CN'!FA6","v":3.3009823009456339E-3},{"$f":"$CC$144*'O - Res CN'!FB6","v":2.8294134008093352E-3},{"$f":"AVERAGE(BD6:BF6)","v":8.0109613333333218},{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B6,'O - Res CN'!$B$5:$B$121,0))","v":44.424633333333382},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B6,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,{"$f":"IFERROR(F6/E6-1,0)","v":3.3710756921423446E-2},{"$f":"IFERROR(G6/F6-1,0)","v":4.7536418442106765E-3},{"$f":"IFERROR(H6/G6-1,0)","v":1.8388023108302454E-2},{"$f":"IFERROR(I6/H6-1,0)","v":-1.8730684301807687E-2},{"$f":"IFERROR(J6/I6-1,0)","v":-1.5912314376951175E-2},{"$f":"IFERROR(K6/J6-1,0)","v":-3.9592136531809707E-3},{"$f":"IFERROR(L6/K6-1,0)","v":5.3443615269244127E-4},{"$f":"IFERROR(M6/L6-1,0)","v":-6.1028140667370723E-3},{"$f":"IFERROR(N6/M6-1,0)","v":4.6878468625526359E-2},{"$f":"IFERROR(O6/N6-1,0)","v":1.3585239540610639E-2},{"$f":"IFERROR(P6/O6-1,0)","v":-2.0449733294741756E-3},{"$f":"IFERROR(Q6/P6-1,0)","v":8.9860290421572842E-4},{"$f":"IFERROR(R6/Q6-1,0)","v":4.7073818296006209E-4},3.0311667621862881E-4,1.676275720630116E-4,9.0001095859548741E-5,4.5047185059932104E-5,3.8295937213383979E-5,3.5861149140892223E-5,3.7758898719708611E-5,3.3981725735099388E-5,3.0204952014889486E-5,2.6428534740219334E-5,2.2652431106884308E-5,{"$f":"CW6","v":2.2652431106884308E-5},null,null,null,null,0.66178111392753858]
[{"$f":"'O - Res CN'!A7","v":"Brimbank (C)"},3012,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":236.038354},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":235.63660999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":237.180824},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":240.29863},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":248.79725999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":240.00546},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":228.56438100000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":227.48767100000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":223.11780999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":220.948083},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":225.00274200000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":233.506845},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":235.04383999999999},{"$f":"P7+'O - CN sum'!$S$28*BG186","v":236.17933723126356},{"$f":"Q7+'O - CN sum'!$S$28*BH186","v":236.98600404608129},{"$f":"R7+'O - CN sum'!$S$28*BI186","v":237.44573019727525},{"$f":"S7+'O - CN sum'!$S$28*BJ186","v":237.65341219549745},{"$f":"T7+'O - CN sum'!$S$28*BK186","v":237.72916951069786},{"$f":"U7+'O - CN sum'!$S$28*BL186","v":237.76709083718228},{"$f":"V7+'O - CN sum'!$S$28*BM186","v":237.79933032462552},{"$f":"W7+'O - CN sum'!$S$28*BN186","v":237.82952123852439},{"$f":"X7+'O - CN sum'!$S$28*BO186","v":237.8611210526079},{"$f":"Y7+'O - CN sum'!$S$28*BP186","v":237.88956088528303},{"$f":"Z7+'O - CN sum'!$S$28*BQ186","v":237.91484073654982},{"$f":"AA7+'O - CN sum'!$S$28*BR186","v":237.93696060640826},{"$f":"AB7+'O - CN sum'!$S$28*BS186","v":237.95592049485836},{"$f":"AC7+'O - CN sum'!$S$28*BT186","v":237.97172040190011},{"$f":"AD7+'O - CN sum'!$S$28*BU186","v":237.98436032753352},{"$f":"AE7+'O - CN sum'!$S$28*BV186","v":237.99384027175856},{"$f":"AF7+'O - CN sum'!$S$28*BW186","v":237.99384027175856},{"$f":"AG7+'O - CN sum'!$S$28*BX186","v":237.99384027175856},{"$f":"AH7+'O - CN sum'!$S$28*BY186","v":237.99384027175856},{"$f":"AI7+'O - CN sum'!$S$28*BZ186","v":237.99384027175856},{"$f":"AJ7+'O - CN sum'!$S$28*CA186","v":237.99384027175856},{"$f":"AK7+'O - CN sum'!$S$28*CB186","v":237.99384027175856},{"$f":"AL7+'O - CN sum'!$S$28*CC186","v":237.99384027175856},{"$f":"AM7+'O - CN sum'!$S$28*CD186","v":237.99384027175856},{"$f":"AN7+'O - CN sum'!$S$28*CE186","v":237.99384027175856},{"$f":"AO7+'O - CN sum'!$S$28*CF186","v":237.99384027175856},{"$f":"AP7+'O - CN sum'!$S$28*CG186","v":237.99384027175856},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B7,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":225.00274200000001},null,-0.40174400000000787,1.5442140000000109,3.1178060000000016,8.4986299999999915,-8.791799999999995,-11.441078999999974,-1.0767100000000198,-4.3698610000000144,-2.1697269999999946,4.0546590000000151,8.5041029999999864,1.5369949999999903,{"$f":"$CC$144*'O - Res CN'!EP7","v":0.32771018010519909},{"$f":"$CC$144*'O - Res CN'!EQ7","v":0.2328080772813817},{"$f":"$CC$144*'O - Res CN'!ER7","v":0.13267926654404399},{"$f":"$CC$144*'O - Res CN'!ES7","v":5.9938063403524207E-2},{"$f":"$CC$144*'O - Res CN'!ET7","v":2.1863940065256247E-2},{"$f":"$CC$144*'O - Res CN'!EU7","v":1.0944284486025571E-2},{"$f":"$CC$144*'O - Res CN'!EV7","v":9.3044773211526256E-3},{"$f":"$CC$144*'O - Res CN'!EW7","v":8.7132487503547955E-3},{"$f":"$CC$144*'O - Res CN'!EX7","v":9.119864390221482E-3},{"$f":"$CC$144*'O - Res CN'!EY7","v":8.2078779511959507E-3},{"$f":"$CC$144*'O - Res CN'!EZ7","v":7.2958915121760582E-3},{"$f":"$CC$144*'O - Res CN'!FA7","v":6.3839050731505269E-3},{"$f":"$CC$144*'O - Res CN'!FB7","v":5.4719186341306335E-3},4.6985856666666637,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B7,'O - Res CN'!$B$5:$B$121,0))","v":180.82570000000001},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B7,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,6.5533704631042244E-3,1.3145270125210384E-2,3.5366951530268809E-2,-3.5337205884019784E-2,-4.7670078005725314E-2,-4.7107514971898024E-3,-1.9209221232916907E-2,-9.7245800324052833E-3,1.8351184336820037E-2,3.7795552731530568E-2,6.5822267437170012E-3,4.8310018729424975E-3,3.415484285265169E-3,1.9398873492317836E-3,8.746503803191974E-4,3.1877225957144262E-4,1.5951482337017708E-4,1.3559272365970543E-4,1.2695962540210104E-4,1.328675007161717E-4,1.1956486435993341E-4,1.0626717361073013E-4,9.2973896836268111E-5,7.9684502995114315E-5,7.9684502995114315E-5,null,null,null,null,-0.48038955774281816]
[{"$f":"'O - Res CN'!A8","v":"Maribyrnong (C)"},3013,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":149.45479},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":150.23013749999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":150.11780999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":151.09040999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":151.25205},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":146.88767139999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":144.6219226},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":145.44658000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":144.76164},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":143.10958840000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":145.31232890000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":144.92054479999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":144.98356000000001},{"$f":"P8+'O - CN sum'!$S$28*BG187","v":144.98356000000001},{"$f":"Q8+'O - CN sum'!$S$28*BH187","v":145.17653363740402},{"$f":"R8+'O - CN sum'!$S$28*BI187","v":145.30085128322702},{"$f":"S8+'O - CN sum'!$S$28*BJ187","v":145.36962144151099},{"$f":"T8+'O - CN sum'!$S$28*BK187","v":145.4065510888486},{"$f":"U8+'O - CN sum'!$S$28*BL187","v":145.42503671244734},{"$f":"V8+'O - CN sum'!$S$28*BM187","v":145.44075259280126},{"$f":"W8+'O - CN sum'!$S$28*BN187","v":145.45546984881986},{"$f":"X8+'O - CN sum'!$S$28*BO187","v":145.47096648852767},{"$f":"Y8+'O - CN sum'!$S$28*BP187","v":145.48491346426468},{"$f":"Z8+'O - CN sum'!$S$28*BQ187","v":145.49731077603093},{"$f":"AA8+'O - CN sum'!$S$28*BR187","v":145.50815842382639},{"$f":"AB8+'O - CN sum'!$S$28*BS187","v":145.51745640765108},{"$f":"AC8+'O - CN sum'!$S$28*BT187","v":145.52520472750498},{"$f":"AD8+'O - CN sum'!$S$28*BU187","v":145.5314033833881},{"$f":"AE8+'O - CN sum'!$S$28*BV187","v":145.53605237530044},{"$f":"AF8+'O - CN sum'!$S$28*BW187","v":145.53605237530044},{"$f":"AG8+'O - CN sum'!$S$28*BX187","v":145.53605237530044},{"$f":"AH8+'O - CN sum'!$S$28*BY187","v":145.53605237530044},{"$f":"AI8+'O - CN sum'!$S$28*BZ187","v":145.53605237530044},{"$f":"AJ8+'O - CN sum'!$S$28*CA187","v":145.53605237530044},{"$f":"AK8+'O - CN sum'!$S$28*CB187","v":145.53605237530044},{"$f":"AL8+'O - CN sum'!$S$28*CC187","v":145.53605237530044},{"$f":"AM8+'O - CN sum'!$S$28*CD187","v":145.53605237530044},{"$f":"AN8+'O - CN sum'!$S$28*CE187","v":145.53605237530044},{"$f":"AO8+'O - CN sum'!$S$28*CF187","v":145.53605237530044},{"$f":"AP8+'O - CN sum'!$S$28*CG187","v":145.53605237530044},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B8,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":145.31232890000001},null,0.77534749999998098,-0.11232749999999214,0.97259999999999991,0.16164000000000556,-4.3643786000000091,-2.265748799999983,0.82465740000000665,-0.68494000000001165,-1.652051599999993,2.2027405000000044,-0.39178410000002373,6.3015200000023697E-2,{"$f":"$CC$144*'O - Res CN'!EP8","v":0},{"$f":"$CC$144*'O - Res CN'!EQ8","v":5.5693156907875165E-2},{"$f":"$CC$144*'O - Res CN'!ER8","v":3.5878694356279904E-2},{"$f":"$CC$144*'O - Res CN'!ES8","v":1.9847411633069623E-2},{"$f":"$CC$144*'O - Res CN'!ET8","v":1.0658080924394835E-2},{"$f":"$CC$144*'O - Res CN'!EU8","v":5.3350434260029033E-3},{"$f":"$CC$144*'O - Res CN'!EV8","v":4.5356816727474322E-3},{"$f":"$CC$144*'O - Res CN'!EW8","v":4.2474736949744511E-3},{"$f":"$CC$144*'O - Res CN'!EX8","v":4.4724077257483254E-3},{"$f":"$CC$144*'O - Res CN'!EY8","v":4.0251669531749029E-3},{"$f":"$CC$144*'O - Res CN'!EZ8","v":3.5779261805986605E-3},{"$f":"$CC$144*'O - Res CN'!FA8","v":3.1306854080252375E-3},{"$f":"$CC$144*'O - Res CN'!FB8","v":2.6834446354489956E-3},0.62465720000000147,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B8,'O - Res CN'!$B$5:$B$121,0))","v":31.944010000000162},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B8,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,-7.4770283692238149E-4,6.4789114629371092E-3,1.0698230284769128E-3,-2.8855004609854906E-2,-1.5425044038106961E-2,5.7021603998508308E-3,-4.7092203886816009E-3,-1.1412219424980163E-2,1.5391984035641348E-2,-2.6961518197787804E-3,4.3482585638221494E-4,0,1.3310035800198072E-3,8.5632052721074103E-4,4.7329494408754336E-4,2.5403964715198235E-4,1.271306104182468E-4,1.0806860159151555E-4,1.011907306325277E-4,1.0653872091515026E-4,9.587463446258937E-5,8.5213727465172084E-5,7.4555658366559641E-5,6.3900085915502558E-5,6.3900085915502558E-5,null,null,null,null,-0.36118124857377565]
[{"$f":"'O - Res CN'!A9","v":"Hobsons Bay (C)"},3015,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":127.400003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":127.366124},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":129.63561899999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":132.46301199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":130.18081999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":126.79508},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":124.65479000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":125.02466000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":124.47671},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":124.11749},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":127.03836},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":129.35890599999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":129.18903800000001},{"$f":"P9+'O - CN sum'!$S$28*BG188","v":129.35965122274203},{"$f":"Q9+'O - CN sum'!$S$28*BH188","v":129.43823125299053},{"$f":"R9+'O - CN sum'!$S$28*BI188","v":129.48885414894986},{"$f":"S9+'O - CN sum'!$S$28*BJ188","v":129.51862696156979},{"$f":"T9+'O - CN sum'!$S$28*BK188","v":129.53461499326465},{"$f":"U9+'O - CN sum'!$S$28*BL188","v":129.54261801407048},{"$f":"V9+'O - CN sum'!$S$28*BM188","v":129.54942192397286},{"$f":"W9+'O - CN sum'!$S$28*BN188","v":129.55579349729268},{"$f":"X9+'O - CN sum'!$S$28*BO188","v":129.562133318245},{"$f":"Y9+'O - CN sum'!$S$28*BP188","v":129.5678391571021},{"$f":"Z9+'O - CN sum'!$S$28*BQ188","v":129.57291101386397},{"$f":"AA9+'O - CN sum'!$S$28*BR188","v":129.57734888853059},{"$f":"AB9+'O - CN sum'!$S$28*BS188","v":129.58115278110199},{"$f":"AC9+'O - CN sum'!$S$28*BT188","v":129.58432269157817},{"$f":"AD9+'O - CN sum'!$S$28*BU188","v":129.58685861995909},{"$f":"AE9+'O - CN sum'!$S$28*BV188","v":129.58876056624479},{"$f":"AF9+'O - CN sum'!$S$28*BW188","v":129.58876056624479},{"$f":"AG9+'O - CN sum'!$S$28*BX188","v":129.58876056624479},{"$f":"AH9+'O - CN sum'!$S$28*BY188","v":129.58876056624479},{"$f":"AI9+'O - CN sum'!$S$28*BZ188","v":129.58876056624479},{"$f":"AJ9+'O - CN sum'!$S$28*CA188","v":129.58876056624479},{"$f":"AK9+'O - CN sum'!$S$28*CB188","v":129.58876056624479},{"$f":"AL9+'O - CN sum'!$S$28*CC188","v":129.58876056624479},{"$f":"AM9+'O - CN sum'!$S$28*CD188","v":129.58876056624479},{"$f":"AN9+'O - CN sum'!$S$28*CE188","v":129.58876056624479},{"$f":"AO9+'O - CN sum'!$S$28*CF188","v":129.58876056624479},{"$f":"AP9+'O - CN sum'!$S$28*CG188","v":129.58876056624479},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B9,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":127.03836},null,-3.3878999999998882E-2,2.269494999999992,2.8273930000000007,-2.2821920000000091,-3.3857399999999842,-2.1402899999999931,0.36987000000000592,-0.54795000000001437,-0.35921999999999343,2.9208699999999936,2.3205459999999931,-0.1698679999999797,{"$f":"$CC$144*'O - Res CN'!EP9","v":4.9239829401341376E-2},{"$f":"$CC$144*'O - Res CN'!EQ9","v":2.267858974587807E-2},{"$f":"$CC$144*'O - Res CN'!ER9","v":1.4610020963074476E-2},{"$f":"$CC$144*'O - Res CN'!ES9","v":8.5925826301325291E-3},{"$f":"$CC$144*'O - Res CN'!ET9","v":4.6142259108961298E-3},{"$f":"$CC$144*'O - Res CN'!EU9","v":2.309711831484674E-3},{"$f":"$CC$144*'O - Res CN'!EV9","v":1.9636424274157432E-3},{"$f":"$CC$144*'O - Res CN'!EW9","v":1.838867927371757E-3},{"$f":"$CC$144*'O - Res CN'!EX9","v":1.8297040353058036E-3},{"$f":"$CC$144*'O - Res CN'!EY9","v":1.6467336317763511E-3},{"$f":"$CC$144*'O - Res CN'!EZ9","v":1.4637632282440791E-3},{"$f":"$CC$144*'O - Res CN'!FA9","v":1.2807928247146264E-3},{"$f":"$CC$144*'O - Res CN'!FB9","v":1.0978224211823544E-3},1.6905160000000024,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B9,'O - Res CN'!$B$5:$B$121,0))","v":92.304633333333484},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B9,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,1.7818670528122471E-2,2.1810309711252973E-2,-1.722890009476763E-2,-2.6007978748328497E-2,-1.6879913637027455E-2,2.9671543307723258E-3,-4.3827353739654962E-3,-2.8858410541215962E-3,2.3533105608242622E-2,1.8266498402529807E-2,-1.3131527256421416E-3,1.3206478303680047E-3,6.0745394337224923E-4,3.9109693843375481E-4,2.2992567828028498E-4,1.2344194862112801E-4,6.1782874069882254E-5,5.2522559808254599E-5,4.9182568514716252E-5,4.8935063274191393E-5,4.403940187591715E-5,3.9144411104308219E-5,3.4250019019355094E-5,2.9356153710802246E-5,2.9356153710802246E-5,null,null,null,null,-1.395698588689203E-2]
[{"$f":"'O - Res CN'!A10","v":"Hobsons Bay (C)"},3016,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":201.87397199999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":207.55890099999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":207.04658000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":203.9726},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":200.89863500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":198.42465499999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":194.34794200000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":195.86574999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":197.13425000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":195.88493100000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":199.89862600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":200.08766800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":196.48219},{"$f":"P10+'O - CN sum'!$S$28*BG189","v":196.77855477318556},{"$f":"Q10+'O - CN sum'!$S$28*BH189","v":196.87938284953262},{"$f":"R10+'O - CN sum'!$S$28*BI189","v":196.93889662177654},{"$f":"S10+'O - CN sum'!$S$28*BJ189","v":196.96909771437535},{"$f":"T10+'O - CN sum'!$S$28*BK189","v":196.98234200489173},{"$f":"U10+'O - CN sum'!$S$28*BL189","v":196.98897160974769},{"$f":"V10+'O - CN sum'!$S$28*BM189","v":196.99460788575178},{"$f":"W10+'O - CN sum'!$S$28*BN189","v":196.99988601940228},{"$f":"X10+'O - CN sum'!$S$28*BO189","v":197.00513784977872},{"$f":"Y10+'O - CN sum'!$S$28*BP189","v":197.00986449711752},{"$f":"Z10+'O - CN sum'!$S$28*BQ189","v":197.01406596141865},{"$f":"AA10+'O - CN sum'!$S$28*BR189","v":197.01774224268217},{"$f":"AB10+'O - CN sum'!$S$28*BS189","v":197.02089334090803},{"$f":"AC10+'O - CN sum'!$S$28*BT189","v":197.02351925609625},{"$f":"AD10+'O - CN sum'!$S$28*BU189","v":197.02561998824683},{"$f":"AE10+'O - CN sum'!$S$28*BV189","v":197.02719553735975},{"$f":"AF10+'O - CN sum'!$S$28*BW189","v":197.02719553735975},{"$f":"AG10+'O - CN sum'!$S$28*BX189","v":197.02719553735975},{"$f":"AH10+'O - CN sum'!$S$28*BY189","v":197.02719553735975},{"$f":"AI10+'O - CN sum'!$S$28*BZ189","v":197.02719553735975},{"$f":"AJ10+'O - CN sum'!$S$28*CA189","v":197.02719553735975},{"$f":"AK10+'O - CN sum'!$S$28*CB189","v":197.02719553735975},{"$f":"AL10+'O - CN sum'!$S$28*CC189","v":197.02719553735975},{"$f":"AM10+'O - CN sum'!$S$28*CD189","v":197.02719553735975},{"$f":"AN10+'O - CN sum'!$S$28*CE189","v":197.02719553735975},{"$f":"AO10+'O - CN sum'!$S$28*CF189","v":197.02719553735975},{"$f":"AP10+'O - CN sum'!$S$28*CG189","v":197.02719553735975},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B10,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":199.89862600000001},null,5.684929000000011,-0.51232099999998582,-3.0739800000000059,-3.073964999999987,-2.47398000000004,-4.0767129999999554,1.5178079999999738,1.2685000000000173,-1.2493189999999856,4.0136949999999842,0.1890420000000006,-3.6054780000000051,{"$f":"$CC$144*'O - Res CN'!EP10","v":8.5532355802751855E-2},{"$f":"$CC$144*'O - Res CN'!EQ10","v":2.9099487122997651E-2},{"$f":"$CC$144*'O - Res CN'!ER10","v":1.717597232631906E-2},{"$f":"$CC$144*'O - Res CN'!ES10","v":8.716186374069821E-3},{"$f":"$CC$144*'O - Res CN'!ET10","v":3.8223684840336318E-3},{"$f":"$CC$144*'O - Res CN'!EU10","v":1.9133371192388039E-3},{"$f":"$CC$144*'O - Res CN'!EV10","v":1.6266574444784056E-3},{"$f":"$CC$144*'O - Res CN'!EW10","v":1.5232957699972758E-3},{"$f":"$CC$144*'O - Res CN'!EX10","v":1.5157045135454608E-3},{"$f":"$CC$144*'O - Res CN'!EY10","v":1.3641340621903509E-3},{"$f":"$CC$144*'O - Res CN'!EZ10","v":1.2125636108352409E-3},{"$f":"$CC$144*'O - Res CN'!FA10","v":1.0609931594829504E-3},{"$f":"$CC$144*'O - Res CN'!FB10","v":9.0942270812784044E-4},0.19908633333332659,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B10,'O - Res CN'!$B$5:$B$121,0))","v":37.536496666666608},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B10,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,-2.4683162106354795E-3,-1.4846804038009198E-2,-1.5070480054673929E-2,-1.2314568488730804E-2,-2.0545395429816704E-2,7.8097456776773377E-3,6.4763747617948564E-3,-6.3374020496184125E-3,2.049006515973395E-2,9.456893415564771E-4,-1.8019491336167759E-2,1.5083543866523108E-3,5.1239362166910496E-4,3.0228544697030735E-4,1.5335260386284411E-4,6.7240448730743196E-5,3.3655833251211575E-5,2.8612139847394857E-5,2.6793289964466283E-5,2.6659052868360789E-5,2.3992507963921383E-5,2.1326162077395239E-5,1.8659993871850133E-5,1.599398201390656E-5,1.599398201390656E-5,null,null,null,null,-0.40896422969198204]
[{"$f":"'O - Res CN'!A11","v":"Hobsons Bay (C)"},3018,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":145.65479250000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":145.08197140000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":147.36163929999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":149.18630400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":147.67945},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":144.16666599999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":145.03836000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":142.19999999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":140.76712000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":142.26503},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":146.67670800000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":147.25479000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":145.33425},{"$f":"P11+'O - CN sum'!$S$28*BG190","v":145.57810558918408},{"$f":"Q11+'O - CN sum'!$S$28*BH190","v":145.86896466137554},{"$f":"R11+'O - CN sum'!$S$28*BI190","v":146.01243110026209},{"$f":"S11+'O - CN sum'!$S$28*BJ190","v":146.07158902295456},{"$f":"T11+'O - CN sum'!$S$28*BK190","v":146.10335688966848},{"$f":"U11+'O - CN sum'!$S$28*BL190","v":146.11925871567939},{"$f":"V11+'O - CN sum'!$S$28*BM190","v":146.13277793474506},{"$f":"W11+'O - CN sum'!$S$28*BN190","v":146.14543811054688},{"$f":"X11+'O - CN sum'!$S$28*BO190","v":146.1580351950941},{"$f":"Y11+'O - CN sum'!$S$28*BP190","v":146.16937257118661},{"$f":"Z11+'O - CN sum'!$S$28*BQ190","v":146.17945023882439},{"$f":"AA11+'O - CN sum'!$S$28*BR190","v":146.18826819800745},{"$f":"AB11+'O - CN sum'!$S$28*BS190","v":146.19582644873577},{"$f":"AC11+'O - CN sum'!$S$28*BT190","v":146.20212499100938},{"$f":"AD11+'O - CN sum'!$S$28*BU190","v":146.20716382482826},{"$f":"AE11+'O - CN sum'!$S$28*BV190","v":146.21094295019242},{"$f":"AF11+'O - CN sum'!$S$28*BW190","v":146.21094295019242},{"$f":"AG11+'O - CN sum'!$S$28*BX190","v":146.21094295019242},{"$f":"AH11+'O - CN sum'!$S$28*BY190","v":146.21094295019242},{"$f":"AI11+'O - CN sum'!$S$28*BZ190","v":146.21094295019242},{"$f":"AJ11+'O - CN sum'!$S$28*CA190","v":146.21094295019242},{"$f":"AK11+'O - CN sum'!$S$28*CB190","v":146.21094295019242},{"$f":"AL11+'O - CN sum'!$S$28*CC190","v":146.21094295019242},{"$f":"AM11+'O - CN sum'!$S$28*CD190","v":146.21094295019242},{"$f":"AN11+'O - CN sum'!$S$28*CE190","v":146.21094295019242},{"$f":"AO11+'O - CN sum'!$S$28*CF190","v":146.21094295019242},{"$f":"AP11+'O - CN sum'!$S$28*CG190","v":146.21094295019242},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B11,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":146.67670800000002},null,-0.57282109999999875,2.2796678999999642,1.824664700000028,-1.5068540000000041,-3.5127840000000106,0.87169400000001929,-2.8383600000000229,-1.4328799999999831,{"$f":"M11-L11","v":1.4979099999999903},4.4116780000000233,0.57808199999999488,-1.9205400000000168,{"$f":"$CC$144*'O - Res CN'!EP11","v":7.0377942676485505E-2},{"$f":"$CC$144*'O - Res CN'!EQ11","v":8.3943382959225252E-2},{"$f":"$CC$144*'O - Res CN'!ER11","v":4.1405131806657114E-2},{"$f":"$CC$144*'O - Res CN'!ES11","v":1.7073272365998947E-2},{"$f":"$CC$144*'O - Res CN'!ET11","v":9.1683652198704287E-3},{"$f":"$CC$144*'O - Res CN'!EU11","v":4.5893465193604238E-3},{"$f":"$CC$144*'O - Res CN'!EV11","v":3.9017142384082945E-3},{"$f":"$CC$144*'O - Res CN'!EW11","v":3.6537900559744231E-3},{"$f":"$CC$144*'O - Res CN'!EX11","v":3.6355816043460434E-3},{"$f":"$CC$144*'O - Res CN'!EY11","v":3.2720234439142584E-3},{"$f":"$CC$144*'O - Res CN'!EZ11","v":2.9084652834768347E-3},{"$f":"$CC$144*'O - Res CN'!FA11","v":2.5449071230450497E-3},{"$f":"$CC$144*'O - Res CN'!FB11","v":2.181348962607626E-3},1.0230733333333337,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B11,'O - Res CN'!$B$5:$B$121,0))","v":91.662233333333162},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B11,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,1.5712964732983892E-2,1.2382223139397741E-2,-1.0100484827347156E-2,-2.378654579225481E-2,6.0464323979028123E-3,-1.9569719348729642E-2,-1.0076511954992817E-2,1.0641050267988561E-2,3.1010277086364946E-2,3.9411983530472927E-3,-1.3042292206589812E-2,1.677894847113226E-3,1.9979589033274348E-3,9.8352956175151718E-4,4.0515675443986154E-4,2.1748148922329236E-4,1.088395663826347E-4,9.2521815293178378E-5,8.6634743968749817E-5,8.619553719979578E-5,7.756929735247553E-5,6.8945138509635129E-5,6.0322837229564996E-5,5.1702170232204026E-5,5.1702170232204026E-5,null,null,null,null,0.13621873001459475]
[{"$f":"'O - Res CN'!A12","v":"Maribyrnong (C)"},3019,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":100.35616400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":101.473972},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":103.435616},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":105.052055},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":103.90137},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":103.142466},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":99.810958999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":98.246575000000007},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":103.649315},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":103.756164},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":106.920548},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":109.504109},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":110.09315100000001},{"$f":"P12+'O - CN sum'!$S$28*BG191","v":111.36690166584175},{"$f":"Q12+'O - CN sum'!$S$28*BH191","v":111.71851974384082},{"$f":"R12+'O - CN sum'!$S$28*BI191","v":111.92578847936362},{"$f":"S12+'O - CN sum'!$S$28*BJ191","v":112.02447169683914},{"$f":"T12+'O - CN sum'!$S$28*BK191","v":112.06316801396359},{"$f":"U12+'O - CN sum'!$S$28*BL191","v":112.0772959503098},{"$f":"V12+'O - CN sum'!$S$28*BM191","v":112.08930706565461},{"$f":"W12+'O - CN sum'!$S$28*BN191","v":112.10055496622508},{"$f":"X12+'O - CN sum'!$S$28*BO191","v":112.11239852336573},{"$f":"Y12+'O - CN sum'!$S$28*BP191","v":112.12305772479232},{"$f":"Z12+'O - CN sum'!$S$28*BQ191","v":112.13253257050484},{"$f":"AA12+'O - CN sum'!$S$28*BR191","v":112.14082306050329},{"$f":"AB12+'O - CN sum'!$S$28*BS191","v":112.14792919478768},{"$f":"AC12+'O - CN sum'!$S$28*BT191","v":112.153850973358},{"$f":"AD12+'O - CN sum'!$S$28*BU191","v":112.15858839621427},{"$f":"AE12+'O - CN sum'!$S$28*BV191","v":112.16214146335646},{"$f":"AF12+'O - CN sum'!$S$28*BW191","v":112.16214146335646},{"$f":"AG12+'O - CN sum'!$S$28*BX191","v":112.16214146335646},{"$f":"AH12+'O - CN sum'!$S$28*BY191","v":112.16214146335646},{"$f":"AI12+'O - CN sum'!$S$28*BZ191","v":112.16214146335646},{"$f":"AJ12+'O - CN sum'!$S$28*CA191","v":112.16214146335646},{"$f":"AK12+'O - CN sum'!$S$28*CB191","v":112.16214146335646},{"$f":"AL12+'O - CN sum'!$S$28*CC191","v":112.16214146335646},{"$f":"AM12+'O - CN sum'!$S$28*CD191","v":112.16214146335646},{"$f":"AN12+'O - CN sum'!$S$28*CE191","v":112.16214146335646},{"$f":"AO12+'O - CN sum'!$S$28*CF191","v":112.16214146335646},{"$f":"AP12+'O - CN sum'!$S$28*CG191","v":112.16214146335646},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B12,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":106.920548},null,1.1178079999999966,1.9616439999999926,1.6164389999999997,-1.1506849999999957,-0.75890400000000113,-3.331507000000002,-1.5643839999999898,5.4027399999999943,0.10684899999999686,3.1643839999999983,2.5835610000000031,0.58904200000000628,{"$f":"$CC$144*'O - Res CN'!EP12","v":0.36761081279574331},{"$f":"$CC$144*'O - Res CN'!EQ12","v":0.10147873592002807},{"$f":"$CC$144*'O - Res CN'!ER12","v":5.9818793721558447E-2},{"$f":"$CC$144*'O - Res CN'!ES12","v":2.8480470125211876E-2},{"$f":"$CC$144*'O - Res CN'!ET12","v":1.1167950660831275E-2},{"$f":"$CC$144*'O - Res CN'!EU12","v":4.0773930900570117E-3},{"$f":"$CC$144*'O - Res CN'!EV12","v":3.4664679618212173E-3},{"$f":"$CC$144*'O - Res CN'!EW12","v":3.2462003607448423E-3},{"$f":"$CC$144*'O - Res CN'!EX12","v":3.4181098260625729E-3},{"$f":"$CC$144*'O - Res CN'!EY12","v":3.0762988434568797E-3},{"$f":"$CC$144*'O - Res CN'!EZ12","v":2.7344878608511862E-3},{"$f":"$CC$144*'O - Res CN'!FA12","v":2.3926768782426733E-3},{"$f":"$CC$144*'O - Res CN'!FB12","v":2.0508658956369798E-3},2.1123290000000026,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B12,'O - Res CN'!$B$5:$B$121,0))","v":121.14666666666653},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B12,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,1.9331499115851969E-2,1.5627489471324862E-2,-1.0953474446549372E-2,-7.3040807835353938E-3,-3.2300051852551248E-2,-1.5673469283067343E-2,5.4991637113049441E-2,1.030870295669617E-3,3.0498274782016832E-2,2.4163372226637003E-2,5.3791771411975109E-3,1.1569753924490334E-2,3.1572942475681653E-3,1.8552764214747608E-3,8.8168436261426564E-4,3.4542735652598466E-4,1.2607118464158518E-4,1.0716814001421326E-4,1.0034766798838746E-4,1.0565119097072362E-4,9.5076026978224704E-5,8.4503989676854019E-5,7.3934743186621077E-5,6.3367951923742893E-5,6.3367951923742893E-5,null,null,null,null,0.61387438235788183]
[{"$f":"'O - Res CN'!A13","v":"Brimbank (C)"},3020,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":398.76986199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":411.87705},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":415.61644100000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":424.52054900000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":429.010963},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":425.93168900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":424.55890199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":424.40000199999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":418.649314},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":410.70218899999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":443.75890300000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":466.419174},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":469.97260500000004},{"$f":"P13+'O - CN sum'!$S$28*BG192","v":471.83552769869692},{"$f":"Q13+'O - CN sum'!$S$28*BH192","v":472.52848975364736},{"$f":"R13+'O - CN sum'!$S$28*BI192","v":472.96139575094685},{"$f":"S13+'O - CN sum'!$S$28*BJ192","v":473.22808052548822},{"$f":"T13+'O - CN sum'!$S$28*BK192","v":473.35956446495095},{"$f":"U13+'O - CN sum'!$S$28*BL192","v":473.41364121657796},{"$f":"V13+'O - CN sum'!$S$28*BM192","v":473.43951383047471},{"$f":"W13+'O - CN sum'!$S$28*BN192","v":473.46374243708249},{"$f":"X13+'O - CN sum'!$S$28*BO192","v":473.48849382111547},{"$f":"Y13+'O - CN sum'!$S$28*BP192","v":473.51077006674512},{"$f":"Z13+'O - CN sum'!$S$28*BQ192","v":473.53057117397151},{"$f":"AA13+'O - CN sum'!$S$28*BR192","v":473.54789714279457},{"$f":"AB13+'O - CN sum'!$S$28*BS192","v":473.56274797321436},{"$f":"AC13+'O - CN sum'!$S$28*BT192","v":473.57512366523082},{"$f":"AD13+'O - CN sum'!$S$28*BU192","v":473.58502421884401},{"$f":"AE13+'O - CN sum'!$S$28*BV192","v":473.59244963405393},{"$f":"AF13+'O - CN sum'!$S$28*BW192","v":473.59244963405393},{"$f":"AG13+'O - CN sum'!$S$28*BX192","v":473.59244963405393},{"$f":"AH13+'O - CN sum'!$S$28*BY192","v":473.59244963405393},{"$f":"AI13+'O - CN sum'!$S$28*BZ192","v":473.59244963405393},{"$f":"AJ13+'O - CN sum'!$S$28*CA192","v":473.59244963405393},{"$f":"AK13+'O - CN sum'!$S$28*CB192","v":473.59244963405393},{"$f":"AL13+'O - CN sum'!$S$28*CC192","v":473.59244963405393},{"$f":"AM13+'O - CN sum'!$S$28*CD192","v":473.59244963405393},{"$f":"AN13+'O - CN sum'!$S$28*CE192","v":473.59244963405393},{"$f":"AO13+'O - CN sum'!$S$28*CF192","v":473.59244963405393},{"$f":"AP13+'O - CN sum'!$S$28*CG192","v":473.59244963405393},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B13,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":443.75890300000003},null,13.107188000000008,3.7393910000000119,8.9041080000000079,4.490413999999987,-3.0792739999999981,-1.3727870000000166,-0.15890000000001692,-5.7506879999999683,-7.9471250000000282,33.056714000000056,22.660270999999966,3.553431000000046,{"$f":"$CC$144*'O - Res CN'!EP13","v":0.5376488082077161},{"$f":"$CC$144*'O - Res CN'!EQ13","v":0.1999923148920181},{"$f":"$CC$144*'O - Res CN'!ER13","v":0.12493883598973407},{"$f":"$CC$144*'O - Res CN'!ES13","v":7.6966559750238597E-2},{"$f":"$CC$144*'O - Res CN'!ET13","v":3.7946922542747417E-2},{"$f":"$CC$144*'O - Res CN'!EU13","v":1.5606820983141733E-2},{"$f":"$CC$144*'O - Res CN'!EV13","v":7.4669657718757663E-3},{"$f":"$CC$144*'O - Res CN'!EW13","v":6.9924970457992458E-3},{"$f":"$CC$144*'O - Res CN'!EX13","v":7.1433732253783086E-3},{"$f":"$CC$144*'O - Res CN'!EY13","v":6.4290359028382222E-3},{"$f":"$CC$144*'O - Res CN'!EZ13","v":5.7146985803094141E-3},{"$f":"$CC$144*'O - Res CN'!FA13","v":5.0003612577580493E-3},{"$f":"$CC$144*'O - Res CN'!FB13","v":4.2860239352292412E-3},19.756805333333357,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B13,'O - Res CN'!$B$5:$B$121,0))","v":172.94523333333322},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B13,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,9.0789010943921333E-3,2.1423858927659634E-2,1.0577612816570658E-2,-7.1776114495236687E-3,-3.223021520711522E-3,-3.7427080023877402E-4,-1.3550160162346003E-2,-1.8982773252555818E-2,8.0488282958725677E-2,5.1064374927030975E-2,7.6185354249609372E-3,3.9638963609311961E-3,1.4686517107567187E-3,9.1614792903849107E-4,5.6386161098398446E-4,2.7784475366865458E-4,1.1424032740969814E-4,5.4651179527187566E-5,5.1175717066254123E-5,5.2277253387078559E-5,4.7047068556738125E-5,4.1817649097275478E-5,3.6588912897705939E-5,3.1360777884126279E-5,3.1360777884126279E-5,null,null,null,null,0.86956465124413684]
[{"$f":"'O - Res CN'!A14","v":"Brimbank (C)"},3021,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":234.684935},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":238.482192},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":240.243831},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":240.09041500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":236.63835500000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":236.25205199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":234.49589},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":233.49041399999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":234.87396999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":237.52054799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":244.79452000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":244.01095600000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":248.59451799999999},{"$f":"P14+'O - CN sum'!$S$28*BG193","v":250.68485695222842},{"$f":"Q14+'O - CN sum'!$S$28*BH193","v":251.53323929224322},{"$f":"R14+'O - CN sum'!$S$28*BI193","v":252.11465612483204},{"$f":"S14+'O - CN sum'!$S$28*BJ193","v":252.52423077650272},{"$f":"T14+'O - CN sum'!$S$28*BK193","v":252.77442906689578},{"$f":"U14+'O - CN sum'!$S$28*BL193","v":252.92995948574631},{"$f":"V14+'O - CN sum'!$S$28*BM193","v":253.0448788280263},{"$f":"W14+'O - CN sum'!$S$28*BN193","v":253.13628809009265},{"$f":"X14+'O - CN sum'!$S$28*BO193","v":253.21311213093915},{"$f":"Y14+'O - CN sum'!$S$28*BP193","v":253.26735197565225},{"$f":"Z14+'O - CN sum'!$S$28*BQ193","v":253.30231913357602},{"$f":"AA14+'O - CN sum'!$S$28*BR193","v":253.32132511405473},{"$f":"AB14+'O - CN sum'!$S$28*BS193","v":253.333009476418},{"$f":"AC14+'O - CN sum'!$S$28*BT193","v":253.34274644505408},{"$f":"AD14+'O - CN sum'!$S$28*BU193","v":253.35053601996296},{"$f":"AE14+'O - CN sum'!$S$28*BV193","v":253.35637820114459},{"$f":"AF14+'O - CN sum'!$S$28*BW193","v":253.35637820114459},{"$f":"AG14+'O - CN sum'!$S$28*BX193","v":253.35637820114459},{"$f":"AH14+'O - CN sum'!$S$28*BY193","v":253.35637820114459},{"$f":"AI14+'O - CN sum'!$S$28*BZ193","v":253.35637820114459},{"$f":"AJ14+'O - CN sum'!$S$28*CA193","v":253.35637820114459},{"$f":"AK14+'O - CN sum'!$S$28*CB193","v":253.35637820114459},{"$f":"AL14+'O - CN sum'!$S$28*CC193","v":253.35637820114459},{"$f":"AM14+'O - CN sum'!$S$28*CD193","v":253.35637820114459},{"$f":"AN14+'O - CN sum'!$S$28*CE193","v":253.35637820114459},{"$f":"AO14+'O - CN sum'!$S$28*CF193","v":253.35637820114459},{"$f":"AP14+'O - CN sum'!$S$28*CG193","v":253.35637820114459},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B14,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":244.79452000000001},null,3.7972570000000019,1.7616390000000024,-0.15341599999999289,-3.4520599999999888,-0.38630300000002649,-1.7561619999999891,-1.0054760000000158,1.3835559999999987,2.6465780000000052,7.2739720000000148,-0.78356399999998416,4.5835619999999722,{"$f":"$CC$144*'O - Res CN'!EP14","v":0.60328227639393661},{"$f":"$CC$144*'O - Res CN'!EQ14","v":0.24484738649247484},{"$f":"$CC$144*'O - Res CN'!ER14","v":0.16779980582766182},{"$f":"$CC$144*'O - Res CN'!ES14","v":0.11820529295008964},{"$f":"$CC$144*'O - Res CN'!ET14","v":7.2208477968268195E-2},{"$f":"$CC$144*'O - Res CN'!EU14","v":4.4886856761975284E-2},{"$f":"$CC$144*'O - Res CN'!EV14","v":3.316629694837684E-2},{"$f":"$CC$144*'O - Res CN'!EW14","v":2.6381170213609584E-2},{"$f":"$CC$144*'O - Res CN'!EX14","v":2.2171802421926987E-2},{"$f":"$CC$144*'O - Res CN'!EY14","v":1.5653890463498465E-2},{"$f":"$CC$144*'O - Res CN'!EZ14","v":1.0091696664217669E-2},{"$f":"$CC$144*'O - Res CN'!FA14","v":5.4852210241184366E-3},{"$f":"$CC$144*'O - Res CN'!FB14","v":3.3721654171036787E-3},3.6913233333333344,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B14,'O - Res CN'!$B$5:$B$121,0))","v":167.77336666666693},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B14,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,7.3868785976272111E-3,-6.3858455537191272E-4,-1.4378166658589819E-2,-1.6324614832622375E-3,-7.4334253824808183E-3,-4.2878192875790422E-3,5.9255366260988485E-3,1.1268077088321116E-2,3.0624600950314385E-2,-3.2009049875788564E-3,1.8784246720462638E-2,8.4086285129925109E-3,3.3842584284078381E-3,2.3114910547201717E-3,1.6245570882951199E-3,9.9078923881368297E-4,6.1529332466370157E-4,4.5435243224511979E-4,3.612373524004564E-4,3.0348884952902111E-4,2.1420630336499435E-4,1.3806421416351355E-4,7.503279300302701E-5,4.6124669362157533E-5,4.6124669362157533E-5,null,null,null,null,0.29816262105641922]
[{"$f":"'O - Res CN'!A15","v":"Brimbank (C)"},3022,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":37.345205},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":31.47541},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":28.487670999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":27},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":26.271232999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":25.595628000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":26.019178},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":25.989041},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":26.873972999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":25.972677999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":27.268492999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":28.120548000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":28.731507000000001},{"$f":"P15+'O - CN sum'!$S$28*BG194","v":28.878945968533696},{"$f":"Q15+'O - CN sum'!$S$28*BH194","v":29.026720143570952},{"$f":"R15+'O - CN sum'!$S$28*BI194","v":29.134370546954067},{"$f":"S15+'O - CN sum'!$S$28*BJ194","v":29.216015624215874},{"$f":"T15+'O - CN sum'!$S$28*BK194","v":29.270662488389927},{"$f":"U15+'O - CN sum'!$S$28*BL194","v":29.308832240690879},{"$f":"V15+'O - CN sum'!$S$28*BM194","v":29.339947994178001},{"$f":"W15+'O - CN sum'!$S$28*BN194","v":29.367836466379597},{"$f":"X15+'O - CN sum'!$S$28*BO194","v":29.395049598465906},{"$f":"Y15+'O - CN sum'!$S$28*BP194","v":29.418392039966868},{"$f":"Z15+'O - CN sum'!$S$28*BQ194","v":29.43811920807731},{"$f":"AA15+'O - CN sum'!$S$28*BR194","v":29.454486519992052},{"$f":"AB15+'O - CN sum'!$S$28*BS194","v":29.467749392905926},{"$f":"AC15+'O - CN sum'!$S$28*BT194","v":29.478163244013754},{"$f":"AD15+'O - CN sum'!$S$28*BU194","v":29.485983490510364},{"$f":"AE15+'O - CN sum'!$S$28*BV194","v":29.491465549590586},{"$f":"AF15+'O - CN sum'!$S$28*BW194","v":29.491465549590586},{"$f":"AG15+'O - CN sum'!$S$28*BX194","v":29.491465549590586},{"$f":"AH15+'O - CN sum'!$S$28*BY194","v":29.491465549590586},{"$f":"AI15+'O - CN sum'!$S$28*BZ194","v":29.491465549590586},{"$f":"AJ15+'O - CN sum'!$S$28*CA194","v":29.491465549590586},{"$f":"AK15+'O - CN sum'!$S$28*CB194","v":29.491465549590586},{"$f":"AL15+'O - CN sum'!$S$28*CC194","v":29.491465549590586},{"$f":"AM15+'O - CN sum'!$S$28*CD194","v":29.491465549590586},{"$f":"AN15+'O - CN sum'!$S$28*CE194","v":29.491465549590586},{"$f":"AO15+'O - CN sum'!$S$28*CF194","v":29.491465549590586},{"$f":"AP15+'O - CN sum'!$S$28*CG194","v":29.491465549590586},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B15,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":27.268492999999999},null,-5.8697949999999999,-2.9877390000000013,-1.4876709999999989,-0.72876700000000127,-0.67560499999999735,0.42354999999999876,-3.0136999999999858E-2,0.88493199999999916,-0.90129500000000107,1.295815000000001,0.85205500000000356,0.61095899999999759,{"$f":"$CC$144*'O - Res CN'!EP15","v":4.2551623731336981E-2},{"$f":"$CC$144*'O - Res CN'!EQ15","v":4.2648366004792139E-2},{"$f":"$CC$144*'O - Res CN'!ER15","v":3.1068444827312417E-2},{"$f":"$CC$144*'O - Res CN'!ES15","v":2.3563177643679545E-2},{"$f":"$CC$144*'O - Res CN'!ET15","v":1.5771358315629844E-2},{"$f":"$CC$144*'O - Res CN'!EU15","v":1.1015981419167814E-2},{"$f":"$CC$144*'O - Res CN'!EV15","v":8.9801620810876781E-3},{"$f":"$CC$144*'O - Res CN'!EW15","v":8.0487525609146803E-3},{"$f":"$CC$144*'O - Res CN'!EX15","v":7.8538460259456547E-3},{"$f":"$CC$144*'O - Res CN'!EY15","v":6.7367453638464666E-3},{"$f":"$CC$144*'O - Res CN'!EZ15","v":5.6933593816379472E-3},{"$f":"$CC$144*'O - Res CN'!FA15","v":4.7236880793179803E-3},{"$f":"$CC$144*'O - Res CN'!FB15","v":3.827731456889387E-3},0.91960966666666744,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B15,'O - Res CN'!$B$5:$B$121,0))","v":22.232736666666671},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B15,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,-9.4922957318109624E-2,-5.2221573325527348E-2,-2.6991370370370471E-2,-2.5716531843023804E-2,1.6547747920074407E-2,-1.1582610334577303E-3,3.4050198312434832E-2,-3.3537839752983301E-2,4.9891466717448374E-2,3.1246867951228774E-2,2.1726425815030259E-2,5.1316127808296308E-3,5.1170210712769837E-3,3.7086657690106328E-3,2.8023628356832475E-3,1.8704420505839536E-3,1.3040276186468969E-3,1.0616510829086767E-3,9.5052902640224701E-4,9.2663046927077275E-4,7.940943056676808E-4,6.705726160574077E-4,5.559904081864353E-4,4.5028362334109673E-4,4.5028362334109673E-4,null,null,null,null,-1.4895457854834961]
[{"$f":"'O - Res CN'!A16","v":"Brimbank (C)"},3023,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":237.49041500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":245.372601},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":249.024654},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":255.69314700000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":260.580825},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":266.44383800000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":270.92602399999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":273.28493100000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":277.69862799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":277.74520100000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":279.83013899999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":290.79452500000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":294.21643399999999},{"$f":"P16+'O - CN sum'!$S$28*BG195","v":294.46717561867388},{"$f":"Q16+'O - CN sum'!$S$28*BH195","v":295.21608133336838},{"$f":"R16+'O - CN sum'!$S$28*BI195","v":295.69854202927831},{"$f":"S16+'O - CN sum'!$S$28*BJ195","v":295.95747844867213},{"$f":"T16+'O - CN sum'!$S$28*BK195","v":296.09652757826115},{"$f":"U16+'O - CN sum'!$S$28*BL195","v":296.16613045986497},{"$f":"V16+'O - CN sum'!$S$28*BM195","v":296.22530458259513},{"$f":"W16+'O - CN sum'!$S$28*BN195","v":296.2807186411323},{"$f":"X16+'O - CN sum'!$S$28*BO195","v":296.33561475521049},{"$f":"Y16+'O - CN sum'!$S$28*BP195","v":296.38502125788079},{"$f":"Z16+'O - CN sum'!$S$28*BQ195","v":296.42893814914333},{"$f":"AA16+'O - CN sum'!$S$28*BR195","v":296.46736542899805},{"$f":"AB16+'O - CN sum'!$S$28*BS195","v":296.50030309744494},{"$f":"AC16+'O - CN sum'!$S$28*BT195","v":296.52775115448401},{"$f":"AD16+'O - CN sum'!$S$28*BU195","v":296.54970960011531},{"$f":"AE16+'O - CN sum'!$S$28*BV195","v":296.56617843433872},{"$f":"AF16+'O - CN sum'!$S$28*BW195","v":296.56617843433872},{"$f":"AG16+'O - CN sum'!$S$28*BX195","v":296.56617843433872},{"$f":"AH16+'O - CN sum'!$S$28*BY195","v":296.56617843433872},{"$f":"AI16+'O - CN sum'!$S$28*BZ195","v":296.56617843433872},{"$f":"AJ16+'O - CN sum'!$S$28*CA195","v":296.56617843433872},{"$f":"AK16+'O - CN sum'!$S$28*CB195","v":296.56617843433872},{"$f":"AL16+'O - CN sum'!$S$28*CC195","v":296.56617843433872},{"$f":"AM16+'O - CN sum'!$S$28*CD195","v":296.56617843433872},{"$f":"AN16+'O - CN sum'!$S$28*CE195","v":296.56617843433872},{"$f":"AO16+'O - CN sum'!$S$28*CF195","v":296.56617843433872},{"$f":"AP16+'O - CN sum'!$S$28*CG195","v":296.56617843433872},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B16,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":279.83013899999997},null,7.8821859999999901,3.6520529999999951,6.6684930000000122,4.887677999999994,5.8630130000000236,4.482185999999956,2.3589070000000447,4.4136969999999565,4.6573000000023512E-2,2.0849379999999655,10.964386000000047,3.421908999999971,{"$f":"$CC$144*'O - Res CN'!EP16","v":7.2365285227556156E-2},{"$f":"$CC$144*'O - Res CN'!EQ16","v":0.21613793489504896},{"$f":"$CC$144*'O - Res CN'!ER16","v":0.13924056985536881},{"$f":"$CC$144*'O - Res CN'!ES16","v":7.4730345701423354E-2},{"$f":"$CC$144*'O - Res CN'!ET16","v":4.0130274250314686E-2},{"$f":"$CC$144*'O - Res CN'!EU16","v":2.0087739748032254E-2},{"$f":"$CC$144*'O - Res CN'!EV16","v":1.70779477779015E-2},{"$f":"$CC$144*'O - Res CN'!EW16","v":1.5992774445930263E-2},{"$f":"$CC$144*'O - Res CN'!EX16","v":1.5843293084575272E-2},{"$f":"$CC$144*'O - Res CN'!EY16","v":1.4258963776110977E-2},{"$f":"$CC$144*'O - Res CN'!EZ16","v":1.267463446765796E-2},{"$f":"$CC$144*'O - Res CN'!FA16","v":1.1090305159204944E-2},{"$f":"$CC$144*'O - Res CN'!FB16","v":9.5059758507406514E-3},5.4904109999999946,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B16,'O - Res CN'!$B$5:$B$121,0))","v":111.73716666666708},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B16,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,1.4883703335728082E-2,2.6778444996855555E-2,1.9115404762881649E-2,2.2499786774410779E-2,1.6822254301861461E-2,8.706830614396921E-3,1.6150531914984834E-2,1.6771058732056865E-4,7.5066571537270033E-3,3.9182291225606791E-2,1.1767446446937058E-2,8.522352584623416E-4,2.5432570306727076E-3,1.6342629227068528E-3,8.7567702436697203E-4,4.6982806556483681E-4,2.3506821296792602E-4,1.9980043848466522E-4,1.8706726832551368E-4,1.8528412625018476E-4,1.6672482216195661E-4,1.4817513744835864E-4,1.2963403672605622E-4,1.1110048621776336E-4,1.1110048621776336E-4,null,null,null,null,1.4736813826907427]
[{"$f":"'O - Res CN'!A17","v":"Melton (C)"},3024,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":46.906849399999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":48.964480999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":50.345205800000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":52.865752999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":54.695889999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":55.308743},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":57.071232999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":59.178082000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":61.512329000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":62.7650273},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":66.224658000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":70.021917999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":72.117807999999997},{"$f":"P17+'O - CN sum'!$S$28*BG196","v":81.203712485142916},{"$f":"Q17+'O - CN sum'!$S$28*BH196","v":86.855773525224251},{"$f":"R17+'O - CN sum'!$S$28*BI196","v":90.496949242297632},{"$f":"S17+'O - CN sum'!$S$28*BJ196","v":92.365774948405758},{"$f":"T17+'O - CN sum'!$S$28*BK196","v":93.369336318398439},{"$f":"U17+'O - CN sum'!$S$28*BL196","v":93.871682240478449},{"$f":"V17+'O - CN sum'!$S$28*BM196","v":94.298760524612561},{"$f":"W17+'O - CN sum'!$S$28*BN196","v":94.698701241011051},{"$f":"X17+'O - CN sum'!$S$28*BO196","v":95.088109360459299},{"$f":"Y17+'O - CN sum'!$S$28*BP196","v":95.438576667962707},{"$f":"Z17+'O - CN sum'!$S$28*BQ196","v":95.750103163521302},{"$f":"AA17+'O - CN sum'!$S$28*BR196","v":96.022688847135072},{"$f":"AB17+'O - CN sum'!$S$28*BS196","v":96.256333718804015},{"$f":"AC17+'O - CN sum'!$S$28*BT196","v":96.451037778528146},{"$f":"AD17+'O - CN sum'!$S$28*BU196","v":96.606801026307451},{"$f":"AE17+'O - CN sum'!$S$28*BV196","v":96.723623462141916},{"$f":"AF17+'O - CN sum'!$S$28*BW196","v":96.723623462141916},{"$f":"AG17+'O - CN sum'!$S$28*BX196","v":96.723623462141916},{"$f":"AH17+'O - CN sum'!$S$28*BY196","v":96.723623462141916},{"$f":"AI17+'O - CN sum'!$S$28*BZ196","v":96.723623462141916},{"$f":"AJ17+'O - CN sum'!$S$28*CA196","v":96.723623462141916},{"$f":"AK17+'O - CN sum'!$S$28*CB196","v":96.723623462141916},{"$f":"AL17+'O - CN sum'!$S$28*CC196","v":96.723623462141916},{"$f":"AM17+'O - CN sum'!$S$28*CD196","v":96.723623462141916},{"$f":"AN17+'O - CN sum'!$S$28*CE196","v":96.723623462141916},{"$f":"AO17+'O - CN sum'!$S$28*CF196","v":96.723623462141916},{"$f":"AP17+'O - CN sum'!$S$28*CG196","v":96.723623462141916},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B17,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":66.224658000000005},null,2.0576316000000006,1.380724800000003,2.5205471999999958,1.8301370000000006,0.6128530000000012,1.7624899999999997,{"$f":"K17-J17","v":2.106849000000004},2.3342469999999977,1.2526982999999987,3.4596307000000053,3.7972599999999943,2.0958899999999971,{"$f":"$CC$144*'O - Res CN'!EP17","v":2.6222374773485457},{"$f":"$CC$144*'O - Res CN'!EQ17","v":1.631213084817033},{"$f":"$CC$144*'O - Res CN'!ER17","v":1.0508615232015717},{"$f":"$CC$144*'O - Res CN'!ES17","v":0.53935244567035767},{"$f":"$CC$144*'O - Res CN'!ET17","v":0.28963283066833334},{"$f":"$CC$144*'O - Res CN'!EU17","v":0.14497954558353449},{"$f":"$CC$144*'O - Res CN'!EV17","v":0.12325692882303847},{"$f":"$CC$144*'O - Res CN'!EW17","v":0.11542489104663363},{"$f":"$CC$144*'O - Res CN'!EX17","v":0.11238513088826076},{"$f":"$CC$144*'O - Res CN'!EY17","v":0.10114661779943017},{"$f":"$CC$144*'O - Res CN'!EZ17","v":8.9908104710605216E-2},{"$f":"$CC$144*'O - Res CN'!FA17","v":7.8669591621780277E-2},{"$f":"$CC$144*'O - Res CN'!FB17","v":6.7431078532955324E-2},3.1175935666666654,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B17,'O - Res CN'!$B$5:$B$121,0))","v":771.86089333333382},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B17,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,2.8198497600740557E-2,5.0065287447886409E-2,3.4618574334881913E-2,1.120473585858095E-2,3.1866390454760474E-2,3.691612900670993E-2,3.9444451748199549E-2,2.036499544668513E-2,5.5120356810551385E-2,5.7339065458065441E-2,2.9931913604537286E-2,0.12598697516073876,6.960348076592493E-2,4.192209186895246E-2,2.0650703938146053E-2,1.0865078223543989E-2,5.3802023435933766E-3,4.5495965763140411E-3,4.2412086243075464E-3,4.1120745516582957E-3,3.6857111773551665E-3,3.2641569733633524E-3,2.8468448033758254E-3,2.4332256727459534E-3,2.4332256727459534E-3,null,null,null,null,3.41999354121107]
[{"$f":"'O - Res CN'!A18","v":"Hobsons Bay (C)"},3025,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":143.01643999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":144.36164299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":141.608217},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":135.342465},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":127.30685299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":118.32054599999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":113.38082199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":113.53699},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":114.145205},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":115.060276},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":123.602739},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":129.139723},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":130.180824},{"$f":"P18+'O - CN sum'!$S$28*BG197","v":130.78910633716339},{"$f":"Q18+'O - CN sum'!$S$28*BH197","v":130.91221943624927},{"$f":"R18+'O - CN sum'!$S$28*BI197","v":130.99153146484667},{"$f":"S18+'O - CN sum'!$S$28*BJ197","v":131.0381771993743},{"$f":"T18+'O - CN sum'!$S$28*BK197","v":131.06322600788215},{"$f":"U18+'O - CN sum'!$S$28*BL197","v":131.07576452040678},{"$f":"V18+'O - CN sum'!$S$28*BM197","v":131.08642435893486},{"$f":"W18+'O - CN sum'!$S$28*BN197","v":131.09640684602445},{"$f":"X18+'O - CN sum'!$S$28*BO197","v":131.10633958596642},{"$f":"Y18+'O - CN sum'!$S$28*BP197","v":131.1152790519142},{"$f":"Z18+'O - CN sum'!$S$28*BQ197","v":131.12322524386778},{"$f":"AA18+'O - CN sum'!$S$28*BR197","v":131.13017816182716},{"$f":"AB18+'O - CN sum'!$S$28*BS197","v":131.13613780579234},{"$f":"AC18+'O - CN sum'!$S$28*BT197","v":131.14110417576333},{"$f":"AD18+'O - CN sum'!$S$28*BU197","v":131.14507727174012},{"$f":"AE18+'O - CN sum'!$S$28*BV197","v":131.14805709372271},{"$f":"AF18+'O - CN sum'!$S$28*BW197","v":131.14805709372271},{"$f":"AG18+'O - CN sum'!$S$28*BX197","v":131.14805709372271},{"$f":"AH18+'O - CN sum'!$S$28*BY197","v":131.14805709372271},{"$f":"AI18+'O - CN sum'!$S$28*BZ197","v":131.14805709372271},{"$f":"AJ18+'O - CN sum'!$S$28*CA197","v":131.14805709372271},{"$f":"AK18+'O - CN sum'!$S$28*CB197","v":131.14805709372271},{"$f":"AL18+'O - CN sum'!$S$28*CC197","v":131.14805709372271},{"$f":"AM18+'O - CN sum'!$S$28*CD197","v":131.14805709372271},{"$f":"AN18+'O - CN sum'!$S$28*CE197","v":131.14805709372271},{"$f":"AO18+'O - CN sum'!$S$28*CF197","v":131.14805709372271},{"$f":"AP18+'O - CN sum'!$S$28*CG197","v":131.14805709372271},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B18,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":123.602739},null,1.3452029999999979,-2.7534259999999904,-6.265751999999992,-8.0356120000000146,-8.9863069999999965,-4.9397239999999982,0.15616800000000808,0.60821500000000128,0.91507099999999753,8.5424629999999979,5.5369840000000039,1.0411009999999976,{"$f":"$CC$144*'O - Res CN'!EP18","v":0.17555332481507274},{"$f":"$CC$144*'O - Res CN'!EQ18","v":3.5531056143439398E-2},{"$f":"$CC$144*'O - Res CN'!ER18","v":2.2889848130443896E-2},{"$f":"$CC$144*'O - Res CN'!ES18","v":1.3462192282209707E-2},{"$f":"$CC$144*'O - Res CN'!ET18","v":7.2292114163894439E-3},{"$f":"$CC$144*'O - Res CN'!EU18","v":3.6186774256811074E-3},{"$f":"$CC$144*'O - Res CN'!EV18","v":3.0764827141341812E-3},{"$f":"$CC$144*'O - Res CN'!EW18","v":2.8809957012288579E-3},{"$f":"$CC$144*'O - Res CN'!EX18","v":2.8666384256159287E-3},{"$f":"$CC$144*'O - Res CN'!EY18","v":2.5799745830549E-3},{"$f":"$CC$144*'O - Res CN'!EZ18","v":2.2933107404938709E-3},{"$f":"$CC$144*'O - Res CN'!FA18","v":2.0066468979328417E-3},{"$f":"$CC$144*'O - Res CN'!FB18","v":1.7199830553689935E-3},5.0401826666666665,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B18,'O - Res CN'!$B$5:$B$121,0))","v":90.435699999999997},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B18,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,-1.9073113486246407E-2,-4.4247093373119717E-2,-5.9372437172619974E-2,-7.0587771107655906E-2,-4.1748657921169441E-2,1.3773757964112843E-3,5.3569766117633755E-3,8.0167274656872678E-3,7.4243373099504906E-2,4.4796612476362796E-2,8.0618184383127733E-3,4.6725955365238825E-3,9.4131004128517048E-4,6.0584129532714748E-4,3.5609732939212435E-4,1.9115657011714582E-4,9.5667662902476636E-5,8.1325778011676064E-5,7.6151951953873365E-5,7.5766683320654948E-5,6.8184848848629187E-5,6.0604622215132409E-5,5.3025830827779785E-5,4.5448302204098567E-5,4.5448302204098567E-5,null,null,null,null,-1.6226068898604957]
[{"$f":"'O - Res CN'!A19","v":"Wyndham (C)"},3026,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":86.498629800000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":84.909836100000007},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":84.693150299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":84.301370000000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":83.309588600000012},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":80.836066000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":80.104110000000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":92.032876000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":130.81095999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":133.23224099999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":136.04657800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":134.73698400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":135.14794999999998},{"$f":"P19+'O - CN sum'!$S$28*BG198","v":135.24307125513593},{"$f":"Q19+'O - CN sum'!$S$28*BH198","v":135.98836361117284},{"$f":"R19+'O - CN sum'!$S$28*BI198","v":136.47788081028335},{"$f":"S19+'O - CN sum'!$S$28*BJ198","v":136.73658822039698},{"$f":"T19+'O - CN sum'!$S$28*BK198","v":136.88198648108428},{"$f":"U19+'O - CN sum'!$S$28*BL198","v":136.96124690417665},{"$f":"V19+'O - CN sum'!$S$28*BM198","v":137.02917164836293},{"$f":"W19+'O - CN sum'!$S$28*BN198","v":137.09328606589406},{"$f":"X19+'O - CN sum'!$S$28*BO198","v":137.15607533895871},{"$f":"Y19+'O - CN sum'!$S$28*BP198","v":137.21302798294042},{"$f":"Z19+'O - CN sum'!$S$28*BQ198","v":137.26404570934506},{"$f":"AA19+'O - CN sum'!$S$28*BR198","v":137.30903022967848},{"$f":"AB19+'O - CN sum'!$S$28*BS198","v":137.34788325544665},{"$f":"AC19+'O - CN sum'!$S$28*BT198","v":137.3805064981554},{"$f":"AD19+'O - CN sum'!$S$28*BU198","v":137.40680166931062},{"$f":"AE19+'O - CN sum'!$S$28*BV198","v":137.42667048041821},{"$f":"AF19+'O - CN sum'!$S$28*BW198","v":137.42667048041821},{"$f":"AG19+'O - CN sum'!$S$28*BX198","v":137.42667048041821},{"$f":"AH19+'O - CN sum'!$S$28*BY198","v":137.42667048041821},{"$f":"AI19+'O - CN sum'!$S$28*BZ198","v":137.42667048041821},{"$f":"AJ19+'O - CN sum'!$S$28*CA198","v":137.42667048041821},{"$f":"AK19+'O - CN sum'!$S$28*CB198","v":137.42667048041821},{"$f":"AL19+'O - CN sum'!$S$28*CC198","v":137.42667048041821},{"$f":"AM19+'O - CN sum'!$S$28*CD198","v":137.42667048041821},{"$f":"AN19+'O - CN sum'!$S$28*CE198","v":137.42667048041821},{"$f":"AO19+'O - CN sum'!$S$28*CF198","v":137.42667048041821},{"$f":"AP19+'O - CN sum'!$S$28*CG198","v":137.42667048041821},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B19,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":136.04657800000001},null,-1.5887936999999965,-0.21668580000000759,-0.39178029999999353,-0.9917813999999936,-2.4735226000000097,-0.73195599999999672,11.928765999999996,38.778083999999993,2.4212809999999934,2.8143370000000232,-1.3095940000000041,0.41096599999997352,{"$f":"$CC$144*'O - Res CN'!EP19","v":2.7452469978940599E-2},{"$f":"$CC$144*'O - Res CN'!EQ19","v":0.21509510151434127},{"$f":"$CC$144*'O - Res CN'!ER19","v":0.141277111971985},{"$f":"$CC$144*'O - Res CN'!ES19","v":7.466425247777983E-2},{"$f":"$CC$144*'O - Res CN'!ET19","v":4.196266524031371E-2},{"$f":"$CC$144*'O - Res CN'!EU19","v":2.2874954523589119E-2},{"$f":"$CC$144*'O - Res CN'!EV19","v":1.960342089615956E-2},{"$f":"$CC$144*'O - Res CN'!EW19","v":1.8503741566227198E-2},{"$f":"$CC$144*'O - Res CN'!EX19","v":1.8121298245522392E-2},{"$f":"$CC$144*'O - Res CN'!EY19","v":1.6436817900418826E-2},{"$f":"$CC$144*'O - Res CN'!EZ19","v":1.4723971004326949E-2},{"$f":"$CC$144*'O - Res CN'!FA19","v":1.298275755724535E-2},{"$f":"$CC$144*'O - Res CN'!FB19","v":1.1213177559176847E-2},0.63856966666666415,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B19,'O - Res CN'!$B$5:$B$121,0))","v":792.60327666666672},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B19,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,-2.551951693144372E-3,-4.6258794083373633E-3,-1.176471272056423E-2,-2.9690731181932772E-2,-9.05481966428201E-3,0.14891577972715742,0.42135034441388086,1.8509771658276941E-2,2.112354321203691E-2,-9.6260708593494115E-3,3.0501350690763651E-3,7.03830543755668E-4,5.5107618388148261E-3,3.599699166247472E-3,1.8955995548703974E-3,1.0633456822319864E-3,5.7904202831915441E-4,4.9594133904018456E-4,4.6788882075166072E-4,4.5800399761719568E-4,4.1523967378731541E-4,3.7181401179320339E-4,3.2772252996737805E-4,2.829604557192944E-4,2.829604557192944E-4,null,null,null,null,6.1356816038121265]
[{"$f":"'O - Res CN'!A20","v":"Wyndham (C)"},3027,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":1},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":1.0027397},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":1},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":1.2301369900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":4.3342466000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":5.9342466000000007},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":9.6438355999999992},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":13.397260299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":15.6383562},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":16.936986400000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":19},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":19},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":19.841096},{"$f":"P20+'O - CN sum'!$S$28*BG199","v":20.493772677179855},{"$f":"Q20+'O - CN sum'!$S$28*BH199","v":20.672455180300741},{"$f":"R20+'O - CN sum'!$S$28*BI199","v":20.789157214494157},{"$f":"S20+'O - CN sum'!$S$28*BJ199","v":20.850335705651752},{"$f":"T20+'O - CN sum'!$S$28*BK199","v":20.884285915293194},{"$f":"U20+'O - CN sum'!$S$28*BL199","v":20.902378673530055},{"$f":"V20+'O - CN sum'!$S$28*BM199","v":20.917907770891514},{"$f":"W20+'O - CN sum'!$S$28*BN199","v":20.932587976396377},{"$f":"X20+'O - CN sum'!$S$28*BO199","v":20.946986197726023},{"$f":"Y20+'O - CN sum'!$S$28*BP199","v":20.960065158831608},{"$f":"Z20+'O - CN sum'!$S$28*BQ199","v":20.971798068177808},{"$f":"AA20+'O - CN sum'!$S$28*BR199","v":20.982129420251788},{"$f":"AB20+'O - CN sum'!$S$28*BS199","v":20.990984864886627},{"$f":"AC20+'O - CN sum'!$S$28*BT199","v":20.998364402082323},{"$f":"AD20+'O - CN sum'!$S$28*BU199","v":21.004268031838883},{"$f":"AE20+'O - CN sum'!$S$28*BV199","v":21.0086957541563},{"$f":"AF20+'O - CN sum'!$S$28*BW199","v":21.0086957541563},{"$f":"AG20+'O - CN sum'!$S$28*BX199","v":21.0086957541563},{"$f":"AH20+'O - CN sum'!$S$28*BY199","v":21.0086957541563},{"$f":"AI20+'O - CN sum'!$S$28*BZ199","v":21.0086957541563},{"$f":"AJ20+'O - CN sum'!$S$28*CA199","v":21.0086957541563},{"$f":"AK20+'O - CN sum'!$S$28*CB199","v":21.0086957541563},{"$f":"AL20+'O - CN sum'!$S$28*CC199","v":21.0086957541563},{"$f":"AM20+'O - CN sum'!$S$28*CD199","v":21.0086957541563},{"$f":"AN20+'O - CN sum'!$S$28*CE199","v":21.0086957541563},{"$f":"AO20+'O - CN sum'!$S$28*CF199","v":21.0086957541563},{"$f":"AP20+'O - CN sum'!$S$28*CG199","v":21.0086957541563},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B20,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":19},null,2.7397000000000116E-3,-2.7397000000000116E-3,0.2301369900000001,3.1041096100000001,1.6000000000000005,3.7095889999999985,3.7534247000000001,2.2410959000000013,1.2986302000000016,2.0630135999999979,0,0.84109600000000029,{"$f":"$CC$144*'O - Res CN'!EP20","v":0.18836575338106418},{"$f":"$CC$144*'O - Res CN'!EQ20","v":5.1568664076999629E-2},{"$f":"$CC$144*'O - Res CN'!ER20","v":3.3680790750683032E-2},{"$f":"$CC$144*'O - Res CN'!ES20","v":1.7656418530857445E-2},{"$f":"$CC$144*'O - Res CN'!ET20","v":9.7982003036904634E-3},{"$f":"$CC$144*'O - Res CN'!EU20","v":5.2216605176598476E-3},{"$f":"$CC$144*'O - Res CN'!EV20","v":4.4817751669298106E-3},{"$f":"$CC$144*'O - Res CN'!EW20","v":4.2367807314043146E-3},{"$f":"$CC$144*'O - Res CN'!EX20","v":4.1553986880986937E-3},{"$f":"$CC$144*'O - Res CN'!EY20","v":3.7746535891858002E-3},{"$f":"$CC$144*'O - Res CN'!EZ20","v":3.3861763191822773E-3},{"$f":"$CC$144*'O - Res CN'!FA20","v":2.9816798805632058E-3},{"$f":"$CC$144*'O - Res CN'!FB20","v":2.5557256119115206E-3},0.96803653333333273,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B20,'O - Res CN'!$B$5:$B$121,0))","v":144.90292510000003},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B20,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,-2.7322145517925112E-3,0.2301369900000001,2.5233853101189974,0.36915296882277082,0.6251154106066299,0.38920455052137148,0.16728016398994661,8.3041349320333468E-2,0.12180523448964919,0,4.426821052631591E-2,3.289519274438546E-2,8.7188682111152271E-3,5.6452914361437845E-3,2.9428076629745004E-3,1.6282811999157598E-3,8.66333582591583E-4,7.4293445755646559E-4,7.0180085243953805E-4,6.8783761214241679E-4,6.2438390812546984E-4,5.5977446908150874E-4,4.9263072438487931E-4,4.2204699329961848E-4,4.2204699329961848E-4,null,null,null,null,50.070997370198953]
[{"$f":"'O - Res CN'!A21","v":"Hobsons Bay (C)"},3028,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":101.32328800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":102.64754099999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":101.123288},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":101.265753},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":102.449315},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":102.56830600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":101.109589},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":103.882192},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":103.70137},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":102.06284100000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":103.46301399999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":106.989041},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":109.29041100000001},{"$f":"P21+'O - CN sum'!$S$28*BG200","v":109.66367044571756},{"$f":"Q21+'O - CN sum'!$S$28*BH200","v":110.13399883423249},{"$f":"R21+'O - CN sum'!$S$28*BI200","v":110.43106055331295},{"$f":"S21+'O - CN sum'!$S$28*BJ200","v":110.59670698393924},{"$f":"T21+'O - CN sum'!$S$28*BK200","v":110.68098113789002},{"$f":"U21+'O - CN sum'!$S$28*BL200","v":110.71848225739627},{"$f":"V21+'O - CN sum'!$S$28*BM200","v":110.73678667982254},{"$f":"W21+'O - CN sum'!$S$28*BN200","v":110.75239901075744},{"$f":"X21+'O - CN sum'!$S$28*BO200","v":110.7678060930897},{"$f":"Y21+'O - CN sum'!$S$28*BP200","v":110.78167246718873},{"$f":"Z21+'O - CN sum'!$S$28*BQ200","v":110.79399813305453},{"$f":"AA21+'O - CN sum'!$S$28*BR200","v":110.8047830906871},{"$f":"AB21+'O - CN sum'!$S$28*BS200","v":110.81402734008645},{"$f":"AC21+'O - CN sum'!$S$28*BT200","v":110.82173088125258},{"$f":"AD21+'O - CN sum'!$S$28*BU200","v":110.82789371418548},{"$f":"AE21+'O - CN sum'!$S$28*BV200","v":110.83251583888514},{"$f":"AF21+'O - CN sum'!$S$28*BW200","v":110.83251583888514},{"$f":"AG21+'O - CN sum'!$S$28*BX200","v":110.83251583888514},{"$f":"AH21+'O - CN sum'!$S$28*BY200","v":110.83251583888514},{"$f":"AI21+'O - CN sum'!$S$28*BZ200","v":110.83251583888514},{"$f":"AJ21+'O - CN sum'!$S$28*CA200","v":110.83251583888514},{"$f":"AK21+'O - CN sum'!$S$28*CB200","v":110.83251583888514},{"$f":"AL21+'O - CN sum'!$S$28*CC200","v":110.83251583888514},{"$f":"AM21+'O - CN sum'!$S$28*CD200","v":110.83251583888514},{"$f":"AN21+'O - CN sum'!$S$28*CE200","v":110.83251583888514},{"$f":"AO21+'O - CN sum'!$S$28*CF200","v":110.83251583888514},{"$f":"AP21+'O - CN sum'!$S$28*CG200","v":110.83251583888514},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B21,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":103.46301399999999},null,1.3242529999999846,-1.5242529999999874,0.1424650000000014,1.1835619999999949,0.11899100000000828,-1.4587170000000071,2.7726030000000037,-0.18082200000000626,-1.6385289999999912,1.400172999999981,3.5260270000000133,2.3013700000000057,{"$f":"$CC$144*'O - Res CN'!EP21","v":0.10772454288236985},{"$f":"$CC$144*'O - Res CN'!EQ21","v":0.13573912526171442},{"$f":"$CC$144*'O - Res CN'!ER21","v":8.573349787378047E-2},{"$f":"$CC$144*'O - Res CN'!ES21","v":4.7806388355454511E-2},{"$f":"$CC$144*'O - Res CN'!ET21","v":2.432194232537822E-2},{"$f":"$CC$144*'O - Res CN'!EU21","v":1.0823010650468859E-2},{"$f":"$CC$144*'O - Res CN'!EV21","v":5.2827478613584385E-3},{"$f":"$CC$144*'O - Res CN'!EW21","v":4.5057967925167756E-3},{"$f":"$CC$144*'O - Res CN'!EX21","v":4.4465610192470197E-3},{"$f":"$CC$144*'O - Res CN'!EY21","v":4.0019049173211892E-3},{"$f":"$CC$144*'O - Res CN'!EZ21","v":3.55724881539536E-3},{"$f":"$CC$144*'O - Res CN'!FA21","v":3.1125927134695304E-3},{"$f":"$CC$144*'O - Res CN'!FB21","v":2.6679366115493395E-3},2.4091900000000002,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B21,'O - Res CN'!$B$5:$B$121,0))","v":80.738233333333483},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B21,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,-1.4849386406635801E-2,{"$f":"IFERROR(G21/F21-1,0)","v":1.4088248396353364E-3},{"$f":"IFERROR(H21/G21-1,0)","v":1.1687682804274457E-2},{"$f":"IFERROR(I21/H21-1,0)","v":1.1614621337390219E-3},{"$f":"IFERROR(J21/I21-1,0)","v":-1.4221907886438179E-2},{"$f":"IFERROR(K21/J21-1,0)","v":2.7421761154622137E-2},{"$f":"IFERROR(L21/K21-1,0)","v":-1.7406448258234786E-3},{"$f":"IFERROR(M21/L21-1,0)","v":-1.5800456638133009E-2},1.3718734323689752E-2,3.4080072324202959E-2,2.1510333941585635E-2,3.4152991310238967E-3,4.2888258855764416E-3,{"$f":"IFERROR(S21/R21-1,0)","v":2.6972753393579296E-3},{"$f":"IFERROR(T21/S21-1,0)","v":1.4999985492878398E-3},{"$f":"IFERROR(U21/T21-1,0)","v":7.6199514659158751E-4},{"$f":"IFERROR(V21/U21-1,0)","v":3.3882171192112231E-4},{"$f":"IFERROR(W21/V21-1,0)","v":1.6532400059210417E-4},{"$f":"IFERROR(X21/W21-1,0)","v":1.4098594877998138E-4},{"$f":"IFERROR(Y21/X21-1,0)","v":1.3911285416723373E-4},{"$f":"IFERROR(Z21/Y21-1,0)","v":1.2518415402551497E-4},{"$f":"IFERROR(AA21/Z21-1,0)","v":1.1126087547963515E-4},{"$f":"IFERROR(AB21/AA21-1,0)","v":9.7342435640079827E-5},{"$f":"IFERROR(AC21/AB21-1,0)","v":8.3428252296569028E-5},8.3428252296569028E-5,null,null,null,null,9.7622994432558202E-2]
[{"$f":"'O - Res CN'!A22","v":"Melton (C)"},3029,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":254.04931999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":259.77259900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":276.67397599999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":292.11232899999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":307.53150600000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":320.67397099999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":336.32328800000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":344.11232799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":350.936983},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":364.92602299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":379.19725900000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":400.84658000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":413.43287400000003},{"$f":"P22+'O - CN sum'!$S$28*BG201","v":441.94964741677461},{"$f":"Q22+'O - CN sum'!$S$28*BH201","v":446.08113439120046},{"$f":"R22+'O - CN sum'!$S$28*BI201","v":448.74272455096769},{"$f":"S22+'O - CN sum'!$S$28*BJ201","v":450.10933261845986},{"$f":"T22+'O - CN sum'!$S$28*BK201","v":450.84320258823442},{"$f":"U22+'O - CN sum'!$S$28*BL201","v":451.21055091159195},{"$f":"V22+'O - CN sum'!$S$28*BM201","v":451.52285859584561},{"$f":"W22+'O - CN sum'!$S$28*BN201","v":451.81532150865894},{"$f":"X22+'O - CN sum'!$S$28*BO201","v":452.09982656515035},{"$f":"Y22+'O - CN sum'!$S$28*BP201","v":452.35588111599259},{"$f":"Z22+'O - CN sum'!$S$28*BQ201","v":452.58348516118571},{"$f":"AA22+'O - CN sum'!$S$28*BR201","v":452.78263870072971},{"$f":"AB22+'O - CN sum'!$S$28*BS201","v":452.95334173462459},{"$f":"AC22+'O - CN sum'!$S$28*BT201","v":453.09559426287024},{"$f":"AD22+'O - CN sum'!$S$28*BU201","v":453.20939628546677},{"$f":"AE22+'O - CN sum'!$S$28*BV201","v":453.29474780241418},{"$f":"AF22+'O - CN sum'!$S$28*BW201","v":453.29474780241418},{"$f":"AG22+'O - CN sum'!$S$28*BX201","v":453.29474780241418},{"$f":"AH22+'O - CN sum'!$S$28*BY201","v":453.29474780241418},{"$f":"AI22+'O - CN sum'!$S$28*BZ201","v":453.29474780241418},{"$f":"AJ22+'O - CN sum'!$S$28*CA201","v":453.29474780241418},{"$f":"AK22+'O - CN sum'!$S$28*CB201","v":453.29474780241418},{"$f":"AL22+'O - CN sum'!$S$28*CC201","v":453.29474780241418},{"$f":"AM22+'O - CN sum'!$S$28*CD201","v":453.29474780241418},{"$f":"AN22+'O - CN sum'!$S$28*CE201","v":453.29474780241418},{"$f":"AO22+'O - CN sum'!$S$28*CF201","v":453.29474780241418},{"$f":"AP22+'O - CN sum'!$S$28*CG201","v":453.29474780241418},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B22,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":379.19725900000003},null,5.7232790000000193,16.901376999999968,15.438353000000006,15.419177000000047,13.142464999999959,15.649317000000053,7.7890399999999431,6.824655000000007,13.989039999999989,14.271236000000044,21.649320999999986,12.586294000000009,{"$f":"$CC$144*'O - Res CN'!EP22","v":8.2300834340486482},{"$f":"$CC$144*'O - Res CN'!EQ22","v":1.1923678043536492},{"$f":"$CC$144*'O - Res CN'!ER22","v":0.76814823198902593},{"$f":"$CC$144*'O - Res CN'!ES22","v":0.39440992333615649},{"$f":"$CC$144*'O - Res CN'!ET22","v":0.21179854371022303},{"$f":"$CC$144*'O - Res CN'!EU22","v":0.10601856340493396},{"$f":"$CC$144*'O - Res CN'!EV22","v":9.01335596751007E-2},{"$f":"$CC$144*'O - Res CN'!EW22","v":8.4406259384266741E-2},{"$f":"$CC$144*'O - Res CN'!EX22","v":8.2109582248728108E-2},{"$f":"$CC$144*'O - Res CN'!EY22","v":7.389862402383951E-2},{"$f":"$CC$144*'O - Res CN'!EZ22","v":6.5687665798973463E-2},{"$f":"$CC$144*'O - Res CN'!FA22","v":5.7476707574107423E-2},{"$f":"$CC$144*'O - Res CN'!FB22","v":4.9265749349241376E-2},16.168950333333346,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B22,'O - Res CN'!$B$5:$B$121,0))","v":2347.0114666666682},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B22,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,6.5062200805866999E-2,5.5799801713190433E-2,5.2785094873554872E-2,4.2735344976328804E-2,4.8801332241587003E-2,2.3159383479861573E-2,1.9832637324170621E-2,3.9861971458277523E-2,3.9107202831627275E-2,5.7092503930783911E-2,3.1399279993856943E-2,6.8975582761167997E-2,9.348320557725609E-3,5.9666055221090364E-3,3.0454155415213791E-3,1.6304260245068036E-3,8.1480284331370001E-4,6.9215510059028595E-4,6.4772559626957715E-4,6.29693246217089E-4,5.6636728394177105E-4,5.0315261654509946E-4,4.4003713364193509E-4,3.7700878811230965E-4,3.7700878811230965E-4,null,null,null,null,4.3016107744940566]
[{"$f":"'O - Res CN'!A23","v":"Brimbank (C)"},3030,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":483.42465000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":503.09563000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":523.94520999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":535.60274000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":547.96438000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":563.05191000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":579.21096},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":578.57533999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":553.89314999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":562.02186000000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":578.50684999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":583.18629999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":590.86850000000004},{"$f":"P23+'O - CN sum'!$S$28*BG202","v":600.90619722058284},{"$f":"Q23+'O - CN sum'!$S$28*BH202","v":611.93002817177137},{"$f":"R23+'O - CN sum'!$S$28*BI202","v":618.99553457700983},{"$f":"S23+'O - CN sum'!$S$28*BJ202","v":622.61017038037301},{"$f":"T23+'O - CN sum'!$S$28*BK202","v":624.53636669788682},{"$f":"U23+'O - CN sum'!$S$28*BL202","v":625.50054975052444},{"$f":"V23+'O - CN sum'!$S$28*BM202","v":626.32026705211331},{"$f":"W23+'O - CN sum'!$S$28*BN202","v":627.08789757096861},{"$f":"X23+'O - CN sum'!$S$28*BO202","v":627.83438309518908},{"$f":"Y23+'O - CN sum'!$S$28*BP202","v":628.50622006698757},{"$f":"Z23+'O - CN sum'!$S$28*BQ202","v":629.10340848636383},{"$f":"AA23+'O - CN sum'!$S$28*BR202","v":629.62594835331799},{"$f":"AB23+'O - CN sum'!$S$28*BS202","v":630.07383966785039},{"$f":"AC23+'O - CN sum'!$S$28*BT202","v":630.44708242996057},{"$f":"AD23+'O - CN sum'!$S$28*BU202","v":630.74567663964865},{"$f":"AE23+'O - CN sum'!$S$28*BV202","v":630.96962229691474},{"$f":"AF23+'O - CN sum'!$S$28*BW202","v":630.96962229691474},{"$f":"AG23+'O - CN sum'!$S$28*BX202","v":630.96962229691474},{"$f":"AH23+'O - CN sum'!$S$28*BY202","v":630.96962229691474},{"$f":"AI23+'O - CN sum'!$S$28*BZ202","v":630.96962229691474},{"$f":"AJ23+'O - CN sum'!$S$28*CA202","v":630.96962229691474},{"$f":"AK23+'O - CN sum'!$S$28*CB202","v":630.96962229691474},{"$f":"AL23+'O - CN sum'!$S$28*CC202","v":630.96962229691474},{"$f":"AM23+'O - CN sum'!$S$28*CD202","v":630.96962229691474},{"$f":"AN23+'O - CN sum'!$S$28*CE202","v":630.96962229691474},{"$f":"AO23+'O - CN sum'!$S$28*CF202","v":630.96962229691474},{"$f":"AP23+'O - CN sum'!$S$28*CG202","v":630.96962229691474},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B23,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":578.50684999999999},null,19.670979999999986,20.849579999999946,11.657530000000065,12.361639999999966,15.087530000000015,16.159049999999979,-0.63562000000001717,-24.682189999999991,8.1287100000000692,16.484989999999925,4.6794499999999744,7.6822000000000799,{"$f":"$CC$144*'O - Res CN'!EP23","v":2.8969296211653557},{"$f":"$CC$144*'O - Res CN'!EQ23","v":3.1815327479426734},{"$f":"$CC$144*'O - Res CN'!ER23","v":2.0391404865149312},{"$f":"$CC$144*'O - Res CN'!ES23","v":1.0432019713660665},{"$f":"$CC$144*'O - Res CN'!ET23","v":0.55590989105979094},{"$f":"$CC$144*'O - Res CN'!EU23","v":0.27826805132992882},{"$f":"$CC$144*'O - Res CN'!EV23","v":0.23657451303523119},{"$f":"$CC$144*'O - Res CN'!EW23","v":0.22154200702752569},{"$f":"$CC$144*'O - Res CN'!EX23","v":0.21543945581970037},{"$f":"$CC$144*'O - Res CN'!EY23","v":0.19389551023774837},{"$f":"$CC$144*'O - Res CN'!EZ23","v":0.17235156465575127},{"$f":"$CC$144*'O - Res CN'!FA23","v":0.15080761907375417},{"$f":"$CC$144*'O - Res CN'!FB23","v":0.12926367349184728},9.6155466666666598,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B23,'O - Res CN'!$B$5:$B$121,0))","v":1509.4722666666664},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B23,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,4.1442578223150006E-2,2.224952109019207E-2,2.3079866992465226E-2,2.7533778746713367E-2,2.8699041266017522E-2,-1.0973894554757724E-3,-4.2660286904035671E-2,1.4675592214852484E-2,2.9331581515352312E-2,8.0888411260817694E-3,1.3172806014133176E-2,1.6988039167061375E-2,1.8345344085612503E-2,1.154626522634894E-2,5.8395183833324094E-3,3.0937437407054791E-3,1.5438381238479515E-3,1.3104981313218911E-3,1.2256197974691574E-3,1.1904001450386836E-3,1.0700862996486649E-3,9.5017105687933423E-4,8.3061045275756307E-4,7.1136095280666112E-4,7.1136095280666112E-4,null,null,null,null,1.5917142632136838]
[{"$f":"'O - Res CN'!A24","v":"Melbourne (C)"},3031,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":228.95342499999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":239.630133},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":242.15616},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":246.12054800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":245.83013399999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":239.32876899999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":232.53972800000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":233.01644199999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":233.55068400000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":227.791777},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":226.50684799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":225.69040799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":224.73150200000001},{"$f":"P24+'O - CN sum'!$S$28*BG203","v":224.9494166559152},{"$f":"Q24+'O - CN sum'!$S$28*BH203","v":225.21503505718348},{"$f":"R24+'O - CN sum'!$S$28*BI203","v":225.4299293699207},{"$f":"S24+'O - CN sum'!$S$28*BJ203","v":225.59429419158789},{"$f":"T24+'O - CN sum'!$S$28*BK203","v":225.71676319828862},{"$f":"U24+'O - CN sum'!$S$28*BL203","v":225.81231013513826},{"$f":"V24+'O - CN sum'!$S$28*BM203","v":225.89899623005624},{"$f":"W24+'O - CN sum'!$S$28*BN203","v":225.98528262412165},{"$f":"X24+'O - CN sum'!$S$28*BO203","v":226.07587459328334},{"$f":"Y24+'O - CN sum'!$S$28*BP203","v":226.16196060844385},{"$f":"Z24+'O - CN sum'!$S$28*BQ203","v":226.24252883784428},{"$f":"AA24+'O - CN sum'!$S$28*BR203","v":226.31656744972574},{"$f":"AB24+'O - CN sum'!$S$28*BS203","v":226.38306461232935},{"$f":"AC24+'O - CN sum'!$S$28*BT203","v":226.44100849389625},{"$f":"AD24+'O - CN sum'!$S$28*BU203","v":226.48938726266752},{"$f":"AE24+'O - CN sum'!$S$28*BV203","v":226.52718908688431},{"$f":"AF24+'O - CN sum'!$S$28*BW203","v":226.52718908688431},{"$f":"AG24+'O - CN sum'!$S$28*BX203","v":226.52718908688431},{"$f":"AH24+'O - CN sum'!$S$28*BY203","v":226.52718908688431},{"$f":"AI24+'O - CN sum'!$S$28*BZ203","v":226.52718908688431},{"$f":"AJ24+'O - CN sum'!$S$28*CA203","v":226.52718908688431},{"$f":"AK24+'O - CN sum'!$S$28*CB203","v":226.52718908688431},{"$f":"AL24+'O - CN sum'!$S$28*CC203","v":226.52718908688431},{"$f":"AM24+'O - CN sum'!$S$28*CD203","v":226.52718908688431},{"$f":"AN24+'O - CN sum'!$S$28*CE203","v":226.52718908688431},{"$f":"AO24+'O - CN sum'!$S$28*CF203","v":226.52718908688431},{"$f":"AP24+'O - CN sum'!$S$28*CG203","v":226.52718908688431},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B24,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":226.50684799999999},null,10.676708000000019,2.5260269999999991,3.9643880000000138,-0.29041400000002682,-6.5013649999999927,-6.789040999999969,0.47671399999995856,0.53424200000003452,-5.758907000000022,-1.2849290000000053,-0.81644000000000005,-0.95890599999998472,{"$f":"$CC$144*'O - Res CN'!EP24","v":6.2891259592120149E-2},{"$f":"$CC$144*'O - Res CN'!EQ24","v":7.6658799090176033E-2},{"$f":"$CC$144*'O - Res CN'!ER24","v":6.2019573444781685E-2},{"$f":"$CC$144*'O - Res CN'!ES24","v":4.743650959992201E-2},{"$f":"$CC$144*'O - Res CN'!ET24","v":3.5345167859670436E-2},{"$f":"$CC$144*'O - Res CN'!EU24","v":2.757532385055083E-2},{"$f":"$CC$144*'O - Res CN'!EV24","v":2.5018040551781813E-2},{"$f":"$CC$144*'O - Res CN'!EW24","v":2.4902684886638597E-2},{"$f":"$CC$144*'O - Res CN'!EX24","v":2.6145295393652394E-2},{"$f":"$CC$144*'O - Res CN'!EY24","v":2.4844854532485531E-2},{"$f":"$CC$144*'O - Res CN'!EZ24","v":2.3252393965054307E-2},{"$f":"$CC$144*'O - Res CN'!FA24","v":2.1367913691353078E-2},{"$f":"$CC$144*'O - Res CN'!FB24","v":1.9191413711387485E-2},-1.0200916666666633,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B24,'O - Res CN'!$B$5:$B$121,0))","v":-47.821366666666712},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B24,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,1.0541357918455008E-2,1.6371204432710007E-2,-1.1799664934926124E-3,-2.6446574690473068E-2,-2.836700756188637E-2,2.0500325002528186E-3,2.2927223307274147E-3,-2.4658060945777494E-2,-5.6408050234403317E-3,-3.6044826335670521E-3,-4.2487671873054911E-3,9.6966670883191775E-4,1.1807916873800561E-3,9.5417391952823394E-4,7.2911712356282798E-4,5.4287280243325853E-4,4.2330456761741075E-4,3.8388560334068345E-4,3.8196891312236581E-4,4.0087552653766956E-4,3.807837316360807E-4,3.5624129355649181E-4,3.2725328991767277E-4,2.9382366193053677E-4,2.9382366193053677E-4,null,null,null,null,-0.61152330592138482]
[{"$f":"'O - Res CN'!A25","v":"Maribyrnong (C)"},3032,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":234.09588600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":236.90436800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":246.20548200000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":265.326031},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":272.70959299999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":273.33879400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":274.94521000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":271.61095799999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":268.81369799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":264.27868899999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":273.65753000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":271.77534200000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":262.84931799999998},{"$f":"P25+'O - CN sum'!$S$28*BG204","v":263.16798555121636},{"$f":"Q25+'O - CN sum'!$S$28*BH204","v":263.51105684350665},{"$f":"R25+'O - CN sum'!$S$28*BI204","v":263.70792297743486},{"$f":"S25+'O - CN sum'!$S$28*BJ204","v":263.81849323322371},{"$f":"T25+'O - CN sum'!$S$28*BK204","v":263.87786957689087},{"$f":"U25+'O - CN sum'!$S$28*BL204","v":263.90759119133429},{"$f":"V25+'O - CN sum'!$S$28*BM204","v":263.93285954833743},{"$f":"W25+'O - CN sum'!$S$28*BN204","v":263.95652229396853},{"$f":"X25+'O - CN sum'!$S$28*BO204","v":263.98115674235351},{"$f":"Y25+'O - CN sum'!$S$28*BP204","v":264.00332774589998},{"$f":"Z25+'O - CN sum'!$S$28*BQ204","v":264.02303530460796},{"$f":"AA25+'O - CN sum'!$S$28*BR204","v":264.04027941847744},{"$f":"AB25+'O - CN sum'!$S$28*BS204","v":264.05506008750842},{"$f":"AC25+'O - CN sum'!$S$28*BT204","v":264.06737731170091},{"$f":"AD25+'O - CN sum'!$S$28*BU204","v":264.0772310910549},{"$f":"AE25+'O - CN sum'!$S$28*BV204","v":264.08462142557039},{"$f":"AF25+'O - CN sum'!$S$28*BW204","v":264.08462142557039},{"$f":"AG25+'O - CN sum'!$S$28*BX204","v":264.08462142557039},{"$f":"AH25+'O - CN sum'!$S$28*BY204","v":264.08462142557039},{"$f":"AI25+'O - CN sum'!$S$28*BZ204","v":264.08462142557039},{"$f":"AJ25+'O - CN sum'!$S$28*CA204","v":264.08462142557039},{"$f":"AK25+'O - CN sum'!$S$28*CB204","v":264.08462142557039},{"$f":"AL25+'O - CN sum'!$S$28*CC204","v":264.08462142557039},{"$f":"AM25+'O - CN sum'!$S$28*CD204","v":264.08462142557039},{"$f":"AN25+'O - CN sum'!$S$28*CE204","v":264.08462142557039},{"$f":"AO25+'O - CN sum'!$S$28*CF204","v":264.08462142557039},{"$f":"AP25+'O - CN sum'!$S$28*CG204","v":264.08462142557039},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B25,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":273.65753000000001},null,2.8084819999999979,9.3011140000000125,19.120548999999983,7.3835619999999835,0.62920100000002321,1.6064160000000243,-3.3342520000000491,-2.7972599999999943,-4.5350090000000023,9.3788410000000226,-1.8821879999999851,-8.9260240000000408,{"$f":"$CC$144*'O - Res CN'!EP25","v":9.1969049089265356E-2},{"$f":"$CC$144*'O - Res CN'!EQ25","v":9.9012090817928222E-2},{"$f":"$CC$144*'O - Res CN'!ER25","v":5.6816550872992588E-2},{"$f":"$CC$144*'O - Res CN'!ES25","v":3.1911128835178715E-2},{"$f":"$CC$144*'O - Res CN'!ET25","v":1.7136309751719817E-2},{"$f":"$CC$144*'O - Res CN'!EU25","v":8.5778065803177005E-3},{"$f":"$CC$144*'O - Res CN'!EV25","v":7.2925742101970174E-3},{"$f":"$CC$144*'O - Res CN'!EW25","v":6.8291867378031381E-3},{"$f":"$CC$144*'O - Res CN'!EX25","v":7.1096250125156071E-3},{"$f":"$CC$144*'O - Res CN'!EY25","v":6.3986625112584074E-3},{"$f":"$CC$144*'O - Res CN'!EZ25","v":5.687700010012486E-3},{"$f":"$CC$144*'O - Res CN'!FA25","v":4.9767375087552863E-3},{"$f":"$CC$144*'O - Res CN'!FB25","v":4.2657750075093641E-3},-0.47645700000000107,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B25,'O - Res CN'!$B$5:$B$121,0))","v":64.568599999999904},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B25,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,3.9261048998471937E-2,7.766093932871887E-2,2.7828260846369801E-2,2.3072199004015026E-3,5.8770142960389293E-3,-1.2126968860450615E-2,-1.0298774469916672E-2,-1.6870453528748386E-2,3.5488449846215353E-2,-6.8778958868772611E-3,-3.2843391656922405E-2,1.2123582957761503E-3,1.3036209232355489E-3,7.4708870392914406E-4,4.1929060962764275E-4,2.2506513072495515E-4,1.1263397908689576E-4,9.5746988137301869E-5,8.9654413139683697E-5,9.3327674462795329E-5,8.3987068698609946E-5,7.4648902633978054E-5,6.5312914267368072E-5,5.5978841802195589E-5,5.5978841802195589E-5,null,null,null,null,1.656963737301119]
[{"$f":"'O - Res CN'!A26","v":"Brimbank (C)"},3033,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":82.690410999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":83.819177999999994},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":83.90137},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":83.769863000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":84.243836000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":81.717807999999991},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":83.153424999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":82.736986000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":82.712328999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":81.241095999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":86.380821999999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":87.816437999999991},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":87.660273999999987},{"$f":"P26+'O - CN sum'!$S$28*BG205","v":88.166425133965902},{"$f":"Q26+'O - CN sum'!$S$28*BH205","v":88.338234625119384},{"$f":"R26+'O - CN sum'!$S$28*BI205","v":88.448917886095245},{"$f":"S26+'O - CN sum'!$S$28*BJ205","v":88.520080396242705},{"$f":"T26+'O - CN sum'!$S$28*BK205","v":88.55829473904754},{"$f":"U26+'O - CN sum'!$S$28*BL205","v":88.577423433960448},{"$f":"V26+'O - CN sum'!$S$28*BM205","v":88.593686032783395},{"$f":"W26+'O - CN sum'!$S$28*BN205","v":88.60891526748199},{"$f":"X26+'O - CN sum'!$S$28*BO205","v":88.624489421231729},{"$f":"Y26+'O - CN sum'!$S$28*BP205","v":88.638506159606493},{"$f":"Z26+'O - CN sum'!$S$28*BQ205","v":88.650965482606281},{"$f":"AA26+'O - CN sum'!$S$28*BR205","v":88.661867390231095},{"$f":"AB26+'O - CN sum'!$S$28*BS205","v":88.671211882480932},{"$f":"AC26+'O - CN sum'!$S$28*BT205","v":88.678998959355795},{"$f":"AD26+'O - CN sum'!$S$28*BU205","v":88.685228620855682},{"$f":"AE26+'O - CN sum'!$S$28*BV205","v":88.689900866980608},{"$f":"AF26+'O - CN sum'!$S$28*BW205","v":88.689900866980608},{"$f":"AG26+'O - CN sum'!$S$28*BX205","v":88.689900866980608},{"$f":"AH26+'O - CN sum'!$S$28*BY205","v":88.689900866980608},{"$f":"AI26+'O - CN sum'!$S$28*BZ205","v":88.689900866980608},{"$f":"AJ26+'O - CN sum'!$S$28*CA205","v":88.689900866980608},{"$f":"AK26+'O - CN sum'!$S$28*CB205","v":88.689900866980608},{"$f":"AL26+'O - CN sum'!$S$28*CC205","v":88.689900866980608},{"$f":"AM26+'O - CN sum'!$S$28*CD205","v":88.689900866980608},{"$f":"AN26+'O - CN sum'!$S$28*CE205","v":88.689900866980608},{"$f":"AO26+'O - CN sum'!$S$28*CF205","v":88.689900866980608},{"$f":"AP26+'O - CN sum'!$S$28*CG205","v":88.689900866980608},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B26,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":86.380821999999995},null,1.1287669999999963,8.219200000000626E-2,-0.13150699999999915,0.47397300000000087,-2.5260280000000108,1.4356170000000077,-0.41643899999999689,-2.4657000000004814E-2,-1.471232999999998,5.139725999999996,1.435615999999996,-0.15616400000000397,{"$f":"$CC$144*'O - Res CN'!EP26","v":0.14607774876548546},{"$f":"$CC$144*'O - Res CN'!EQ26","v":4.9585078447998053E-2},{"$f":"$CC$144*'O - Res CN'!ER26","v":3.1943742697343534E-2},{"$f":"$CC$144*'O - Res CN'!ES26","v":2.0537856346168337E-2},{"$f":"$CC$144*'O - Res CN'!ET26","v":1.102885046160818E-2},{"$f":"$CC$144*'O - Res CN'!EU26","v":5.5206370235810938E-3},{"$f":"$CC$144*'O - Res CN'!EV26","v":4.6934673573060534E-3},{"$f":"$CC$144*'O - Res CN'!EW26","v":4.3952333026722953E-3},{"$f":"$CC$144*'O - Res CN'!EX26","v":4.4947786659377924E-3},{"$f":"$CC$144*'O - Res CN'!EY26","v":4.0453007993414758E-3},{"$f":"$CC$144*'O - Res CN'!EZ26","v":3.5958229327479785E-3},{"$f":"$CC$144*'O - Res CN'!FA26","v":3.1463450661544812E-3},{"$f":"$CC$144*'O - Res CN'!FB26","v":2.696867199560984E-3},2.139725999999996,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B26,'O - Res CN'!$B$5:$B$121,0))","v":77.588269999999895},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B26,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,9.8058704417280929E-4,-1.5673999125401794E-3,5.6580371869534574E-3,-2.9984721968263739E-2,1.7567982244457658E-2,-5.0080799437905998E-3,-2.9801665726625348E-4,-1.7787348244056811E-2,6.3265099230074284E-2,1.6619614941844274E-2,-1.778300322315518E-3,5.7740081210093663E-3,1.9486952192109275E-3,1.252948527277864E-3,8.0456055142597016E-4,4.317025316038503E-4,2.1600116589048923E-4,1.835975601058859E-4,1.7189977503551113E-4,1.7576283044129504E-4,1.5815874896762949E-4,1.4056332331868759E-4,1.2297562204155454E-4,1.0539471505510711E-4,1.0539471505510711E-4,null,null,null,null,0.36473487755267364]
[{"$f":"'O - Res CN'!A27","v":"Moonee Valley (C)"},3034,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":39.841096},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":40.808743399999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":41.942466000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":40.915067999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":40.156163999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":39.825136999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":39.920547999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":41.517808000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":41.873972800000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":43.587432},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":44.276712000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":44.416437999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":43.419178000000002},{"$f":"P27+'O - CN sum'!$S$28*BG206","v":43.446284537259672},{"$f":"Q27+'O - CN sum'!$S$28*BH206","v":43.580930617015348},{"$f":"R27+'O - CN sum'!$S$28*BI206","v":43.667672432528093},{"$f":"S27+'O - CN sum'!$S$28*BJ206","v":43.723363326681408},{"$f":"T27+'O - CN sum'!$S$28*BK206","v":43.753269395422841},{"$f":"U27+'O - CN sum'!$S$28*BL206","v":43.768239273824811},{"$f":"V27+'O - CN sum'!$S$28*BM206","v":43.780966181122345},{"$f":"W27+'O - CN sum'!$S$28*BN206","v":43.792884390526112},{"$f":"X27+'O - CN sum'!$S$28*BO206","v":43.805076002640789},{"$f":"Y27+'O - CN sum'!$S$28*BP206","v":43.816048453543999},{"$f":"Z27+'O - CN sum'!$S$28*BQ206","v":43.825801743235736},{"$f":"AA27+'O - CN sum'!$S$28*BR206","v":43.834335871716014},{"$f":"AB27+'O - CN sum'!$S$28*BS206","v":43.841650838984819},{"$f":"AC27+'O - CN sum'!$S$28*BT206","v":43.847746645042157},{"$f":"AD27+'O - CN sum'!$S$28*BU206","v":43.852623289888029},{"$f":"AE27+'O - CN sum'!$S$28*BV206","v":43.856280773522428},{"$f":"AF27+'O - CN sum'!$S$28*BW206","v":43.856280773522428},{"$f":"AG27+'O - CN sum'!$S$28*BX206","v":43.856280773522428},{"$f":"AH27+'O - CN sum'!$S$28*BY206","v":43.856280773522428},{"$f":"AI27+'O - CN sum'!$S$28*BZ206","v":43.856280773522428},{"$f":"AJ27+'O - CN sum'!$S$28*CA206","v":43.856280773522428},{"$f":"AK27+'O - CN sum'!$S$28*CB206","v":43.856280773522428},{"$f":"AL27+'O - CN sum'!$S$28*CC206","v":43.856280773522428},{"$f":"AM27+'O - CN sum'!$S$28*CD206","v":43.856280773522428},{"$f":"AN27+'O - CN sum'!$S$28*CE206","v":43.856280773522428},{"$f":"AO27+'O - CN sum'!$S$28*CF206","v":43.856280773522428},{"$f":"AP27+'O - CN sum'!$S$28*CG206","v":43.856280773522428},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B27,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":44.276712000000003},null,0.96764739999999705,1.1337226000000058,-1.0273980000000051,-0.75890400000000113,-0.33102699999999885,9.541099999999858E-2,1.5972600000000057,0.35616480000000195,1.7134591999999955,0.68928000000000367,0.13972599999999602,-0.99725999999999715,{"$f":"$CC$144*'O - Res CN'!EP27","v":7.8230822258444268E-3},{"$f":"$CC$144*'O - Res CN'!EQ27","v":3.8859532046670482E-2},{"$f":"$CC$144*'O - Res CN'!ER27","v":2.5034121794115526E-2},{"$f":"$CC$144*'O - Res CN'!ES27","v":1.6072670589337031E-2},{"$f":"$CC$144*'O - Res CN'!ET27","v":8.6310410132724429E-3},{"$f":"$CC$144*'O - Res CN'!EU27","v":4.3203817783010892E-3},{"$f":"$CC$144*'O - Res CN'!EV27","v":3.6730490993941199E-3},{"$f":"$CC$144*'O - Res CN'!EW27","v":3.4396548425702348E-3},{"$f":"$CC$144*'O - Res CN'!EX27","v":3.5185602323552301E-3},{"$f":"$CC$144*'O - Res CN'!EY27","v":3.1667042091191432E-3},{"$f":"$CC$144*'O - Res CN'!EZ27","v":2.8148481858830563E-3},{"$f":"$CC$144*'O - Res CN'!FA27","v":2.4629921626497888E-3},{"$f":"$CC$144*'O - Res CN'!FB27","v":2.1111361394137019E-3},-5.6084666666665818E-2,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B27,'O - Res CN'!$B$5:$B$121,0))","v":90.944439999999602},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B27,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,2.7781365108145106E-2,-2.4495412358443658E-2,-1.8548276639794414E-2,-8.2434915845048806E-3,2.3957481929064439E-3,4.0010973797253602E-2,8.578603186372602E-3,4.0919432416500756E-2,1.5813732729196062E-2,3.1557447174486164E-3,-2.2452498329559867E-2,6.2429872024916122E-4,3.099139113730276E-3,1.9903617083127934E-3,1.2753346137091004E-3,6.8398372096822868E-4,3.4214308116453651E-4,2.9077951292277859E-4,2.722235355534508E-4,2.7839253532513375E-4,2.5048354904222414E-4,2.225962868851461E-4,1.9472840520462498E-4,1.66877565801693E-4,1.66877565801693E-4,null,null,null,null,0.93569638719590686]
[{"$f":"'O - Res CN'!A28","v":"Brimbank (C)"},3036,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":35.104109299999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":35.5205482},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":36.5561644},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":36.575341999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":37},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":36.5726023},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":36.219178300000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":36.868493200000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":38.542465999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":38.452054799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":39},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":38.827396999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":39},{"$f":"P28+'O - CN sum'!$S$28*BG207","v":39},{"$f":"Q28+'O - CN sum'!$S$28*BH207","v":39.262218796684031},{"$f":"R28+'O - CN sum'!$S$28*BI207","v":39.431145619709341},{"$f":"S28+'O - CN sum'!$S$28*BJ207","v":39.535359927492848},{"$f":"T28+'O - CN sum'!$S$28*BK207","v":39.59132312039533},{"$f":"U28+'O - CN sum'!$S$28*BL207","v":39.619336237063372},{"$f":"V28+'O - CN sum'!$S$28*BM207","v":39.643152084418709},{"$f":"W28+'O - CN sum'!$S$28*BN207","v":39.665454616312232},{"$f":"X28+'O - CN sum'!$S$28*BO207","v":39.688492540163743},{"$f":"Y28+'O - CN sum'!$S$28*BP207","v":39.709226671630105},{"$f":"Z28+'O - CN sum'!$S$28*BQ207","v":39.727657010711319},{"$f":"AA28+'O - CN sum'!$S$28*BR207","v":39.743783557407376},{"$f":"AB28+'O - CN sum'!$S$28*BS207","v":39.757606311718284},{"$f":"AC28+'O - CN sum'!$S$28*BT207","v":39.769125273644043},{"$f":"AD28+'O - CN sum'!$S$28*BU207","v":39.778340443184646},{"$f":"AE28+'O - CN sum'!$S$28*BV207","v":39.7852518203401},{"$f":"AF28+'O - CN sum'!$S$28*BW207","v":39.7852518203401},{"$f":"AG28+'O - CN sum'!$S$28*BX207","v":39.7852518203401},{"$f":"AH28+'O - CN sum'!$S$28*BY207","v":39.7852518203401},{"$f":"AI28+'O - CN sum'!$S$28*BZ207","v":39.7852518203401},{"$f":"AJ28+'O - CN sum'!$S$28*CA207","v":39.7852518203401},{"$f":"AK28+'O - CN sum'!$S$28*CB207","v":39.7852518203401},{"$f":"AL28+'O - CN sum'!$S$28*CC207","v":39.7852518203401},{"$f":"AM28+'O - CN sum'!$S$28*CD207","v":39.7852518203401},{"$f":"AN28+'O - CN sum'!$S$28*CE207","v":39.7852518203401},{"$f":"AO28+'O - CN sum'!$S$28*CF207","v":39.7852518203401},{"$f":"AP28+'O - CN sum'!$S$28*CG207","v":39.7852518203401},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B28,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":39},null,0.41643890000000283,1.0356161999999998,1.9177599999999018E-2,0.42465800000000087,-0.42739770000000021,-0.35342399999999685,0.64931490000000025,1.6739727999999943,-9.041119999999836E-2,0.54794520000000091,-0.17260300000000228,0.17260300000000228,{"$f":"$CC$144*'O - Res CN'!EP28","v":0},{"$f":"$CC$144*'O - Res CN'!EQ28","v":7.567765620411826E-2},{"$f":"$CC$144*'O - Res CN'!ER28","v":4.8753126008613569E-2},{"$f":"$CC$144*'O - Res CN'!ES28","v":3.0076770451714717E-2},{"$f":"$CC$144*'O - Res CN'!ET28","v":1.6151257370241773E-2},{"$f":"$CC$144*'O - Res CN'!EU28","v":8.0847255773367124E-3},{"$f":"$CC$144*'O - Res CN'!EV28","v":6.8733726611478682E-3},{"$f":"$CC$144*'O - Res CN'!EW28","v":6.4366222500556432E-3},{"$f":"$CC$144*'O - Res CN'!EX28","v":6.6488600471774134E-3},{"$f":"$CC$144*'O - Res CN'!EY28","v":5.9839740424606587E-3},{"$f":"$CC$144*'O - Res CN'!EZ28","v":5.3190880377424945E-3},{"$f":"$CC$144*'O - Res CN'!FA28","v":4.6542020330243303E-3},{"$f":"$CC$144*'O - Res CN'!FB28","v":3.9893160283061661E-3},0.18264840000000029,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B28,'O - Res CN'!$B$5:$B$121,0))","v":4.2314133333333457},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B28,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,2.9155411514735663E-2,5.2460646008034573E-4,1.1610499773317295E-2,-1.155128918918924E-2,-9.6636273541846895E-3,1.7927377993553151E-2,4.5403884311713494E-2,-2.3457554584078721E-3,1.4250088918525083E-2,-4.4257179487180442E-3,4.4453919998810321E-3,0,6.7235588893341802E-3,4.3025286955911124E-3,2.6429439506676644E-3,1.4155225348932987E-3,7.075569710781604E-4,6.0111676815677306E-4,5.6258220451366192E-4,5.8080574329366641E-4,5.2242174341543546E-4,4.6413241017306817E-4,4.0592745481338177E-4,3.4779663820727613E-4,3.4779663820727613E-4,null,null,null,null,1.059013299668258]
[{"$f":"'O - Res CN'!A29","v":"Brimbank (C)"},3037,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":177.843839},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":181.44808800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":184.805477},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":187.652053},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":188.36437900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":189.98087299999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":194.44931000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":196.175341},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":196.98630199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":196.65847200000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":199.241094},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":199.92602400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":198.99451999999999},{"$f":"P29+'O - CN sum'!$S$28*BG208","v":199.10452865049294},{"$f":"Q29+'O - CN sum'!$S$28*BH208","v":199.49872466350254},{"$f":"R29+'O - CN sum'!$S$28*BI208","v":199.75267396450249},{"$f":"S29+'O - CN sum'!$S$28*BJ208","v":199.8920861274986},{"$f":"T29+'O - CN sum'!$S$28*BK208","v":199.96695060567481},{"$f":"U29+'O - CN sum'!$S$28*BL208","v":200.00442501077347},{"$f":"V29+'O - CN sum'!$S$28*BM208","v":200.03628454008387},{"$f":"W29+'O - CN sum'!$S$28*BN208","v":200.0661196392914},{"$f":"X29+'O - CN sum'!$S$28*BO208","v":200.0957975441961},{"$f":"Y29+'O - CN sum'!$S$28*BP208","v":200.12250765861035},{"$f":"Z29+'O - CN sum'!$S$28*BQ208","v":200.14624998253413},{"$f":"AA29+'O - CN sum'!$S$28*BR208","v":200.16702451596743},{"$f":"AB29+'O - CN sum'!$S$28*BS208","v":200.18483125891024},{"$f":"AC29+'O - CN sum'!$S$28*BT208","v":200.19967021136262},{"$f":"AD29+'O - CN sum'!$S$28*BU208","v":200.21154137332448},{"$f":"AE29+'O - CN sum'!$S$28*BV208","v":200.22044474479591},{"$f":"AF29+'O - CN sum'!$S$28*BW208","v":200.22044474479591},{"$f":"AG29+'O - CN sum'!$S$28*BX208","v":200.22044474479591},{"$f":"AH29+'O - CN sum'!$S$28*BY208","v":200.22044474479591},{"$f":"AI29+'O - CN sum'!$S$28*BZ208","v":200.22044474479591},{"$f":"AJ29+'O - CN sum'!$S$28*CA208","v":200.22044474479591},{"$f":"AK29+'O - CN sum'!$S$28*CB208","v":200.22044474479591},{"$f":"AL29+'O - CN sum'!$S$28*CC208","v":200.22044474479591},{"$f":"AM29+'O - CN sum'!$S$28*CD208","v":200.22044474479591},{"$f":"AN29+'O - CN sum'!$S$28*CE208","v":200.22044474479591},{"$f":"AO29+'O - CN sum'!$S$28*CF208","v":200.22044474479591},{"$f":"AP29+'O - CN sum'!$S$28*CG208","v":200.22044474479591},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B29,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":199.241094},null,3.60424900000001,3.3573889999999835,2.8465759999999989,0.71232600000001867,1.6164939999999604,4.4684370000000513,1.7260309999999777,0.81096099999999183,-0.32782999999997742,2.5826219999999864,0.68493000000000848,-0.9315040000000181,{"$f":"$CC$144*'O - Res CN'!EP29","v":3.1749046737926619E-2},{"$f":"$CC$144*'O - Res CN'!EQ29","v":0.11376694091660283},{"$f":"$CC$144*'O - Res CN'!ER29","v":7.3291038390004171E-2},{"$f":"$CC$144*'O - Res CN'!ES29","v":4.023504750731554E-2},{"$f":"$CC$144*'O - Res CN'!ET29","v":2.1606262834566223E-2},{"$f":"$CC$144*'O - Res CN'!EU29","v":1.0815300738826044E-2},{"$f":"$CC$144*'O - Res CN'!EV29","v":9.1948195036638935E-3},{"$f":"$CC$144*'O - Res CN'!EW29","v":8.6105588508366051E-3},{"$f":"$CC$144*'O - Res CN'!EX29","v":8.5651917888393651E-3},{"$f":"$CC$144*'O - Res CN'!EY29","v":7.7086726099565564E-3},{"$f":"$CC$144*'O - Res CN'!EZ29","v":6.8521534310737476E-3},{"$f":"$CC$144*'O - Res CN'!FA29","v":5.9956342521909388E-3},{"$f":"$CC$144*'O - Res CN'!FB29","v":5.1391150732968526E-3},0.77868266666665897,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B29,'O - Res CN'!$B$5:$B$121,0))","v":119.35893333333358},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B29,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,1.8503303269858495E-2,1.5403093275206281E-2,3.7959936414873052E-3,8.5817393319358448E-3,2.3520457240977288E-2,8.8765087415325628E-3,4.1338579857495006E-3,-1.6642273938417551E-3,1.3132523474503444E-2,3.437694434663241E-3,-4.6592433609344841E-3,5.5282251236343782E-4,1.9798445353373939E-3,1.2729369645259059E-3,6.979238887230288E-4,3.745244728121655E-4,1.8740299327046905E-4,1.5929412216086902E-4,1.491484371254348E-4,1.4834048342726724E-4,1.3348663361290036E-4,1.1863894871977365E-4,1.0379676579064245E-4,8.8959422691381462E-5,8.8959422691381462E-5,null,null,null,null,1.0475916618600998]
[{"$f":"'O - Res CN'!A30","v":"Brimbank (C)"},3038,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":95.621917999999994},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":96.290410999999992},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":96.243836000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":95.745204999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":97.526026999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":96.60548},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":95.923287999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":97.591780999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":95.758904000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":96.701369},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":95.901370000000014},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":96.942464999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":98.213697999999994},{"$f":"P30+'O - CN sum'!$S$28*BG209","v":98.879081398593101},{"$f":"Q30+'O - CN sum'!$S$28*BH209","v":99.030747030028479},{"$f":"R30+'O - CN sum'!$S$28*BI209","v":99.123900283406627},{"$f":"S30+'O - CN sum'!$S$28*BJ209","v":99.184105091501806},{"$f":"T30+'O - CN sum'!$S$28*BK209","v":99.216435136778188},{"$f":"U30+'O - CN sum'!$S$28*BL209","v":99.232618368706866},{"$f":"V30+'O - CN sum'!$S$28*BM209","v":99.246376829998283},{"$f":"W30+'O - CN sum'!$S$28*BN209","v":99.25926104600704},{"$f":"X30+'O - CN sum'!$S$28*BO209","v":99.27242326303255},{"$f":"Y30+'O - CN sum'!$S$28*BP209","v":99.284269258355508},{"$f":"Z30+'O - CN sum'!$S$28*BQ209","v":99.294799031975927},{"$f":"AA30+'O - CN sum'!$S$28*BR209","v":99.30401258389378},{"$f":"AB30+'O - CN sum'!$S$28*BS209","v":99.31190991410908},{"$f":"AC30+'O - CN sum'!$S$28*BT209","v":99.318491022621828},{"$f":"AD30+'O - CN sum'!$S$28*BU209","v":99.323755909432037},{"$f":"AE30+'O - CN sum'!$S$28*BV209","v":99.327704574539695},{"$f":"AF30+'O - CN sum'!$S$28*BW209","v":99.327704574539695},{"$f":"AG30+'O - CN sum'!$S$28*BX209","v":99.327704574539695},{"$f":"AH30+'O - CN sum'!$S$28*BY209","v":99.327704574539695},{"$f":"AI30+'O - CN sum'!$S$28*BZ209","v":99.327704574539695},{"$f":"AJ30+'O - CN sum'!$S$28*CA209","v":99.327704574539695},{"$f":"AK30+'O - CN sum'!$S$28*CB209","v":99.327704574539695},{"$f":"AL30+'O - CN sum'!$S$28*CC209","v":99.327704574539695},{"$f":"AM30+'O - CN sum'!$S$28*CD209","v":99.327704574539695},{"$f":"AN30+'O - CN sum'!$S$28*CE209","v":99.327704574539695},{"$f":"AO30+'O - CN sum'!$S$28*CF209","v":99.327704574539695},{"$f":"AP30+'O - CN sum'!$S$28*CG209","v":99.327704574539695},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B30,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":95.901370000000014},null,0.66849299999999801,-4.6574999999990041E-2,-0.49863100000000316,1.7808220000000006,-0.92054699999999912,-0.68219200000000058,1.668492999999998,-1.8328769999999963,0.94246499999999855,-0.79999899999998547,1.0410949999999843,1.2712329999999952,{"$f":"$CC$144*'O - Res CN'!EP30","v":0.19203297673329489},{"$f":"$CC$144*'O - Res CN'!EQ30","v":4.3771459784315625E-2},{"$f":"$CC$144*'O - Res CN'!ER30","v":2.6884494828728019E-2},{"$f":"$CC$144*'O - Res CN'!ES30","v":1.737540872919344E-2},{"$f":"$CC$144*'O - Res CN'!ET30","v":9.3306127647214444E-3},{"$f":"$CC$144*'O - Res CN'!EU30","v":4.6705616746692607E-3},{"$f":"$CC$144*'O - Res CN'!EV30","v":3.9707607413216467E-3},{"$f":"$CC$144*'O - Res CN'!EW30","v":3.7184491802290721E-3},{"$f":"$CC$144*'O - Res CN'!EX30","v":3.7986816640790491E-3},{"$f":"$CC$144*'O - Res CN'!EY30","v":3.418813497672272E-3},{"$f":"$CC$144*'O - Res CN'!EZ30","v":3.038945331265495E-3},{"$f":"$CC$144*'O - Res CN'!FA30","v":2.6590771648530788E-3},{"$f":"$CC$144*'O - Res CN'!FB30","v":2.2792089984463018E-3},0.50410966666666468,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B30,'O - Res CN'!$B$5:$B$121,0))","v":20.858746666666775},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B30,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,-4.8369302318163054E-4,-5.1809136119637111E-3,1.8599594621997007E-2,-9.4389880149634564E-3,-7.0616283879547659E-3,1.7394034699894645E-2,-1.8781059032009995E-2,9.8420612666996199E-3,-8.2728818451368591E-3,1.0855892882447815E-2,1.3113272908833018E-2,6.7748533263976007E-3,1.5338495189289869E-3,9.4064981000197001E-4,6.0736924115212254E-4,3.2595994334538858E-4,1.6311039503058566E-4,1.3864857662326813E-4,1.2982051758747559E-4,1.3260442286999741E-4,1.1932815714166267E-4,1.0605681745023965E-4,9.2789874270193806E-5,7.9526798664186771E-5,7.9526798664186771E-5,null,null,null,null,-3.7594148073546066E-2]
[{"$f":"'O - Res CN'!A31","v":"Moonee Valley (C)"},3039,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":219.45205000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":221.37977799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":223.97808500000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":230.912329},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":230.55342000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":227.88251700000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":228.22739999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":230.46849},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":232.67670800000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":235.693985},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":239.65478999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":238.62465700000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":244.25479799999999},{"$f":"P31+'O - CN sum'!$S$28*BG210","v":244.54275602498711},{"$f":"Q31+'O - CN sum'!$S$28*BH210","v":244.78409673404369},{"$f":"R31+'O - CN sum'!$S$28*BI210","v":244.95677946045856},{"$f":"S31+'O - CN sum'!$S$28*BJ210","v":245.08421721278592},{"$f":"T31+'O - CN sum'!$S$28*BK210","v":245.16748175035329},{"$f":"U31+'O - CN sum'!$S$28*BL210","v":245.22400795264926},{"$f":"V31+'O - CN sum'!$S$28*BM210","v":245.272093905378},{"$f":"W31+'O - CN sum'!$S$28*BN210","v":245.31715170762871},{"$f":"X31+'O - CN sum'!$S$28*BO210","v":245.36327110440595},{"$f":"Y31+'O - CN sum'!$S$28*BP210","v":245.40480373664022},{"$f":"Z31+'O - CN sum'!$S$28*BQ210","v":245.4417440098571},{"$f":"AA31+'O - CN sum'!$S$28*BR210","v":245.47408632958224},{"$f":"AB31+'O - CN sum'!$S$28*BS210","v":245.50182510134121},{"$f":"AC31+'O - CN sum'!$S$28*BT210","v":245.52495473065966},{"$f":"AD31+'O - CN sum'!$S$28*BU210","v":245.54346962306317},{"$f":"AE31+'O - CN sum'!$S$28*BV210","v":245.55736418407741},{"$f":"AF31+'O - CN sum'!$S$28*BW210","v":245.55736418407741},{"$f":"AG31+'O - CN sum'!$S$28*BX210","v":245.55736418407741},{"$f":"AH31+'O - CN sum'!$S$28*BY210","v":245.55736418407741},{"$f":"AI31+'O - CN sum'!$S$28*BZ210","v":245.55736418407741},{"$f":"AJ31+'O - CN sum'!$S$28*CA210","v":245.55736418407741},{"$f":"AK31+'O - CN sum'!$S$28*CB210","v":245.55736418407741},{"$f":"AL31+'O - CN sum'!$S$28*CC210","v":245.55736418407741},{"$f":"AM31+'O - CN sum'!$S$28*CD210","v":245.55736418407741},{"$f":"AN31+'O - CN sum'!$S$28*CE210","v":245.55736418407741},{"$f":"AO31+'O - CN sum'!$S$28*CF210","v":245.55736418407741},{"$f":"AP31+'O - CN sum'!$S$28*CG210","v":245.55736418407741},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B31,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":239.65478999999999},null,1.9277279999999735,2.5983070000000339,6.9342439999999783,-0.35890899999998283,-2.6709030000000098,0.34488299999998162,2.241090000000014,2.2082180000000164,3.0172769999999787,3.9608049999999935,-1.030132999999978,5.6301409999999805,{"$f":"$CC$144*'O - Res CN'!EP31","v":8.3106126226533697E-2},{"$f":"$CC$144*'O - Res CN'!EQ31","v":6.9652135693573744E-2},{"$f":"$CC$144*'O - Res CN'!ER31","v":4.9837098511907603E-2},{"$f":"$CC$144*'O - Res CN'!ES31","v":3.6779172698574163E-2},{"$f":"$CC$144*'O - Res CN'!ET31","v":2.4030561987558031E-2},{"$f":"$CC$144*'O - Res CN'!EU31","v":1.6313744697076252E-2},{"$f":"$CC$144*'O - Res CN'!EV31","v":1.3877846458271415E-2},{"$f":"$CC$144*'O - Res CN'!EW31","v":1.3003907085089486E-2},{"$f":"$CC$144*'O - Res CN'!EX31","v":1.3310288574984497E-2},{"$f":"$CC$144*'O - Res CN'!EY31","v":1.1986525387283745E-2},{"$f":"$CC$144*'O - Res CN'!EZ31","v":1.0661147606297435E-2},{"$f":"$CC$144*'O - Res CN'!FA31","v":9.3341552320199295E-3},{"$f":"$CC$144*'O - Res CN'!FB31","v":8.0055482644540467E-3},2.8536043333333319,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B31,'O - Res CN'!$B$5:$B$121,0))","v":56.447500000000218},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B31,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,1.1736875985122852E-2,3.0959475343313114E-2,-1.5543085185373284E-3,-1.1584746823534497E-2,1.5134245686780901E-3,9.8195483977823184E-3,9.581431283729902E-3,1.2967679601174176E-2,1.6804862457563408E-2,-4.2984035495388095E-3,2.3594129252116458E-2,1.1789247431164274E-3,9.8690598314798983E-4,7.0544912320213982E-4,5.2024586789567451E-4,3.3973847240886812E-4,2.3056158138268223E-4,1.9608990624608857E-4,1.8370537607137472E-4,1.8799907163535856E-4,1.6926996468269451E-4,1.5052791410119504E-4,1.3177187872259744E-4,1.1300081476517398E-4,1.1300081476517398E-4,null,null,null,null,0.8916026921699115]
[{"$f":"'O - Res CN'!A41","v":"Hume (C)"},3049,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":31.013698399999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":30},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":30},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":29.041096},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":28.893151},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":27.275956000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":27},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":26.887671099999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":25.805479500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":25.696721},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":25.095890000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":25},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":25},{"$f":"P41+'O - CN sum'!$S$28*BG220","v":25.325458401636293},{"$f":"Q41+'O - CN sum'!$S$28*BH220","v":25.890204468361457},{"$f":"R41+'O - CN sum'!$S$28*BI220","v":26.293552653079516},{"$f":"S41+'O - CN sum'!$S$28*BJ220","v":26.556078114381684},{"$f":"T41+'O - CN sum'!$S$28*BK220","v":26.725020723935458},{"$f":"U41+'O - CN sum'!$S$28*BL220","v":26.837584845976249},{"$f":"V41+'O - CN sum'!$S$28*BM220","v":26.933283228272632},{"$f":"W41+'O - CN sum'!$S$28*BN220","v":27.022900708242123},{"$f":"X41+'O - CN sum'!$S$28*BO220","v":27.117178630333999},{"$f":"Y41+'O - CN sum'!$S$28*BP220","v":27.202028760216688},{"$f":"Z41+'O - CN sum'!$S$28*BQ220","v":27.277451097890186},{"$f":"AA41+'O - CN sum'!$S$28*BR220","v":27.343445643354496},{"$f":"AB41+'O - CN sum'!$S$28*BS220","v":27.400012396609622},{"$f":"AC41+'O - CN sum'!$S$28*BT220","v":27.44715135765556},{"$f":"AD41+'O - CN sum'!$S$28*BU220","v":27.484862526492307},{"$f":"AE41+'O - CN sum'!$S$28*BV220","v":27.513145903119874},{"$f":"AF41+'O - CN sum'!$S$28*BW220","v":27.513145903119874},{"$f":"AG41+'O - CN sum'!$S$28*BX220","v":27.513145903119874},{"$f":"AH41+'O - CN sum'!$S$28*BY220","v":27.513145903119874},{"$f":"AI41+'O - CN sum'!$S$28*BZ220","v":27.513145903119874},{"$f":"AJ41+'O - CN sum'!$S$28*CA220","v":27.513145903119874},{"$f":"AK41+'O - CN sum'!$S$28*CB220","v":27.513145903119874},{"$f":"AL41+'O - CN sum'!$S$28*CC220","v":27.513145903119874},{"$f":"AM41+'O - CN sum'!$S$28*CD220","v":27.513145903119874},{"$f":"AN41+'O - CN sum'!$S$28*CE220","v":27.513145903119874},{"$f":"AO41+'O - CN sum'!$S$28*CF220","v":27.513145903119874},{"$f":"AP41+'O - CN sum'!$S$28*CG220","v":27.513145903119874},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B41,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":25.095890000000001},null,-1.0136983999999991,0,-0.95890400000000042,-0.14794499999999999,-1.6171949999999988,-0.27595600000000076,-0.1123289000000014,-1.082191599999998,-0.10875850000000042,-0.60083099999999945,-9.5890000000000697E-2,0,{"$f":"$CC$144*'O - Res CN'!EP41","v":9.3928922484728949E-2},{"$f":"$CC$144*'O - Res CN'!EQ41","v":0.16298853942097288},{"$f":"$CC$144*'O - Res CN'!ER41","v":0.11640830344603401},{"$f":"$CC$144*'O - Res CN'!ES41","v":7.5766161146688493E-2},{"$f":"$CC$144*'O - Res CN'!ET41","v":4.8757682079683992E-2},{"$f":"$CC$144*'O - Res CN'!EU41","v":3.2486568607765047E-2},{"$f":"$CC$144*'O - Res CN'!EV41","v":2.7619031763931344E-2},{"$f":"$CC$144*'O - Res CN'!EW41","v":2.5864052938900432E-2},{"$f":"$CC$144*'O - Res CN'!EX41","v":2.7209079844512051E-2},{"$f":"$CC$144*'O - Res CN'!EY41","v":2.448817186006113E-2},{"$f":"$CC$144*'O - Res CN'!EZ41","v":2.1767263875608796E-2},{"$f":"$CC$144*'O - Res CN'!FA41","v":1.9046355891157871E-2},{"$f":"$CC$144*'O - Res CN'!FB41","v":1.6325447906706949E-2},-0.23224033333333338,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B41,'O - Res CN'!$B$5:$B$121,0))","v":93.78480999999995},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B41,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,0,-3.1963466666666718E-2,-5.0943325279458884E-3,-5.5971569179145586E-2,-1.0117188926393683E-2,-4.1603296296296444E-3,-4.0248617887921112E-2,-4.2145506344882788E-3,-2.3381621336045155E-2,-3.8209443857142311E-3,0,1.3018336065451663E-2,2.2299539766224896E-2,1.557918112276635E-2,9.984404342994635E-3,6.361730404094601E-3,4.2119376895366489E-3,3.565834364217535E-3,3.327387872096299E-3,3.4888157681429721E-3,3.1290176252987134E-3,2.7726732567756596E-3,2.4193809468295857E-3,2.0687500029417105E-3,2.0687500029417105E-3,null,null,null,null,-1.9461297420915118]
[{"$f":"'O - Res CN'!A54","v":"Greater Geelong (C)"},3219,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":201.11507},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":202.43835999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":203.20274000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":201.230141},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":194.93973},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":195.44109900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":196.07397},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":196.27396999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":194.76164699999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":192.63561199999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":193.86849000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":193.06849},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":192.48218699999998},{"$f":"P54+'O - CN sum'!$S$28*BG233","v":192.48218699999998},{"$f":"Q54+'O - CN sum'!$S$28*BH233","v":192.63209729941468},{"$f":"R54+'O - CN sum'!$S$28*BI233","v":192.7286726438947},{"$f":"S54+'O - CN sum'!$S$28*BJ233","v":192.78291297490227},{"$f":"T54+'O - CN sum'!$S$28*BK233","v":192.8120400897086},{"$f":"U54+'O - CN sum'!$S$28*BL233","v":192.82662005241184},{"$f":"V54+'O - CN sum'!$S$28*BM233","v":192.83901546597122},{"$f":"W54+'O - CN sum'!$S$28*BN233","v":192.85062324553564},{"$f":"X54+'O - CN sum'!$S$28*BO233","v":192.86191569836879},{"$f":"Y54+'O - CN sum'!$S$28*BP233","v":192.87207890591858},{"$f":"Z54+'O - CN sum'!$S$28*BQ233","v":192.88111286818508},{"$f":"AA54+'O - CN sum'!$S$28*BR233","v":192.88901758516826},{"$f":"AB54+'O - CN sum'!$S$28*BS233","v":192.89579305686814},{"$f":"AC54+'O - CN sum'!$S$28*BT233","v":192.9014392832847},{"$f":"AD54+'O - CN sum'!$S$28*BU233","v":192.90595626441794},{"$f":"AE54+'O - CN sum'!$S$28*BV233","v":192.90934400026788},{"$f":"AF54+'O - CN sum'!$S$28*BW233","v":192.90934400026788},{"$f":"AG54+'O - CN sum'!$S$28*BX233","v":192.90934400026788},{"$f":"AH54+'O - CN sum'!$S$28*BY233","v":192.90934400026788},{"$f":"AI54+'O - CN sum'!$S$28*BZ233","v":192.90934400026788},{"$f":"AJ54+'O - CN sum'!$S$28*CA233","v":192.90934400026788},{"$f":"AK54+'O - CN sum'!$S$28*CB233","v":192.90934400026788},{"$f":"AL54+'O - CN sum'!$S$28*CC233","v":192.90934400026788},{"$f":"AM54+'O - CN sum'!$S$28*CD233","v":192.90934400026788},{"$f":"AN54+'O - CN sum'!$S$28*CE233","v":192.90934400026788},{"$f":"AO54+'O - CN sum'!$S$28*CF233","v":192.90934400026788},{"$f":"AP54+'O - CN sum'!$S$28*CG233","v":192.90934400026788},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B54,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":193.86849000000001},null,1.3232899999999859,0.76438000000001693,-1.9725990000000024,-6.290411000000006,0.50136900000001106,0.63287099999999441,0.19999999999998863,-1.5123230000000092,-2.1260350000000017,1.2328780000000279,-0.80000000000001137,-0.58630300000001512,{"$f":"$CC$144*'O - Res CN'!EP54","v":0},{"$f":"$CC$144*'O - Res CN'!EQ54","v":4.3264862183898363E-2},{"$f":"$CC$144*'O - Res CN'!ER54","v":2.7872127436235131E-2},{"$f":"$CC$144*'O - Res CN'!ES54","v":1.5654030810514814E-2},{"$f":"$CC$144*'O - Res CN'!ET54","v":8.4062310116822109E-3},{"$f":"$CC$144*'O - Res CN'!EU54","v":4.2078501574940672E-3},{"$f":"$CC$144*'O - Res CN'!EV54","v":3.5773783486010868E-3},{"$f":"$CC$144*'O - Res CN'!EW54","v":3.3500632383314951E-3},{"$f":"$CC$144*'O - Res CN'!EX54","v":3.2590583665780284E-3},{"$f":"$CC$144*'O - Res CN'!EY54","v":2.9331525299123311E-3},{"$f":"$CC$144*'O - Res CN'!EZ54","v":2.6072466932579117E-3},{"$f":"$CC$144*'O - Res CN'!FA54","v":2.2813408566034923E-3},{"$f":"$CC$144*'O - Res CN'!FB54","v":1.9554350199434338E-3},-5.1141666666666197E-2,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B54,'O - Res CN'!$B$5:$B$121,0))","v":32.424166666666984},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B54,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,3.7758654041655237E-3,-9.7075413451610526E-3,-3.1259785282364838E-2,2.5719179974241779E-3,3.2381674235264502E-3,1.0200232085879612E-3,-7.7051633489657601E-3,-1.091608657427301E-2,6.4000523433851431E-3,-4.1265086451129918E-3,-3.0367617211902731E-3,0,7.7882687094943392E-4,5.0134606762819445E-4,2.8143363550170442E-4,1.5108763716065177E-4,7.5617490984836166E-5,6.4282688541750233E-5,6.019414451152727E-5,5.8555438624541267E-5,5.2696809077046325E-5,4.6839139795418205E-5,4.0982327743854796E-5,3.5126269938512422E-5,3.5126269938512422E-5,null,null,null,null,-0.47313944637417116]
[{"$f":"'O - Res CN'!A61","v":"Greater Geelong (C)"},3226,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":127.06849500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":130.92623},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":131.986301},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":131.794524},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":130.52877000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":133.41803400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":132.47671300000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":130.77534},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":130.96438000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":131.22678000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":137.50411},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":137.10137},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":136.978082},{"$f":"P61+'O - CN sum'!$S$28*BG240","v":138.227442364853},{"$f":"Q61+'O - CN sum'!$S$28*BH240","v":138.4314578289322},{"$f":"R61+'O - CN sum'!$S$28*BI240","v":138.5441466002523},{"$f":"S61+'O - CN sum'!$S$28*BJ240","v":138.60743683535472},{"$f":"T61+'O - CN sum'!$S$28*BK240","v":138.64142375817954},{"$f":"U61+'O - CN sum'!$S$28*BL240","v":138.65843636208757},{"$f":"V61+'O - CN sum'!$S$28*BM240","v":138.67289992865864},{"$f":"W61+'O - CN sum'!$S$28*BN240","v":138.68644444588418},{"$f":"X61+'O - CN sum'!$S$28*BO240","v":138.69962102466633},{"$f":"Y61+'O - CN sum'!$S$28*BP240","v":138.71147994557026},{"$f":"Z61+'O - CN sum'!$S$28*BQ240","v":138.72202120859598},{"$f":"AA61+'O - CN sum'!$S$28*BR240","v":138.73124481374347},{"$f":"AB61+'O - CN sum'!$S$28*BS240","v":138.73915076101275},{"$f":"AC61+'O - CN sum'!$S$28*BT240","v":138.74573905040384},{"$f":"AD61+'O - CN sum'!$S$28*BU240","v":138.75100968191668},{"$f":"AE61+'O - CN sum'!$S$28*BV240","v":138.75496265555134},{"$f":"AF61+'O - CN sum'!$S$28*BW240","v":138.75496265555134},{"$f":"AG61+'O - CN sum'!$S$28*BX240","v":138.75496265555134},{"$f":"AH61+'O - CN sum'!$S$28*BY240","v":138.75496265555134},{"$f":"AI61+'O - CN sum'!$S$28*BZ240","v":138.75496265555134},{"$f":"AJ61+'O - CN sum'!$S$28*CA240","v":138.75496265555134},{"$f":"AK61+'O - CN sum'!$S$28*CB240","v":138.75496265555134},{"$f":"AL61+'O - CN sum'!$S$28*CC240","v":138.75496265555134},{"$f":"AM61+'O - CN sum'!$S$28*CD240","v":138.75496265555134},{"$f":"AN61+'O - CN sum'!$S$28*CE240","v":138.75496265555134},{"$f":"AO61+'O - CN sum'!$S$28*CF240","v":138.75496265555134},{"$f":"AP61+'O - CN sum'!$S$28*CG240","v":138.75496265555134},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B61,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":137.50411},null,3.857734999999991,1.0600709999999935,-0.19177700000000186,-1.2657539999999869,2.8892639999999972,-0.94132099999998786,-1.701373000000018,0.18904000000000565,0.26240000000001373,6.2773299999999779,-0.40273999999999432,-0.12328800000000228,{"$f":"$CC$144*'O - Res CN'!EP61","v":0.36057164994288465},{"$f":"$CC$144*'O - Res CN'!EQ61","v":5.8879883311767113E-2},{"$f":"$CC$144*'O - Res CN'!ER61","v":3.2522543013204994E-2},{"$f":"$CC$144*'O - Res CN'!ES61","v":1.8265878395167238E-2},{"$f":"$CC$144*'O - Res CN'!ET61","v":9.8087959120373852E-3},{"$f":"$CC$144*'O - Res CN'!EU61","v":4.9099225759939146E-3},{"$f":"$CC$144*'O - Res CN'!EV61","v":4.1742576515947805E-3},{"$f":"$CC$144*'O - Res CN'!EW61","v":3.909015413870111E-3},{"$f":"$CC$144*'O - Res CN'!EX61","v":3.8028265388773434E-3},{"$f":"$CC$144*'O - Res CN'!EY61","v":3.4225438849862255E-3},{"$f":"$CC$144*'O - Res CN'!EZ61","v":3.0422612311007467E-3},{"$f":"$CC$144*'O - Res CN'!FA61","v":2.6619785772096292E-3},{"$f":"$CC$144*'O - Res CN'!FB61","v":2.2816959233241505E-3},1.9171006666666603,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B61,'O - Res CN'!$B$5:$B$121,0))","v":241.09976666666657},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B61,'I - assumptions'!$A$239:$A$363,0))","v":"central"},null,null,8.0967045335376131E-3,-1.4530068540976604E-3,-9.6039953829947233E-3,2.2135074129634447E-2,-7.0554255056702875E-3,-1.2842808079032153E-2,1.4455324681243997E-3,2.0035982302974986E-3,4.783573901607574E-2,-2.9289306334188137E-3,-8.9924703159427466E-4,9.12087792887184E-3,1.4759403819444294E-3,8.1404019785269455E-4,4.5682359490095692E-4,2.4520273659778269E-4,1.2270938545544396E-4,1.043107577911595E-4,9.7672416402350137E-5,9.5009853593008842E-5,8.5500744820610208E-5,7.5994164504988859E-5,6.6489841102024272E-5,5.6987503282979191E-5,5.6987503282979191E-5,null,null,null,null,0.56179347284305414]
[{"$f":"'O - Res CN'!A77","v":"Ballarat (C)"},3350,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":1391.8711899999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":1385.2476900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":1373.7616799999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":1359.27397},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":1339.05754},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":1329.78316},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":1321.81367},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":1311.84385},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":1311.4164000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":1300.88562},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":1316.30141},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":1307.5780500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":1297.9314999999999},{"$f":"P77+'O - CN sum'!$S$28*BG256","v":1302.0939128956252},{"$f":"Q77+'O - CN sum'!$S$28*BH256","v":1302.9059677785865},{"$f":"R77+'O - CN sum'!$S$28*BI256","v":1303.4000489177374},{"$f":"S77+'O - CN sum'!$S$28*BJ256","v":1303.6353784869389},{"$f":"T77+'O - CN sum'!$S$28*BK256","v":1303.7413696552319},{"$f":"U77+'O - CN sum'!$S$28*BL256","v":1303.7894227043666},{"$f":"V77+'O - CN sum'!$S$28*BM256","v":1303.8302758552927},{"$f":"W77+'O - CN sum'!$S$28*BN256","v":1303.8685331000545},{"$f":"X77+'O - CN sum'!$S$28*BO256","v":1303.9019765571036},{"$f":"Y77+'O - CN sum'!$S$28*BP256","v":1303.9320756684479},{"$f":"Z77+'O - CN sum'!$S$28*BQ256","v":1303.9588304340871},{"$f":"AA77+'O - CN sum'!$S$28*BR256","v":1303.9822408540215},{"$f":"AB77+'O - CN sum'!$S$28*BS256","v":1304.0023069282511},{"$f":"AC77+'O - CN sum'!$S$28*BT256","v":1304.0190286567756},{"$f":"AD77+'O - CN sum'!$S$28*BU256","v":1304.0324060395953},{"$f":"AE77+'O - CN sum'!$S$28*BV256","v":1304.04243907671},{"$f":"AF77+'O - CN sum'!$S$28*BW256","v":1304.04243907671},{"$f":"AG77+'O - CN sum'!$S$28*BX256","v":1304.04243907671},{"$f":"AH77+'O - CN sum'!$S$28*BY256","v":1304.04243907671},{"$f":"AI77+'O - CN sum'!$S$28*BZ256","v":1304.04243907671},{"$f":"AJ77+'O - CN sum'!$S$28*CA256","v":1304.04243907671},{"$f":"AK77+'O - CN sum'!$S$28*CB256","v":1304.04243907671},{"$f":"AL77+'O - CN sum'!$S$28*CC256","v":1304.04243907671},{"$f":"AM77+'O - CN sum'!$S$28*CD256","v":1304.04243907671},{"$f":"AN77+'O - CN sum'!$S$28*CE256","v":1304.04243907671},{"$f":"AO77+'O - CN sum'!$S$28*CF256","v":1304.04243907671},{"$f":"AP77+'O - CN sum'!$S$28*CG256","v":1304.04243907671},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B77,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":1316.30141},null,-6.6234999999996944,-11.486010000000306,-14.487709999999879,-20.216429999999946,-9.2743800000000647,-7.9694899999999507,-9.969820000000027,-0.42744999999990796,-10.53078000000005,15.415790000000015,-8.7233599999999569,-9.6465500000001612,{"$f":"$CC$144*'O - Res CN'!EP77","v":1.2012931798870325},{"$f":"$CC$144*'O - Res CN'!EQ77","v":0.2343631006958887},{"$f":"$CC$144*'O - Res CN'!ER77","v":0.14259428789409212},{"$f":"$CC$144*'O - Res CN'!ES77","v":6.7917290666788907E-2},{"$f":"$CC$144*'O - Res CN'!ET77","v":3.0589581281675417E-2},{"$f":"$CC$144*'O - Res CN'!EU77","v":1.3868350316472787E-2},{"$f":"$CC$144*'O - Res CN'!EV77","v":1.1790423683356492E-2},{"$f":"$CC$144*'O - Res CN'!EW77","v":1.1041232180947554E-2},{"$f":"$CC$144*'O - Res CN'!EX77","v":9.6519489710488408E-3},{"$f":"$CC$144*'O - Res CN'!EY77","v":8.6867540739462134E-3},{"$f":"$CC$144*'O - Res CN'!EZ77","v":7.721559176832306E-3},{"$f":"$CC$144*'O - Res CN'!FA77","v":6.7563642797296777E-3},{"$f":"$CC$144*'O - Res CN'!FB77","v":5.7911693826270495E-3},-0.98470666666670092,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B77,'O - Res CN'!$B$5:$B$121,0))","v":604.90759999999989},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B77,'I - assumptions'!$A$239:$A$363,0))","v":"west"},null,null,-8.29166515339963E-3,-1.0546014065554554E-2,-1.4872961923930617E-2,-6.9260503921287908E-3,-5.9930748408635326E-3,-7.5425305595455683E-3,-3.2583908519290272E-4,-8.0300810634974518E-3,1.1850227078380682E-2,-6.6271751543591773E-3,-7.377418120470991E-3,3.2069588384482373E-3,6.2365308286826959E-4,3.7921473334967537E-4,1.8055052966814422E-4,8.1304304901719249E-5,3.685780803852623E-5,3.1334163488772049E-5,2.9342196963932921E-5,2.564940881688571E-5,2.3083875847484947E-5,2.0518527106272444E-5,1.7953342841714459E-5,1.5388303307384277E-5,1.5388303307384277E-5,null,null,null,null,-0.56308877784147071]
[{"$f":"'O - Res CN'!A83","v":"Ballarat (C)"},3364,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"P83+'O - CN sum'!$S$28*BG262","v":1.8484751795292121E-3},{"$f":"Q83+'O - CN sum'!$S$28*BH262","v":0.63288414968356432},{"$f":"R83+'O - CN sum'!$S$28*BI262","v":1.0394105049930695},{"$f":"S83+'O - CN sum'!$S$28*BJ262","v":1.2623362419391193},{"$f":"T83+'O - CN sum'!$S$28*BK262","v":1.3820475971741168},{"$f":"U83+'O - CN sum'!$S$28*BL262","v":1.4419706999629491},{"$f":"V83+'O - CN sum'!$S$28*BM262","v":1.4929153872674286},{"$f":"W83+'O - CN sum'!$S$28*BN262","v":1.5406229282363155},{"$f":"X83+'O - CN sum'!$S$28*BO262","v":1.5839977447134772},{"$f":"Y83+'O - CN sum'!$S$28*BP262","v":1.6230350795429227},{"$f":"Z83+'O - CN sum'!$S$28*BQ262","v":1.657734932724652},{"$f":"AA83+'O - CN sum'!$S$28*BR262","v":1.6880973042586651},{"$f":"AB83+'O - CN sum'!$S$28*BS262","v":1.7141221941449618},{"$f":"AC83+'O - CN sum'!$S$28*BT262","v":1.7358096023835423},{"$f":"AD83+'O - CN sum'!$S$28*BU262","v":1.7531595289744066},{"$f":"AE83+'O - CN sum'!$S$28*BV262","v":1.766171973917555},{"$f":"AF83+'O - CN sum'!$S$28*BW262","v":1.766171973917555},{"$f":"AG83+'O - CN sum'!$S$28*BX262","v":1.766171973917555},{"$f":"AH83+'O - CN sum'!$S$28*BY262","v":1.766171973917555},{"$f":"AI83+'O - CN sum'!$S$28*BZ262","v":1.766171973917555},{"$f":"AJ83+'O - CN sum'!$S$28*CA262","v":1.766171973917555},{"$f":"AK83+'O - CN sum'!$S$28*CB262","v":1.766171973917555},{"$f":"AL83+'O - CN sum'!$S$28*CC262","v":1.766171973917555},{"$f":"AM83+'O - CN sum'!$S$28*CD262","v":1.766171973917555},{"$f":"AN83+'O - CN sum'!$S$28*CE262","v":1.766171973917555},{"$f":"AO83+'O - CN sum'!$S$28*CF262","v":1.766171973917555},{"$f":"AP83+'O - CN sum'!$S$28*CG262","v":1.766171973917555},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B83,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CC$144*'O - Res CN'!EP83","v":5.3347918191700425E-4},{"$f":"$CC$144*'O - Res CN'!EQ83","v":0.18212005177185964},{"$f":"$CC$144*'O - Res CN'!ER83","v":0.11732553937427045},{"$f":"$CC$144*'O - Res CN'!ES83","v":6.4337482640428684E-2},{"$f":"$CC$144*'O - Res CN'!ET83","v":3.4549295854331037E-2},{"$f":"$CC$144*'O - Res CN'!EU83","v":1.7294107168837773E-2},{"$f":"$CC$144*'O - Res CN'!EV83","v":1.4702891554720918E-2},{"$f":"$CC$144*'O - Res CN'!EW83","v":1.3768634931758112E-2},{"$f":"$CC$144*'O - Res CN'!EX83","v":1.2518188973427199E-2},{"$f":"$CC$144*'O - Res CN'!EY83","v":1.1266370076084435E-2},{"$f":"$CC$144*'O - Res CN'!EZ83","v":1.0014551178741759E-2},{"$f":"$CC$144*'O - Res CN'!FA83","v":8.7627322813989966E-3},{"$f":"$CC$144*'O - Res CN'!FB83","v":7.5109133840562323E-3},0,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B83,'O - Res CN'!$B$5:$B$121,0))","v":0.12237433333333314},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B83,'I - assumptions'!$A$239:$A$363,0))","v":"adjoining west"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,341.38174074090273,0.6423392899202236,0.21447323831649756,9.4833176183791279E-2,4.335820481968744E-2,3.5329904626902886E-2,3.1955957702471505E-2,2.8154076953026186E-2,2.4644817178389955E-2,2.1379607637008968E-2,1.8315576835983949E-2,1.5416700104100789E-2,1.5416700104100789E-2,null,null,null,null,0]
[{"$f":"'O - Res CN'!A96","v":"Macedon Ranges (S)"},3441,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"P96+'O - CN sum'!$S$28*BG275","v":3.5991919068223632E-2},{"$f":"Q96+'O - CN sum'!$S$28*BH275","v":6.7358725732788449E-2},{"$f":"R96+'O - CN sum'!$S$28*BI275","v":8.7565877414133783E-2},{"$f":"S96+'O - CN sum'!$S$28*BJ275","v":9.9501914117865714E-2},{"$f":"T96+'O - CN sum'!$S$28*BK275","v":0.10591157838325392},{"$f":"U96+'O - CN sum'!$S$28*BL275","v":0.10912002063890111},{"$f":"V96+'O - CN sum'!$S$28*BM275","v":0.11184773465638824},{"$f":"W96+'O - CN sum'!$S$28*BN275","v":0.11440212325166857},{"$f":"X96+'O - CN sum'!$S$28*BO275","v":0.11734694811527613},{"$f":"Y96+'O - CN sum'!$S$28*BP275","v":0.11999729049252283},{"$f":"Z96+'O - CN sum'!$S$28*BQ275","v":0.12235315038340869},{"$f":"AA96+'O - CN sum'!$S$28*BR275","v":0.12441452778793401},{"$f":"AB96+'O - CN sum'!$S$28*BS275","v":0.12618142270609847},{"$f":"AC96+'O - CN sum'!$S$28*BT275","v":0.1276538351379021},{"$f":"AD96+'O - CN sum'!$S$28*BU275","v":0.12883176508334518},{"$f":"AE96+'O - CN sum'!$S$28*BV275","v":0.1297152125424274},{"$f":"AF96+'O - CN sum'!$S$28*BW275","v":0.1297152125424274},{"$f":"AG96+'O - CN sum'!$S$28*BX275","v":0.1297152125424274},{"$f":"AH96+'O - CN sum'!$S$28*BY275","v":0.1297152125424274},{"$f":"AI96+'O - CN sum'!$S$28*BZ275","v":0.1297152125424274},{"$f":"AJ96+'O - CN sum'!$S$28*CA275","v":0.1297152125424274},{"$f":"AK96+'O - CN sum'!$S$28*CB275","v":0.1297152125424274},{"$f":"AL96+'O - CN sum'!$S$28*CC275","v":0.1297152125424274},{"$f":"AM96+'O - CN sum'!$S$28*CD275","v":0.1297152125424274},{"$f":"AN96+'O - CN sum'!$S$28*CE275","v":0.1297152125424274},{"$f":"AO96+'O - CN sum'!$S$28*CF275","v":0.1297152125424274},{"$f":"AP96+'O - CN sum'!$S$28*CG275","v":0.1297152125424274},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B96,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$CC$144*'O - Res CN'!EP96","v":1.0387447855820957E-2},{"$f":"$CC$144*'O - Res CN'!EQ96","v":9.0526172837347672E-3},{"$f":"$CC$144*'O - Res CN'!ER96","v":5.8318850408272766E-3},{"$f":"$CC$144*'O - Res CN'!ES96","v":3.4447998905021903E-3},{"$f":"$CC$144*'O - Res CN'!ET96","v":1.8498611647752028E-3},{"$f":"$CC$144*'O - Res CN'!EU96","v":9.2597248192780621E-4},{"$f":"$CC$144*'O - Res CN'!EV96","v":7.8723190804390406E-4},{"$f":"$CC$144*'O - Res CN'!EW96","v":7.3720932431202185E-4},{"$f":"$CC$144*'O - Res CN'!EX96","v":8.4989118410901761E-4},{"$f":"$CC$144*'O - Res CN'!EY96","v":7.6490206569808947E-4},{"$f":"$CC$144*'O - Res CN'!EZ96","v":6.7991294728716122E-4},{"$f":"$CC$144*'O - Res CN'!FA96","v":5.9492382887632112E-4},{"$f":"$CC$144*'O - Res CN'!FB96","v":5.0993471046539298E-4},0,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B96,'O - Res CN'!$B$5:$B$121,0))","v":4.0041533333333303},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B96,'I - assumptions'!$A$239:$A$363,0))","v":"adjoining west"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.87149581007637322,0.29999308124543433,0.13630922290976066,6.4417497112624345E-2,3.0293593057758583E-2,2.4997374464523325E-2,2.2838089686195051E-2,2.5740998330331388E-2,2.2585524547627189E-2,1.9632609046557281E-2,1.6847767287280657E-2,1.4201676842564126E-2,1.4201676842564126E-2,null,null,null,null,0]
[{"$f":"'O - Res CN'!A118","v":"Pyrenees (S)"},3467,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":0.44931506999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":2.0684931999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":3.6109589},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":3.8360656},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":4},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":3.9972603000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":4},{"$f":"P118+'O - CN sum'!$S$28*BG297","v":4.0218392429614909},{"$f":"Q118+'O - CN sum'!$S$28*BH297","v":4.0274441439015627},{"$f":"R118+'O - CN sum'!$S$28*BI297","v":4.0310549380976735},{"$f":"S118+'O - CN sum'!$S$28*BJ297","v":4.0310549380976735},{"$f":"T118+'O - CN sum'!$S$28*BK297","v":4.0310549380976735},{"$f":"U118+'O - CN sum'!$S$28*BL297","v":4.0310549380976735},{"$f":"V118+'O - CN sum'!$S$28*BM297","v":4.0310549380976735},{"$f":"W118+'O - CN sum'!$S$28*BN297","v":4.0310549380976735},{"$f":"X118+'O - CN sum'!$S$28*BO297","v":4.0310549380976735},{"$f":"Y118+'O - CN sum'!$S$28*BP297","v":4.0310549380976735},{"$f":"Z118+'O - CN sum'!$S$28*BQ297","v":4.0310549380976735},{"$f":"AA118+'O - CN sum'!$S$28*BR297","v":4.0310549380976735},{"$f":"AB118+'O - CN sum'!$S$28*BS297","v":4.0310549380976735},{"$f":"AC118+'O - CN sum'!$S$28*BT297","v":4.0310549380976735},{"$f":"AD118+'O - CN sum'!$S$28*BU297","v":4.0310549380976735},{"$f":"AE118+'O - CN sum'!$S$28*BV297","v":4.0310549380976735},{"$f":"AF118+'O - CN sum'!$S$28*BW297","v":4.0310549380976735},{"$f":"AG118+'O - CN sum'!$S$28*BX297","v":4.0310549380976735},{"$f":"AH118+'O - CN sum'!$S$28*BY297","v":4.0310549380976735},{"$f":"AI118+'O - CN sum'!$S$28*BZ297","v":4.0310549380976735},{"$f":"AJ118+'O - CN sum'!$S$28*CA297","v":4.0310549380976735},{"$f":"AK118+'O - CN sum'!$S$28*CB297","v":4.0310549380976735},{"$f":"AL118+'O - CN sum'!$S$28*CC297","v":4.0310549380976735},{"$f":"AM118+'O - CN sum'!$S$28*CD297","v":4.0310549380976735},{"$f":"AN118+'O - CN sum'!$S$28*CE297","v":4.0310549380976735},{"$f":"AO118+'O - CN sum'!$S$28*CF297","v":4.0310549380976735},{"$f":"AP118+'O - CN sum'!$S$28*CG297","v":4.0310549380976735},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B118,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":4},null,0,0,0,0,0,0.44931506999999998,1.6191781299999999,1.5424657000000002,0.22510669999999999,0.16393440000000004,-2.7396999999997895E-3,2.7396999999997895E-3,{"$f":"$CC$144*'O - Res CN'!EP118","v":6.3029147471431544E-3},{"$f":"$CC$144*'O - Res CN'!EQ118","v":1.6176024440840578E-3},{"$f":"$CC$144*'O - Res CN'!ER118","v":1.0420932642993491E-3},{"$f":"$CC$144*'O - Res CN'!ES118","v":0},{"$f":"$CC$144*'O - Res CN'!ET118","v":0},{"$f":"$CC$144*'O - Res CN'!EU118","v":0},{"$f":"$CC$144*'O - Res CN'!EV118","v":0},{"$f":"$CC$144*'O - Res CN'!EW118","v":0},{"$f":"$CC$144*'O - Res CN'!EX118","v":0},{"$f":"$CC$144*'O - Res CN'!EY118","v":0},{"$f":"$CC$144*'O - Res CN'!EZ118","v":0},{"$f":"$CC$144*'O - Res CN'!FA118","v":0},{"$f":"$CC$144*'O - Res CN'!FB118","v":0},5.4644800000000014E-2,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B118,'O - Res CN'!$B$5:$B$121,0))","v":23.670319666666668},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B118,'I - assumptions'!$A$239:$A$363,0))","v":"adjoining west"},null,null,0,0,0,0,0,3.6036586309023644,0.74569532063242949,6.2339867673376181E-2,4.2735035605230509E-2,-6.8492499999994738E-4,6.8539444378945547E-4,5.459810740372717E-3,1.3936163534833401E-3,8.9654730570964958E-4,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,49.493653942371118,null,null,"Residual",116,667.28411493082012,5.7524492666450007]
[{"$f":"'O - Res CN'!A119","v":"Pyrenees (S)"},3468,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,D$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,E$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,F$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,G$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,H$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,I$3,'Stata export 2023'!$B:$B,$C$2)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,J$3,'Stata export 2023'!$B:$B,$C$2)","v":0.23835616000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,K$3,'Stata export 2023'!$B:$B,$C$2)","v":1},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,L$3,'Stata export 2023'!$B:$B,$C$2)","v":1},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,M$3,'Stata export 2023'!$B:$B,$C$2)","v":0.84383562000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,N$3,'Stata export 2023'!$B:$B,$C$2)","v":1},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,O$3,'Stata export 2023'!$B:$B,$C$2)","v":1},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,P$3,'Stata export 2023'!$B:$B,$C$2)","v":1},{"$f":"P119+'O - CN sum'!$S$28*BG298","v":1},{"$f":"Q119+'O - CN sum'!$S$28*BH298","v":1.0121272823041587},{"$f":"R119+'O - CN sum'!$S$28*BI298","v":1.0199399307392791},{"$f":"S119+'O - CN sum'!$S$28*BJ298","v":1.02404200803993},{"$f":"T119+'O - CN sum'!$S$28*BK298","v":1.0262448278653433},{"$f":"U119+'O - CN sum'!$S$28*BL298","v":1.0273474784749235},{"$f":"V119+'O - CN sum'!$S$28*BM298","v":1.0282849164228398},{"$f":"W119+'O - CN sum'!$S$28*BN298","v":1.029162787338775},{"$f":"X119+'O - CN sum'!$S$28*BO298","v":1.0300087606549126},{"$f":"Y119+'O - CN sum'!$S$28*BP298","v":1.0307701366394364},{"$f":"Z119+'O - CN sum'!$S$28*BQ298","v":1.0314469152923464},{"$f":"AA119+'O - CN sum'!$S$28*BR298","v":1.0320390966136428},{"$f":"AB119+'O - CN sum'!$S$28*BS298","v":1.0325466806033254},{"$f":"AC119+'O - CN sum'!$S$28*BT298","v":1.0329696672613942},{"$f":"AD119+'O - CN sum'!$S$28*BU298","v":1.0333080565878492},{"$f":"AE119+'O - CN sum'!$S$28*BV298","v":1.0335618485826905},{"$f":"AF119+'O - CN sum'!$S$28*BW298","v":1.0335618485826905},{"$f":"AG119+'O - CN sum'!$S$28*BX298","v":1.0335618485826905},{"$f":"AH119+'O - CN sum'!$S$28*BY298","v":1.0335618485826905},{"$f":"AI119+'O - CN sum'!$S$28*BZ298","v":1.0335618485826905},{"$f":"AJ119+'O - CN sum'!$S$28*CA298","v":1.0335618485826905},{"$f":"AK119+'O - CN sum'!$S$28*CB298","v":1.0335618485826905},{"$f":"AL119+'O - CN sum'!$S$28*CC298","v":1.0335618485826905},{"$f":"AM119+'O - CN sum'!$S$28*CD298","v":1.0335618485826905},{"$f":"AN119+'O - CN sum'!$S$28*CE298","v":1.0335618485826905},{"$f":"AO119+'O - CN sum'!$S$28*CF298","v":1.0335618485826905},{"$f":"AP119+'O - CN sum'!$S$28*CG298","v":1.0335618485826905},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$A:$A,$B119,'Stata export 2023'!$D:$D,AS$3,'Stata export 2023'!$B:$B,$C$2)","v":1},null,0,0,0,0,0,0.23835616000000001,0.76164383999999996,0,-0.15616437999999999,0.15616437999999999,0,0,{"$f":"$CC$144*'O - Res CN'!EP119","v":0},{"$f":"$CC$144*'O - Res CN'!EQ119","v":3.4999943272956903E-3},{"$f":"$CC$144*'O - Res CN'!ER119","v":2.2547694131520553E-3},{"$f":"$CC$144*'O - Res CN'!ES119","v":1.1838800254104177E-3},{"$f":"$CC$144*'O - Res CN'!ET119","v":6.3574481896553345E-4},{"$f":"$CC$144*'O - Res CN'!EU119","v":3.1823048080573243E-4},{"$f":"$CC$144*'O - Res CN'!EV119","v":2.705492803424002E-4},{"$f":"$CC$144*'O - Res CN'!EW119","v":2.5335793698948818E-4},{"$f":"$CC$144*'O - Res CN'!EX119","v":2.4415213015283971E-4},{"$f":"$CC$144*'O - Res CN'!EY119","v":2.197369171375556E-4},{"$f":"$CC$144*'O - Res CN'!EZ119","v":1.9532170412227148E-4},{"$f":"$CC$144*'O - Res CN'!FA119","v":1.7090649110698463E-4},{"$f":"$CC$144*'O - Res CN'!FB119","v":1.4649127809170603E-4},5.2054793333333328E-2,{"$f":"INDEX('O - Res CN'!$FQ$5:$FQ$121,MATCH('O - Comm CN'!$B119,'O - Res CN'!$B$5:$B$121,0))","v":0},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH(B119,'I - assumptions'!$A$239:$A$363,0))","v":"adjoining west"},null,null,0,0,0,0,0,3.1954023760074,0,-0.15616437999999999,0.18506493006303759,0,0,0,1.2127282304158715E-2,7.7190374883824298E-3,4.0218812667502934E-3,2.1511029900322942E-3,1.0744518068594999E-3,9.1248381638897591E-4,8.5372342034251147E-4,8.2200146230038129E-4,7.3919369776964672E-4,6.5657572804389552E-4,5.7412680431401242E-4,4.9182631873945226E-4,4.9182631873945226E-4,null,null,null,null,35.82558806744931,null,null,"Total",117,829.77777777777794]
["Brimbank (C)",null,null,2449.8246583,2501.7605122000004,2535.4794533999998,2567.5178030000006,2600.4712319999999,2590.1097683000003,2581.8575163,2574.9698711999999,2552.3616399999996,2551.6187647999996,2628.0684870000005,2679.73423,2702.9013730000001,2720.3449665784592,null,null,51.935853900000438,33.718941199999335,32.038349600000856,32.953428999999232,-10.361463699999604,-8.252252000000226,-6.8876451000000998,-22.608231200000318,-0.74287520000007135,76.449722200000906,51.665742999999566,23.167143000000124,17.443593578459058,-2720.3449665784592,0,51.935853900000438,-18.216912700001103,-1.6805915999984791,0.91507939999837618,-43.314892699998836,2.1092116999993777,1.3646069000001262,-15.720586100000219,21.865356000000247,51.665742999999566,23.167143000000124,17.443593578459058,null,-6.8876451000000998,-22.608231200000318,-0.74287520000007135,76.449722200000906,51.665742999999566,23.167143000000124,17.443593578459058,null,null,null,null,2.11998249442229E-2,1.3478085146666485E-2,1.2636012315950129E-2,1.2834742162837198E-2,-3.984456191053809E-3,-3.1860626530189062E-3,-2.6677092196283336E-3,-8.7799983420637773E-3,-2.9105405298290865E-4,2.9961263514219905E-2,1.9659207229784537E-2,8.6453136809765407E-3,6.4536552286766913E-3,null,null,8.2920973779924967E-3,8.1506787511220497E-3,-10.079583833333496]
["Hume (C)",null,null,{"$f":"SUMIFS(D$5:D$121,$A$5:$A$121,$A154)","v":1046.5314896},1058.3083213999998,1060.1698544199999,1082.2602683,1092.4876654,1088.2972754,1089.5506822999998,1094.9123371000001,1102.2958859999999,1111.2239066000002,1141.7890425000001,1163.50685,1186.2767072000001,1203.4717077697076,null,null,11.776831799999854,1.8615330200000244,22.090413880000142,10.227397099999962,-4.1903899999999794,1.2534068999998453,{"$f":"K154-J154","v":5.361654800000224},7.3835488999998233,8.9280206000003091,30.565135899999859,21.717807499999935,22.76985720000016,17.195000569707418,-1203.4717077697076,0,11.776831799999854,-9.91529877999983,20.228880860000118,-11.86301678000018,-14.417787099999941,5.4437968999998247,4.1082479000003786,2.0218940999995993,1.5444717000004857,21.717807499999935,22.76985720000016,17.195000569707418,null,5.361654800000224,7.3835488999998233,8.9280206000003091,30.565135899999859,21.717807499999935,22.76985720000016,17.195000569707418,null,null,null,null,1.125320347933445E-2,1.7589704081109048E-3,2.0836674225268803E-2,9.4500347093633419E-3,-3.8356405593519272E-3,1.1517137167684766E-3,4.9209778738166232E-3,6.7435068998820125E-3,8.0994773847866686E-3,2.7505830029808997E-2,1.9020858224780168E-2,1.9570024190231683E-2,1.4494932308241282E-2,null,null,1.0539635881900017E-2,1.0843889453157037E-2,7.2244081000001188]
["Moreland (C)",null,null,778.83836599999995,782.28118719999998,786.71233839999991,793.05753000000004,792.41369499999996,773.31374449999998,750.94520199999999,734.57260499999995,733.10136779999993,731.61052419999999,751.21095609999998,751.73971800000004,768.37533400000007,771.89899799963348,null,null,3.4428212000000258,4.4311511999999311,6.3451916000001347,-0.64383500000008098,-19.099950499999977,-22.36854249999999,-16.372597000000042,-1.4712372000000187,-1.4908435999999483,19.60043189999999,0.52876190000006318,16.635616000000027,3.5236639996334134,-771.89899799963348,0,3.4428212000000258,0.98832999999990534,1.9140404000002036,-6.9890266000002157,-18.456115499999896,-3.2685920000000124,5.995945499999948,14.901359800000023,-1.9606399999929636E-2,0.52876190000006318,16.635616000000027,3.5236639996334134,null,-16.372597000000042,-1.4712372000000187,-1.4908435999999483,19.60043189999999,0.52876190000006318,16.635616000000027,3.5236639996334134,null,null,null,null,4.4204566060117578E-3,5.6643969873035882E-3,8.0654532670796364E-3,-8.1183895952674501E-4,-2.4103508837009624E-2,-2.8925572135618527E-2,-2.1802652119481847E-2,-2.0028479009233102E-3,-2.0336118107020518E-3,2.6790800913413015E-2,7.0387937729932126E-4,2.2129489238986944E-2,4.5858629809079066E-3,null,null,-9.9212961443065351E-4,-5.6305326094307194E-4,-6.4448926000000029]
["Queenscliffe (B)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brimbank (C)",3012,null,{"$f":"'O - Res CN'!ED7","v":178.40339999999924},{"$f":"'O - Res CN'!EE7","v":43.086900000000242},{"$f":"'O - Res CN'!EF7","v":215.66849999999977},{"$f":"'O - Res CN'!EG7","v":179.79730000000018},{"$f":"'O - Res CN'!EH7","v":188.87300000000141},{"$f":"'O - Res CN'!EI7","v":119.25019999999859},{"$f":"'O - Res CN'!EJ7","v":126.8768},{"$f":"'O - Res CN'!EK7","v":238.41100000000006},{"$f":"'O - Res CN'!EL7","v":177.1893},{"$f":"'O - Res CN'!EM7","v":123.95579999999973},{"$f":"'O - Res CN'!EN7","v":-43.106799999999566},{"$f":"'O - Res CN'!EO7","v":186.01920000000064},{"$f":"'O - Res CN'!EP7","v":105.71296132425778},{"$f":"'O - Res CN'!EQ7","v":75.099379768187646},{"$f":"'O - Res CN'!ER7","v":42.799763401304517},{"$f":"'O - Res CN'!ES7","v":19.334859162427165},{"$f":"'O - Res CN'!ET7","v":7.0528838920181443},{"$f":"'O - Res CN'!EU7","v":3.5304143503308296},{"$f":"'O - Res CN'!EV7","v":3.0014442971460085},{"$f":"'O - Res CN'!EW7","v":2.8107254033402569},{"$f":"'O - Res CN'!EX7","v":2.9418917387811234},{"$f":"'O - Res CN'!EY7","v":2.6477025649019197},{"$f":"'O - Res CN'!EZ7","v":2.3535133910245349},{"$f":"'O - Res CN'!FA7","v":2.0593242171453312},{"$f":"'O - Res CN'!FB7","v":1.7651350432679465},{"$f":"'O - Res CN'!FC7","v":1.4709458693905617},{"$f":"'O - Res CN'!FD7","v":1.176756695513177},{"$f":"'O - Res CN'!FE7","v":0.88256752163397323},{"$f":"'O - Res CN'!FF7","v":0},{"$f":"'O - Res CN'!FG7","v":0},{"$f":"'O - Res CN'!FH7","v":0},{"$f":"'O - Res CN'!FI7","v":0},{"$f":"'O - Res CN'!FJ7","v":0},{"$f":"'O - Res CN'!FK7","v":0},{"$f":"'O - Res CN'!FL7","v":0},{"$f":"'O - Res CN'!FM7","v":0},{"$f":"'O - Res CN'!FN7","v":0},{"$f":"'O - Res CN'!FO7","v":0},{"$f":"'O - Res CN'!FP7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brimbank (C)",3022,null,{"$f":"'O - Res CN'!ED15","v":-1088.2302599999996},{"$f":"'O - Res CN'!EE15","v":-280.96155999999996},{"$f":"'O - Res CN'!EF15","v":-82.846540000000005},{"$f":"'O - Res CN'!EG15","v":-21.043889999999919},{"$f":"'O - Res CN'!EH15","v":-43.580530000000181},{"$f":"'O - Res CN'!EI15","v":5.5942400000001271},{"$f":"'O - Res CN'!EJ15","v":27.052059999999983},{"$f":"'O - Res CN'!EK15","v":13.443839999999909},{"$f":"'O - Res CN'!EL15","v":26.202310000000125},{"$f":"'O - Res CN'!EM15","v":18.33466999999996},{"$f":"'O - Res CN'!EN15","v":-0.90409999999997126},{"$f":"'O - Res CN'!EO15","v":7.3041099999998096},{"$f":"'O - Res CN'!EP15","v":13.726330235915157},{"$f":"'O - Res CN'!EQ15","v":13.75753742090069},{"$f":"'O - Res CN'!ER15","v":10.022078976552393},{"$f":"'O - Res CN'!ES15","v":7.6010250463482407},{"$f":"'O - Res CN'!ET15","v":5.0875349405257566},{"$f":"'O - Res CN'!EU15","v":3.5535423932799404},{"$f":"'O - Res CN'!EV15","v":2.8968264777702188},{"$f":"'O - Res CN'!EW15","v":2.5963717938434456},{"$f":"'O - Res CN'!EX15","v":2.5334987180469852},{"$f":"'O - Res CN'!EY15","v":2.1731436657569247},{"$f":"'O - Res CN'!EZ15","v":1.8365675424638539},{"$f":"'O - Res CN'!FA15","v":1.5237703481670906},{"$f":"'O - Res CN'!FB15","v":1.2347520828675442},{"$f":"'O - Res CN'!FC15","v":0.96951274656430542},{"$f":"'O - Res CN'!FD15","v":0.72805233925782886},{"$f":"'O - Res CN'!FE15","v":0.51037086094856932},{"$f":"'O - Res CN'!FF15","v":0},{"$f":"'O - Res CN'!FG15","v":0},{"$f":"'O - Res CN'!FH15","v":0},{"$f":"'O - Res CN'!FI15","v":0},{"$f":"'O - Res CN'!FJ15","v":0},{"$f":"'O - Res CN'!FK15","v":0},{"$f":"'O - Res CN'!FL15","v":0},{"$f":"'O - Res CN'!FM15","v":0},{"$f":"'O - Res CN'!FN15","v":0},{"$f":"'O - Res CN'!FO15","v":0},{"$f":"'O - Res CN'!FP15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brimbank (C)",3038,null,{"$f":"'O - Res CN'!ED30","v":16.518110000000888},{"$f":"'O - Res CN'!EE30","v":23.616199999998571},{"$f":"'O - Res CN'!EF30","v":19.74518000000171},{"$f":"'O - Res CN'!EG30","v":48.200039999997898},{"$f":"'O - Res CN'!EH30","v":45.302400000000489},{"$f":"'O - Res CN'!EI30","v":35.467399999999543},{"$f":"'O - Res CN'!EJ30","v":15.320549999998548},{"$f":"'O - Res CN'!EK30","v":17.230190000000221},{"$f":"'O - Res CN'!EL30","v":30.025500000001557},{"$f":"'O - Res CN'!EM30","v":-1.7789299999985815},{"$f":"'O - Res CN'!EN30","v":-43.904160000000047},{"$f":"'O - Res CN'!EO30","v":132.37264999999752},{"$f":"'O - Res CN'!EP30","v":61.946121526869319},{"$f":"'O - Res CN'!EQ30","v":14.11982573687601},{"$f":"'O - Res CN'!ER30","v":8.6724176866864582},{"$f":"'O - Res CN'!ES30","v":5.6049705578043358},{"$f":"'O - Res CN'!ET30","v":3.0098750853940146},{"$f":"'O - Res CN'!EU30","v":1.5066327982804069},{"$f":"'O - Res CN'!EV30","v":1.2808905617166602},{"$f":"'O - Res CN'!EW30","v":1.1994997355577652},{"$f":"'O - Res CN'!EX30","v":1.2253811819609837},{"$f":"'O - Res CN'!EY30","v":1.1028430637652491},{"$f":"'O - Res CN'!EZ30","v":0.98030494556951453},{"$f":"'O - Res CN'!FA30","v":0.85776682737196097},{"$f":"'O - Res CN'!FB30","v":0.7352287091762264},{"$f":"'O - Res CN'!FC30","v":0.61269059098049183},{"$f":"'O - Res CN'!FD30","v":0.49015247278475726},{"$f":"'O - Res CN'!FE30","v":0.3676143545890227},{"$f":"'O - Res CN'!FF30","v":0},{"$f":"'O - Res CN'!FG30","v":0},{"$f":"'O - Res CN'!FH30","v":0},{"$f":"'O - Res CN'!FI30","v":0},{"$f":"'O - Res CN'!FJ30","v":0},{"$f":"'O - Res CN'!FK30","v":0},{"$f":"'O - Res CN'!FL30","v":0},{"$f":"'O - Res CN'!FM30","v":0},{"$f":"'O - Res CN'!FN30","v":0},{"$f":"'O - Res CN'!FO30","v":0},{"$f":"'O - Res CN'!FP30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Geelong (C)",3214,null,{"$f":"'O - Res CN'!ED50","v":48.202789999999368},{"$f":"'O - Res CN'!EE50","v":35.528700000000754},{"$f":"'O - Res CN'!EF50","v":102.04379999999946},{"$f":"'O - Res CN'!EG50","v":92.180900000001202},{"$f":"'O - Res CN'!EH50","v":126.80699999999888},{"$f":"'O - Res CN'!EI50","v":61.776499999999942},{"$f":"'O - Res CN'!EJ50","v":52.701399999999921},{"$f":"'O - Res CN'!EK50","v":36.646600000000035},{"$f":"'O - Res CN'!EL50","v":95.465900000001056},{"$f":"'O - Res CN'!EM50","v":-25.852199999999357},{"$f":"'O - Res CN'!EN50","v":-267.14800000000105},{"$f":"'O - Res CN'!EO50","v":308.38090000000011},{"$f":"'O - Res CN'!EP50","v":76.374666021334633},{"$f":"'O - Res CN'!EQ50","v":24.061042543577059},{"$f":"'O - Res CN'!ER50","v":15.500625916078207},{"$f":"'O - Res CN'!ES50","v":8.7057321414631588},{"$f":"'O - Res CN'!ET50","v":4.6749873175012908},{"$f":"'O - Res CN'!EU50","v":2.3401267575100064},{"$f":"'O - Res CN'!EV50","v":1.9895002155390102},{"$f":"'O - Res CN'!EW50","v":1.8630826502703712},{"$f":"'O - Res CN'!EX50","v":1.8124717854607297},{"$f":"'O - Res CN'!EY50","v":1.6312246069137473},{"$f":"'O - Res CN'!EZ50","v":1.4499774283685838},{"$f":"'O - Res CN'!FA50","v":1.2687302498216013},{"$f":"'O - Res CN'!FB50","v":1.0874830712764378},{"$f":"'O - Res CN'!FC50","v":0.90623589272945537},{"$f":"'O - Res CN'!FD50","v":0.72498871418429189},{"$f":"'O - Res CN'!FE50","v":0.54374153563730943},{"$f":"'O - Res CN'!FF50","v":0},{"$f":"'O - Res CN'!FG50","v":0},{"$f":"'O - Res CN'!FH50","v":0},{"$f":"'O - Res CN'!FI50","v":0},{"$f":"'O - Res CN'!FJ50","v":0},{"$f":"'O - Res CN'!FK50","v":0},{"$f":"'O - Res CN'!FL50","v":0},{"$f":"'O - Res CN'!FM50","v":0},{"$f":"'O - Res CN'!FN50","v":0},{"$f":"'O - Res CN'!FO50","v":0},{"$f":"'O - Res CN'!FP50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Golden Plains (S)",3218,null,{"$f":"'O - Res CN'!ED53","v":64.145600000000741},{"$f":"'O - Res CN'!EE53","v":9.6378999999997177},{"$f":"'O - Res CN'!EF53","v":18.561599999999999},{"$f":"'O - Res CN'!EG53","v":23.224699999999757},{"$f":"'O - Res CN'!EH53","v":39.619899999999689},{"$f":"'O - Res CN'!EI53","v":54.010300000000825},{"$f":"'O - Res CN'!EJ53","v":67.657499999999345},{"$f":"'O - Res CN'!EK53","v":85.643799999999828},{"$f":"'O - Res CN'!EL53","v":147.07260000000042},{"$f":"'O - Res CN'!EM53","v":105.02060000000074},{"$f":"'O - Res CN'!EN53","v":92.347899999999754},{"$f":"'O - Res CN'!EO53","v":54.095899999999347},{"$f":"'O - Res CN'!EP53","v":54.114614265732598},{"$f":"'O - Res CN'!EQ53","v":28.247069781595201},{"$f":"'O - Res CN'!ER53","v":18.197352052259703},{"$f":"'O - Res CN'!ES53","v":10.394954586646236},{"$f":"'O - Res CN'!ET53","v":5.5821015474530213},{"$f":"'O - Res CN'!EU53","v":2.7941947875297046},{"$f":"'O - Res CN'!EV53","v":2.3755341945516193},{"$f":"'O - Res CN'!EW53","v":2.2245871141030875},{"$f":"'O - Res CN'!EX53","v":2.222503638422495},{"$f":"'O - Res CN'!EY53","v":2.0002532745802455},{"$f":"'O - Res CN'!EZ53","v":1.778002910737996},{"$f":"'O - Res CN'!FA53","v":1.5557525468957465},{"$f":"'O - Res CN'!FB53","v":1.333502183053497},{"$f":"'O - Res CN'!FC53","v":1.1112518192112475},{"$f":"'O - Res CN'!FD53","v":0.88900145536899799},{"$f":"'O - Res CN'!FE53","v":0.6667510915267485},{"$f":"'O - Res CN'!FF53","v":0},{"$f":"'O - Res CN'!FG53","v":0},{"$f":"'O - Res CN'!FH53","v":0},{"$f":"'O - Res CN'!FI53","v":0},{"$f":"'O - Res CN'!FJ53","v":0},{"$f":"'O - Res CN'!FK53","v":0},{"$f":"'O - Res CN'!FL53","v":0},{"$f":"'O - Res CN'!FM53","v":0},{"$f":"'O - Res CN'!FN53","v":0},{"$f":"'O - Res CN'!FO53","v":0},{"$f":"'O - Res CN'!FP53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glenelg (S)",3305,null,{"$f":"'O - Res CN'!ED72","v":49.19886999999926},{"$f":"'O - Res CN'!EE72","v":28.318910000000869},{"$f":"'O - Res CN'!EF72","v":30.224699999999757},{"$f":"'O - Res CN'!EG72","v":-1.8219200000003184},{"$f":"'O - Res CN'!EH72","v":4.2327199999999721},{"$f":"'O - Res CN'!EI72","v":9.4906000000000859},{"$f":"'O - Res CN'!EJ72","v":18.750659999999698},{"$f":"'O - Res CN'!EK72","v":16.312340000000404},{"$f":"'O - Res CN'!EL72","v":34.923990000000231},{"$f":"'O - Res CN'!EM72","v":16.423949999999422},{"$f":"'O - Res CN'!EN72","v":25.260230000000774},{"$f":"'O - Res CN'!EO72","v":13.531500000000051},{"$f":"'O - Res CN'!EP72","v":5.7196042450214009},{"$f":"'O - Res CN'!EQ72","v":2.0980289660737981},{"$f":"'O - Res CN'!ER72","v":1.3515940593715641},{"$f":"'O - Res CN'!ES72","v":0.61019274100362964},{"$f":"'O - Res CN'!ET72","v":0.32767414377849491},{"$f":"'O - Res CN'!EU72","v":0.16402162819395016},{"$f":"'O - Res CN'!EV72","v":0.13944589266247931},{"$f":"'O - Res CN'!EW72","v":0.13058516970340861},{"$f":"'O - Res CN'!EX72","v":0.11682655995900859},{"$f":"'O - Res CN'!EY72","v":0.10514390396383533},{"$f":"'O - Res CN'!EZ72","v":9.346124796775257E-2},{"$f":"'O - Res CN'!FA72","v":8.1778591971669812E-2},{"$f":"'O - Res CN'!FB72","v":7.0095935975587054E-2},{"$f":"'O - Res CN'!FC72","v":5.841327998041379E-2},{"$f":"'O - Res CN'!FD72","v":4.6730623983421538E-2},{"$f":"'O - Res CN'!FE72","v":3.5047967988248274E-2},{"$f":"'O - Res CN'!FF72","v":0},{"$f":"'O - Res CN'!FG72","v":0},{"$f":"'O - Res CN'!FH72","v":0},{"$f":"'O - Res CN'!FI72","v":0},{"$f":"'O - Res CN'!FJ72","v":0},{"$f":"'O - Res CN'!FK72","v":0},{"$f":"'O - Res CN'!FL72","v":0},{"$f":"'O - Res CN'!FM72","v":0},{"$f":"'O - Res CN'!FN72","v":0},{"$f":"'O - Res CN'!FO72","v":0},{"$f":"'O - Res CN'!FP72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ararat (RC)",3377,null,{"$f":"'O - Res CN'!ED84","v":33.836890000000039},{"$f":"'O - Res CN'!EE84","v":20.231610000000273},{"$f":"'O - Res CN'!EF84","v":12.172639999999774},{"$f":"'O - Res CN'!EG84","v":19.88218999999981},{"$f":"'O - Res CN'!EH84","v":15.945850000000064},{"$f":"'O - Res CN'!EI84","v":8.6185500000001412},{"$f":"'O - Res CN'!EJ84","v":16.372600000000148},{"$f":"'O - Res CN'!EK84","v":3.7287399999995614},{"$f":"'O - Res CN'!EL84","v":11.427580000000489},{"$f":"'O - Res CN'!EM84","v":4.0627899999999499},{"$f":"'O - Res CN'!EN84","v":18.39458999999988},{"$f":"'O - Res CN'!EO84","v":-4.7342499999999745},{"$f":"'O - Res CN'!EP84","v":2.971105872959015},{"$f":"'O - Res CN'!EQ84","v":2.4052758648331292},{"$f":"'O - Res CN'!ER84","v":1.549528925782397},{"$f":"'O - Res CN'!ES84","v":1.0038029733364056},{"$f":"'O - Res CN'!ET84","v":0.53904325257917662},{"$f":"'O - Res CN'!EU84","v":0.26982523227252386},{"$f":"'O - Res CN'!EV84","v":0.22939670085861508},{"$f":"'O - Res CN'!EW84","v":0.21482029007120218},{"$f":"'O - Res CN'!EX84","v":0.21020384229268529},{"$f":"'O - Res CN'!EY84","v":0.18918345806332582},{"$f":"'O - Res CN'!EZ84","v":0.16816307383396634},{"$f":"'O - Res CN'!FA84","v":0.14714268960460686},{"$f":"'O - Res CN'!FB84","v":0.12612230537570213},{"$f":"'O - Res CN'!FC84","v":0.10510192114634265},{"$f":"'O - Res CN'!FD84","v":8.4081536916983168E-2},{"$f":"'O - Res CN'!FE84","v":6.3061152687623689E-2},{"$f":"'O - Res CN'!FF84","v":0},{"$f":"'O - Res CN'!FG84","v":0},{"$f":"'O - Res CN'!FH84","v":0},{"$f":"'O - Res CN'!FI84","v":0},{"$f":"'O - Res CN'!FJ84","v":0},{"$f":"'O - Res CN'!FK84","v":0},{"$f":"'O - Res CN'!FL84","v":0},{"$f":"'O - Res CN'!FM84","v":0},{"$f":"'O - Res CN'!FN84","v":0},{"$f":"'O - Res CN'!FO84","v":0},{"$f":"'O - Res CN'!FP84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macedon Ranges (S)",3438,null,{"$f":"'O - Res CN'!ED94","v":22.621464199999991},{"$f":"'O - Res CN'!EE94","v":14.131959999999992},{"$f":"'O - Res CN'!EF94","v":12.317808000000014},{"$f":"'O - Res CN'!EG94","v":15.219181999999989},{"$f":"'O - Res CN'!EH94","v":8.0713160000000244},{"$f":"'O - Res CN'!EI94","v":7.4464889999999855},{"$f":"'O - Res CN'!EJ94","v":5.3835600000000454},{"$f":"'O - Res CN'!EK94","v":15.353430999999944},{"$f":"'O - Res CN'!EL94","v":17.376157000000035},{"$f":"'O - Res CN'!EM94","v":11.988218000000018},{"$f":"'O - Res CN'!EN94","v":22.728768999999943},{"$f":"'O - Res CN'!EO94","v":31.597262000000057},{"$f":"'O - Res CN'!EP94","v":14.008551189172749},{"$f":"'O - Res CN'!EQ94","v":2.2512906820245462},{"$f":"'O - Res CN'!ER94","v":1.4503284563506895},{"$f":"'O - Res CN'!ES94","v":0.85668549236709168},{"$f":"'O - Res CN'!ET94","v":0.46004101054620605},{"$f":"'O - Res CN'!EU94","v":0.23027961472769221},{"$f":"'O - Res CN'!EV94","v":0.19577629359810089},{"$f":"'O - Res CN'!EW94","v":0.18333620327757671},{"$f":"'O - Res CN'!EX94","v":0.2113589963597633},{"$f":"'O - Res CN'!EY94","v":0.19022309672379834},{"$f":"'O - Res CN'!EZ94","v":0.16908719708783337},{"$f":"'O - Res CN'!FA94","v":0.14795129745186841},{"$f":"'O - Res CN'!FB94","v":0.12681539781590345},{"$f":"'O - Res CN'!FC94","v":0.10567949817993849},{"$f":"'O - Res CN'!FD94","v":8.4543598543859844E-2},{"$f":"'O - Res CN'!FE94","v":6.3407698907894883E-2},{"$f":"'O - Res CN'!FF94","v":0},{"$f":"'O - Res CN'!FG94","v":0},{"$f":"'O - Res CN'!FH94","v":0},{"$f":"'O - Res CN'!FI94","v":0},{"$f":"'O - Res CN'!FJ94","v":0},{"$f":"'O - Res CN'!FK94","v":0},{"$f":"'O - Res CN'!FL94","v":0},{"$f":"'O - Res CN'!FM94","v":0},{"$f":"'O - Res CN'!FN94","v":0},{"$f":"'O - Res CN'!FO94","v":0},{"$f":"'O - Res CN'!FP94","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Bendigo (C)",3555,null,{"$f":"'O - Res CN'!ED107","v":300.82430000000022},{"$f":"'O - Res CN'!EE107","v":274.21409999999923},{"$f":"'O - Res CN'!EF107","v":116.64660000000003},{"$f":"'O - Res CN'!EG107","v":119.13150000000132},{"$f":"'O - Res CN'!EH107","v":50.409499999999753},{"$f":"'O - Res CN'!EI107","v":67.409599999999045},{"$f":"'O - Res CN'!EJ107","v":106.8739999999998},{"$f":"'O - Res CN'!EK107","v":118.86850000000049},{"$f":"'O - Res CN'!EL107","v":149.02820000000065},{"$f":"'O - Res CN'!EM107","v":134.86769999999888},{"$f":"'O - Res CN'!EN107","v":94.249300000001313},{"$f":"'O - Res CN'!EO107","v":65.846599999998944},{"$f":"'O - Res CN'!EP107","v":59.120894187954036},{"$f":"'O - Res CN'!EQ107","v":5.4801819143449393},{"$f":"'O - Res CN'!ER107","v":3.530447596045633},{"$f":"'O - Res CN'!ES107","v":2.1047142207080469},{"$f":"'O - Res CN'!ET107","v":1.1302337504621391},{"$f":"'O - Res CN'!EU107","v":0.56575345815326727},{"$f":"'O - Res CN'!EV107","v":0.48098532411859196},{"$f":"'O - Res CN'!EW107","v":0.45042237512643624},{"$f":"'O - Res CN'!EX107","v":0.46248636203745264},{"$f":"'O - Res CN'!EY107","v":0.41623772583261598},{"$f":"'O - Res CN'!EZ107","v":0.36998908962959831},{"$f":"'O - Res CN'!FA107","v":0.32374045342658064},{"$f":"'O - Res CN'!FB107","v":0.27749181722174399},{"$f":"'O - Res CN'!FC107","v":0.23124318101872632},{"$f":"'O - Res CN'!FD107","v":0.18499454481388966},{"$f":"'O - Res CN'!FE107","v":0.13874590861087199},{"$f":"'O - Res CN'!FF107","v":0},{"$f":"'O - Res CN'!FG107","v":0},{"$f":"'O - Res CN'!FH107","v":0},{"$f":"'O - Res CN'!FI107","v":0},{"$f":"'O - Res CN'!FJ107","v":0},{"$f":"'O - Res CN'!FK107","v":0},{"$f":"'O - Res CN'!FL107","v":0},{"$f":"'O - Res CN'!FM107","v":0},{"$f":"'O - Res CN'!FN107","v":0},{"$f":"'O - Res CN'!FO107","v":0},{"$f":"'O - Res CN'!FP107","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Golden Plains (S)",3331,null,{"$f":"'O - Res CN'!ED120","v":0},{"$f":"'O - Res CN'!EE120","v":0},{"$f":"'O - Res CN'!EF120","v":0},{"$f":"'O - Res CN'!EG120","v":0},{"$f":"'O - Res CN'!EH120","v":0},{"$f":"'O - Res CN'!EI120","v":0},{"$f":"'O - Res CN'!EJ120","v":16.778082599999998},{"$f":"'O - Res CN'!EK120","v":152.26027740000001},{"$f":"'O - Res CN'!EL120","v":124.25647899999996},{"$f":"'O - Res CN'!EM120","v":83.614749600000039},{"$f":"'O - Res CN'!EN120","v":74.084929500000044},{"$f":"'O - Res CN'!EO120","v":55.200001899999961},{"$f":"'O - Res CN'!EP120","v":56.479176191252691},{"$f":"'O - Res CN'!EQ120","v":8.8604866296557248},{"$f":"'O - Res CN'!ER120","v":5.7081104624609225},{"$f":"'O - Res CN'!ES120","v":3.9586834508273796},{"$f":"'O - Res CN'!ET120","v":2.1258171772225296},{"$f":"'O - Res CN'!EU120","v":1.0641059151899981},{"$f":"'O - Res CN'!EV120","v":0.9046684932060316},{"$f":"'O - Res CN'!EW120","v":0.84718371014696459},{"$f":"'O - Res CN'!EX120","v":1.0756806164753243},{"$f":"'O - Res CN'!EY120","v":0.96811255482782599},{"$f":"'O - Res CN'!EZ120","v":0.86054449318032766},{"$f":"'O - Res CN'!FA120","v":0.75297643153271565},{"$f":"'O - Res CN'!FB120","v":0.64540836988521733},{"$f":"'O - Res CN'!FC120","v":0.537840308237719},{"$f":"'O - Res CN'!FD120","v":0.43027224659010699},{"$f":"'O - Res CN'!FE120","v":0.32270418494260866},{"$f":"'O - Res CN'!FF120","v":0},{"$f":"'O - Res CN'!FG120","v":0},{"$f":"'O - Res CN'!FH120","v":0},{"$f":"'O - Res CN'!FI120","v":0},{"$f":"'O - Res CN'!FJ120","v":0},{"$f":"'O - Res CN'!FK120","v":0},{"$f":"'O - Res CN'!FL120","v":0},{"$f":"'O - Res CN'!FM120","v":0},{"$f":"'O - Res CN'!FN120","v":0},{"$f":"'O - Res CN'!FO120","v":0},{"$f":"'O - Res CN'!FP120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hobsons Bay (C)",3018,null,6.4876700000000085,146.21100000000024,4.4371969277277344E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brimbank (C)",3022,null,1.2465750000000035,43.632880000000114,2.8569624558360582E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moonee Valley (C)",3041,null,3.213702000000012,114.46299999999974,2.8076339079003865E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Geelong (C)",3214,null,-7.1945162000000096,-197.53429999999935,3.6421604754212474E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Geelong (C)",3224,null,2.5178089999999997,179.69314999999915,1.4011713857762589E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Melton (C)",3337,null,11.457529999999991,385.72029999999904,2.9704244241228733E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ballarat (C)",3357,null,1.701369899999996,42.767129000000068,3.9782186454461167E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macedon Ranges (S)",3441,null,0,16.764389999999992,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Goldfields (S)",3464,null,-0.62191699999999983,6.7260349999999676,-9.2464133772720905E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Melbourne (C)",3003,null,0.64109588999999989,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Melton (C)",3336,null,13.715068500000001,3452.7698980000005,3.9721930233301631E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ararat (RC)",3351,null,1,223.87396769999998,4.466798932781858E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pyrenees (S)",3467,null,0.38630140000000024,24.534250999999998,1.5745392023583694E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pyrenees (S)",3468,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Golden Plains (S)",3331,null,1.1671232999999999,281.95615810000004,4.1393786461867655E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whittlesea (C)",3750,null,0.72876711999999999,0,0]

{"sheet":"O - Res CN","index":7,"n_rows":184,"n_cols":237,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["AusNet Residential Customer Numbers by Postcode (2002-2021)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD6-AC6","v":0.76059500021801796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flats?",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flats?",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Houses/units",1]
[null,"Is Residential?",1,null,null,null,null,null,null,null,null,null,null,null,null,"Full year 2023","No observations (full forecast)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Houses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flats or Apartments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in Residential Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pooled",null,null,null,"Growth",null,null,null,null,null,null,null,null,null,"Pooled",null,{"$f":"CONCATENATE(\"Include because APR >=\",'APR thresh'!$Y$4,\"%?\")","v":"Include because APR >=10%?"},null,null,"check = 0"]
[null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"N3+1","v":2022},{"$f":"O3+1","v":2023},2024,2025,2026,2027,2028,{"$f":"U3+1","v":2029},{"$f":"V3+1","v":2030},{"$f":"W3+1","v":2031},{"$f":"X3+1","v":2032},{"$f":"Y3+1","v":2033},{"$f":"Z3+1","v":2034},{"$f":"AA3+1","v":2035},2036,{"$f":"AC3+1","v":2037},{"$f":"AD3+1","v":2038},{"$f":"AE3+1","v":2039},{"$f":"AF3+1","v":2040},{"$f":"AG3+1","v":2041},{"$f":"AH3+1","v":2042},{"$f":"AI3+1","v":2043},{"$f":"AJ3+1","v":2044},{"$f":"AK3+1","v":2045},{"$f":"AL3+1","v":2046},{"$f":"AM3+1","v":2047},{"$f":"AN3+1","v":2048},{"$f":"AO3+1","v":2049},{"$f":"AP3+1","v":2050},null,"2023 (from AusNet data)",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"BE3+1","v":2022},{"$f":"BF3+1","v":2023},2024,2025,2026,2027,2028,{"$f":"BL3+1","v":2029},{"$f":"BM3+1","v":2030},{"$f":"BN3+1","v":2031},{"$f":"BO3+1","v":2032},{"$f":"BP3+1","v":2033},{"$f":"BQ3+1","v":2034},{"$f":"BR3+1","v":2035},2036,{"$f":"BT3+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"2023 (from AusNet data)",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"CV3+1","v":2022},{"$f":"CW3+1","v":2023},2024,2025,2026,2027,2028,{"$f":"DC3+1","v":2029},{"$f":"DD3+1","v":2030},{"$f":"DE3+1","v":2031},{"$f":"DF3+1","v":2032},{"$f":"DG3+1","v":2033},{"$f":"DH3+1","v":2034},{"$f":"DI3+1","v":2035},2036,{"$f":"DK3+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"2023 (from AusNet data)",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"EM3+1","v":2022},{"$f":"EN3+1","v":2023},2024,2025,2026,2027,2028,{"$f":"ET3+1","v":2029},{"$f":"EU3+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"FB3+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,"2017-2020",null,"Region",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,"2012-2020",null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["LGA","Postcode",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B5,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3008,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":6.8219177999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":8.0109589000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":8.2630137000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":9},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":8.7205478999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":8.0082191999999992},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":8.871232899999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":9},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":9.8000000000000007},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":9.7350101000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":8.9945205000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":10.5041096},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":11},{"$f":"BH5+CY5","v":11.446934613392276},{"$f":"BI5+CZ5","v":13.63328225799491},15.124233454150819,16.058643010396185,16.62448704806053,16.971865057925275,17.276243746010621,17.569755606953109,17.868223677332217,18.144382800697041,18.396557897042335,18.623073886362842,18.822255688653318,18.992428223908504,19.131916412123154,19.237318281295909,19.237318281295909,19.237318281295909,19.237318281295909,19.237318281295909,19.237318281295909,19.237318281295909,19.237318281295909,19.237318281295909,19.237318281295909,19.237318281295909,19.237318281295909,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B5,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":11},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":2.8219178},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":4.0109589000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":4},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":4},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":3.7205479000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":3.0082192000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":3.8712328999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":4},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":4.8},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":5.0136985999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":4.9945205000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":5.7616437999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":6},{"$f":"(BG5+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":6},{"$f":"(BH5+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.7587697582636075},{"$f":"(BI5+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.891805953431863},{"$f":"(BJ5+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":9.547505471782701},{"$f":"(BK5+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":9.8996168028656193},{"$f":"(BL5+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":10.075870788497767},{"$f":"(BM5+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":10.225716236518716},{"$f":"(BN5+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":10.36604014915233},{"$f":"(BO5+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":10.504729394621092},{"$f":"(BP5+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":10.629549715542979},{"$f":"(BQ5+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":10.740501111917988},{"$f":"(BR5+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":10.837583583746122},{"$f":"(BS5+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":10.920797131027379},{"$f":"(BT5+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":10.99014175376176},{"$f":"(BU5+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.045617451949264},{"$f":"(BV5+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(BW5+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(BX5+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(BY5+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(BZ5+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(CA5+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(CB5+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(CC5+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(CD5+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(CE5+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(CF5+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},{"$f":"(CG5+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":11.087224225589893},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":6},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":4},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":4},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":4.2630137000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":5},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":5},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":5},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":5},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":5},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":5},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":4.7213114999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":4},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":4.7424657999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":5},{"$f":"(CX5+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":5.4469346133922771},{"$f":"(CY5+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":5.8745124997313036},{"$f":"(CZ5+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":6.2324275007189565},{"$f":"(DA5+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":6.5111375386134851},{"$f":"(DB5+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":6.7248702451949125},{"$f":"(DC5+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":6.8959942694275069},{"$f":"(DD5+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.0505275094919035},{"$f":"(DE5+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.2037154578007785},{"$f":"(DF5+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.3634942827111232},{"$f":"(DG5+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.5148330851540628},{"$f":"(DH5+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.6560567851243464},{"$f":"(DI5+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.7854903026167213},{"$f":"(DJ5+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.9014585576259373},{"$f":"(DK5+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.0022864701467444},{"$f":"(DL5+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.0862989601738917},{"$f":"(DM5+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DN5+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DO5+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DP5+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DQ5+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DR5+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DS5+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DT5+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DU5+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DV5+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DW5+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},{"$f":"(DX5+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B5,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B5,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.1500940557060169},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B5,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":5},null,null,{"$f":"E5-D5","v":1.1890411000000007},{"$f":"F5-E5","v":0.2520547999999998},{"$f":"G5-F5","v":0.73698629999999987},{"$f":"H5-G5","v":-0.27945210000000031},{"$f":"I5-H5","v":-0.71232870000000048},{"$f":"J5-I5","v":0.86301369999999977},{"$f":"K5-J5","v":0.12876710000000102},{"$f":"L5-K5","v":0.80000000000000071},{"$f":"M5-L5","v":-6.4989900000000489E-2},{"$f":"N5-M5","v":-0.74048960000000008},{"$f":"O5-N5","v":1.5095890999999995},{"$f":"P5-O5","v":0.4958904000000004},{"$f":"Q5-P5","v":0.44693461339227625},{"$f":"R5-Q5","v":2.186347644602634},{"$f":"S5-R5","v":1.4909511961559083},{"$f":"T5-S5","v":0.9344095562453667},{"$f":"U5-T5","v":0.56584403766434477},{"$f":"V5-U5","v":0.34737800986474454},{"$f":"W5-V5","v":0.30437868808534674},{"$f":"X5-W5","v":0.2935118609424876},{"$f":"Y5-X5","v":0.2984680703791085},{"$f":"Z5-Y5","v":0.27615912336482396},{"$f":"AA5-Z5","v":0.25217509634529378},{"$f":"AB5-AA5","v":0.22651598932050732},{"$f":"AC5-AB5","v":0.19918180229047522},{"$f":"AD5-AC5","v":0.17017253525518683},{"$f":"AE5-AD5","v":0.13948818821464926},{"$f":"AF5-AE5","v":0.10540186917275562},{"$f":"AG5-AF5","v":0},{"$f":"AH5-AG5","v":0},{"$f":"AI5-AH5","v":0},{"$f":"AJ5-AI5","v":0},{"$f":"AK5-AJ5","v":0},{"$f":"AL5-AK5","v":0},{"$f":"AM5-AL5","v":0},{"$f":"AN5-AM5","v":0},{"$f":"AO5-AN5","v":0},{"$f":"AP5-AO5","v":0},{"$f":"AQ5-AP5","v":0},{"$f":"AVERAGE(EJ5:EL5)","v":0.28792573333333377},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B5,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,{"$f":"IFERROR(E5/D5-1,0)","v":0.17429718956742635},{"$f":"IFERROR(F5/E5-1,0)","v":3.1463748990149032E-2},{"$f":"IFERROR(G5/F5-1,0)","v":8.9190981251791923E-2},{"$f":"IFERROR(H5/G5-1,0)","v":-3.1050233333333344E-2},{"$f":"IFERROR(I5/H5-1,0)","v":-8.1683938689219304E-2},{"$f":"IFERROR(J5/I5-1,0)","v":0.10776599371805395},{"$f":"IFERROR(K5/J5-1,0)","v":1.4515130134842957E-2},{"$f":"IFERROR(L5/K5-1,0)","v":8.8888888888889017E-2},{"$f":"IFERROR(M5/L5-1,0)","v":-6.6316224489796349E-3},{"$f":"AVERAGE(FV5:GD5)*100","v":4.2972904231069},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B5)>0,0,1)","v":0},null,null,{"$f":"D5-AU5-CL5","v":0},{"$f":"E5-AV5-CM5","v":0},{"$f":"F5-AW5-CN5","v":0},{"$f":"G5-AX5-CO5","v":0},{"$f":"H5-AY5-CP5","v":0},{"$f":"I5-AZ5-CQ5","v":0},{"$f":"J5-BA5-CR5","v":0},{"$f":"K5-BB5-CS5","v":0},{"$f":"L5-BC5-CT5","v":0},{"$f":"M5-BD5-CU5","v":0},{"$f":"N5-BE5-CV5","v":0},{"$f":"O5-BF5-CW5","v":0},{"$f":"P5-BG5-CX5","v":0},{"$f":"Q5-BH5-CY5","v":0},{"$f":"R5-BI5-CZ5","v":0},{"$f":"S5-BJ5-DA5","v":0},{"$f":"T5-BK5-DB5","v":0},{"$f":"U5-BL5-DC5","v":0},null,null,null,{"$f":"CHOOSE($HF$1,AV5,CM5)-CHOOSE($HF$1,AU5,CL5)","v":1.1890411000000003},{"$f":"CHOOSE($HF$1,AW5,CN5)-CHOOSE($HF$1,AV5,CM5)","v":-1.0958900000000327E-2},{"$f":"CHOOSE($HF$1,AX5,CO5)-CHOOSE($HF$1,AW5,CN5)","v":0},{"$f":"CHOOSE($HF$1,AY5,CP5)-CHOOSE($HF$1,AX5,CO5)","v":-0.27945209999999987},{"$f":"CHOOSE($HF$1,AZ5,CQ5)-CHOOSE($HF$1,AY5,CP5)","v":-0.71232870000000004},{"$f":"CHOOSE($HF$1,BA5,CR5)-CHOOSE($HF$1,AZ5,CQ5)","v":0.86301369999999977},{"$f":"CHOOSE($HF$1,BB5,CS5)-CHOOSE($HF$1,BA5,CR5)","v":0.12876710000000013},{"$f":"CHOOSE($HF$1,BC5,CT5)-CHOOSE($HF$1,BB5,CS5)","v":0.79999999999999982},{"$f":"CHOOSE($HF$1,BD5,CU5)-CHOOSE($HF$1,BC5,CT5)","v":0.21369859999999985},{"$f":"CHOOSE($HF$1,BE5,CV5)-CHOOSE($HF$1,BD5,CU5)","v":-1.9178099999999532E-2},{"$f":"CHOOSE($HF$1,BF5,CW5)-CHOOSE($HF$1,BE5,CV5)","v":0.76712329999999973},{"$f":"CHOOSE($HF$1,BG5,CX5)-CHOOSE($HF$1,BF5,CW5)","v":0.23835620000000013},{"$f":"CHOOSE($HF$1,BH5,CY5)-CHOOSE($HF$1,BG5,CX5)","v":0},{"$f":"CHOOSE($HF$1,BI5,CZ5)-CHOOSE($HF$1,BH5,CY5)","v":1.7587697582636075},{"$f":"CHOOSE($HF$1,BJ5,DA5)-CHOOSE($HF$1,BI5,CZ5)","v":1.1330361951682555},{"$f":"CHOOSE($HF$1,BK5,DB5)-CHOOSE($HF$1,BJ5,DA5)","v":0.65569951835083806},{"$f":"CHOOSE($HF$1,BL5,DC5)-CHOOSE($HF$1,BK5,DB5)","v":0.35211133108291826},{"$f":"CHOOSE($HF$1,BM5,DD5)-CHOOSE($HF$1,BL5,DC5)","v":0.17625398563214745}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B6,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Maribyrnong (C)"},3011,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":6415.7835999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":6495.598},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":6582.5835999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":6627.5780999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":6678.5123999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":6708.8077999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":6733.6684999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":6756.3698000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":6803.2712000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":6866.9423999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":6909.7699000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":6876.6521000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":6910.2465999999995},{"$f":"BH6+CY6","v":6946.3744583268071},{"$f":"BI6+CZ6","v":6965.3172467700833},{"$f":"BJ6+DA6","v":6977.5205865436965},{"$f":"BK6+DB6","v":6984.2712421104789},{"$f":"BL6+DC6","v":6987.8963512508371},{"$f":"BM6+DD6","v":6989.7109475956195},{"$f":"BN6+DE6","v":6991.2536588216153},{"$f":"BO6+DF6","v":6992.6983425150784},{"$f":"BP6+DG6","v":6994.2195325155135},{"$f":"BQ6+DH6","v":6995.5886035159056},{"$f":"BR6+DI6","v":6996.8055555162537},{"$f":"BS6+DJ6","v":6997.8703885165587},{"$f":"BT6+DK6","v":6998.7831025168198},{"$f":"BU6+DL6","v":6999.5436975170378},{"$f":"BV6+DM6","v":7000.1521735172118},{"$f":"BW6+DN6","v":7000.6085305173428},{"$f":"BX6+DO6","v":7000.6085305173428},{"$f":"BY6+DP6","v":7000.6085305173428},{"$f":"BZ6+DQ6","v":7000.6085305173428},{"$f":"CA6+DR6","v":7000.6085305173428},{"$f":"CB6+DS6","v":7000.6085305173428},{"$f":"CC6+DT6","v":7000.6085305173428},{"$f":"CD6+DU6","v":7000.6085305173428},{"$f":"CE6+DV6","v":7000.6085305173428},{"$f":"CF6+DW6","v":7000.6085305173428},{"$f":"CG6+DX6","v":7000.6085305173428},{"$f":"CH6+DY6","v":7000.6085305173428},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B6,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":6910.2465999999995},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":5019.6684999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":5062.7596000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":5121.1178},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":5105.8109999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":5126.4110000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":5128.1666999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":5128.2218999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":5134.326},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":5156.6027000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":5188.0218999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":5235.0904},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":5219.3562000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":5237.8684999999996},{"$f":"(BG6+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5273.9963583268072},{"$f":"(BH6+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5292.9391467700834},{"$f":"(BI6+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5305.1424865436966},{"$f":"(BJ6+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5311.8931421104789},{"$f":"(BK6+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5315.5182512508372},{"$f":"(BL6+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5317.3328475956196},{"$f":"(BM6+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5318.8755588216154},{"$f":"(BN6+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5320.3202425150785},{"$f":"(BO6+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5321.8414325155136},{"$f":"(BP6+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5323.2105035159057},{"$f":"(BQ6+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5324.4274555162538},{"$f":"(BR6+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5325.4922885165588},{"$f":"(BS6+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5326.4050025168199},{"$f":"(BT6+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5327.1655975170379},{"$f":"(BU6+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5327.7740735172119},{"$f":"(BV6+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(BW6+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(BX6+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(BY6+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(BZ6+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(CA6+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(CB6+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(CC6+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(CD6+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(CE6+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(CF6+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},{"$f":"(CG6+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":5328.2304305173429},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":5237.8684999999996},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1396.1151},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1432.8384000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1461.4657999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1521.7671},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1552.1014},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1580.6411000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1605.4466},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1622.0437999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1646.6685},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1678.9204999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1674.6795},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1657.2959000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1672.3780999999999},{"$f":"(CX6+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(CY6+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(CZ6+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DA6+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DB6+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DC6+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DD6+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DE6+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DF6+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DG6+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DH6+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DI6+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DJ6+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DK6+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DL6+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DM6+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DN6+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DO6+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DP6+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DQ6+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DR6+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DS6+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DT6+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DU6+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DV6+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DW6+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},{"$f":"(DX6+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B6,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B6,'D - dwell by PC'!$B$7:$B$321,0)))","v":1672.3780999999999},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B6,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1672.3780999999999},null,null,79.814400000000205,86.985599999999977,44.994499999999789,50.934299999999894,30.295399999999972,24.860700000000179,22.701300000000629,46.90139999999974,63.671199999999772,42.827500000000327,-33.117799999999988,33.594499999999243,36.127858326807655,18.942788443276186,12.203339773613152,6.7506555667823704,3.6251091403582905,1.8145963447823306,1.5427112259958449,1.4446836934630483,1.5211900004351264,1.3690710003920685,1.2169520003481011,1.0648330003050432,0.91271400026107585,0.76059500021801796,0.60847600017405057,0.45635700013099267,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(EJ6:EL6)","v":44.424633333333382},null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B6,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.2440319838717739E-2,1.3391469114929722E-2,6.8353860329248839E-3,7.6852055504257333E-3,4.5362497193237594E-3,3.7056807619380017E-3,3.3713123834355763E-3,6.9418047543814421E-3,9.358909578674357E-3,{"$f":"AVERAGE(FV6:GD6)*100","v":0.75851486371945787},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B6)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,43.091100000000552,58.35819999999967,-15.306800000000294,20.600000000000364,1.7556999999997061,5.5199999999786087E-2,6.1041000000004715,22.276700000000346,31.419199999999364,47.068500000000313,-15.734199999999873,18.512299999999414,36.127858326807655,18.942788443276186,12.203339773613152,6.7506555667823704,3.6251091403582905,1.8145963447823306]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B7,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3012,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":8608.3261000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":8786.7294999999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":8829.8163999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":9045.4848999999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":9225.2821999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":9414.1552000000011},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":9533.4053999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":9660.2821999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":9898.6931999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":10075.8825},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":10199.838299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":10156.7315},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":10342.750700000001},10448.463661324258,10523.563041092446,10566.36280449375,10585.697663656178,10592.750547548196,10596.280961898527,10599.282406195673,10602.093131599013,10605.035023337794,10607.682725902696,10610.03623929372,10612.095563510866,10613.860698554134,10615.331644423524,10616.508401119037,10617.390968640671,10617.390968640671,10617.390968640671,10617.390968640671,10617.390968640671,10617.390968640671,10617.390968640671,10617.390968640671,10617.390968640671,10617.390968640671,10617.390968640671,10617.390968640671,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B7,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":10342.750700000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":6297.8657999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":6354.9944999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":6304.0411000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":6393.1725999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":6458.8301000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":6504.7918},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":6461.1205},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":6474.8684999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":6569.674},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":6602.0027},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":6580.4219000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":6537.3424999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":6597.0932000000003},{"$f":"(BG7+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6642.8313597449514},{"$f":"(BH7+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6679.0101862335696},{"$f":"(BI7+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6702.3173415435331},{"$f":"(BJ7+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6715.4511778127544},{"$f":"(BK7+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6722.5040617047725},{"$f":"(BL7+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6726.0344760551025},{"$f":"(BM7+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6729.0359203522485},{"$f":"(BN7+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6731.8466457555887},{"$f":"(BO7+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6734.7885374943689},{"$f":"(BP7+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6737.4362400592718},{"$f":"(BQ7+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6739.7897534502963},{"$f":"(BR7+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6741.8490776674425},{"$f":"(BS7+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6743.6142127107105},{"$f":"(BT7+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6745.0851585801011},{"$f":"(BU7+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6746.2619152756133},{"$f":"(BV7+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(BW7+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(BX7+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(BY7+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(BZ7+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(CA7+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(CB7+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(CC7+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(CD7+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(CE7+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(CF7+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},{"$f":"(CG7+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":6747.1444827972473},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":6597.0932000000003},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":2310.4603000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":2431.7350000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":2525.7752999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":2652.3123000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":2766.4521},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":2909.3634000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":3072.2849000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":3185.4137000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":3329.0192000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":3473.8798000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":3619.4164000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":3619.3890000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":3745.6574999999998},{"$f":"(CX7+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3805.6323015793059},{"$f":"(CY7+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3844.5528548588773},{"$f":"(CZ7+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3864.0454629502174},{"$f":"(DA7+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DB7+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DC7+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DD7+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DE7+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DF7+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DG7+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DH7+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DI7+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DJ7+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DK7+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DL7+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DM7+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DN7+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DO7+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DP7+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DQ7+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DR7+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DS7+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DT7+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DU7+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DV7+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DW7+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},{"$f":"(DX7+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B7,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B7,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.2464858434241},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B7,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":3745.6574999999998},null,null,178.40339999999924,43.086900000000242,215.66849999999977,179.79730000000018,188.87300000000141,119.25019999999859,126.8768,238.41100000000006,177.1893,123.95579999999973,-43.106799999999566,186.01920000000064,105.71296132425778,75.099379768187646,42.799763401304517,19.334859162427165,7.0528838920181443,3.5304143503308296,3.0014442971460085,2.8107254033402569,2.9418917387811234,2.6477025649019197,2.3535133910245349,2.0593242171453312,1.7651350432679465,1.4709458693905617,1.176756695513177,0.88256752163397323,0,0,0,0,0,0,0,0,0,0,0,180.82570000000001,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B7,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,2.0724516930184622E-2,4.9036333712104696E-3,2.442502654981582E-2,1.9877021739320933E-2,2.0473411642627282E-2,1.2667116429098124E-2,1.3308654638771511E-2,2.4679506774657245E-2,1.7900271926803324E-2,1.766212888916548,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B7)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,57.128700000000208,-50.953399999999419,89.131499999999505,65.657500000000255,45.961699999999837,-43.671299999999974,13.747999999999593,94.805500000000393,32.328700000000026,-21.580799999999726,-43.079400000000533,59.750700000000506,45.73815974495119,36.178826488618142,23.307155309963491,13.13383626922132,7.0528838920181443,3.5304143503299201]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B8,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Maribyrnong (C)"},3013,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":5627.5671400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":5642.2921900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":5674.1288100000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":5706.2876900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":5759.7643799999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":5815.5462500000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":5877.2767299999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":5883.6301899999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":5896.3369899999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":5973.1087600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":5944.8822},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":5897.6246199999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5906.9451900000004},5906.9451900000004,5924.9107244864117,5936.4844968594052,5942.8868877087825,5946.3249783295551,5948.0459600798786,5949.5090832001197,5950.8792360049501,5952.3219481745464,5953.6203891271834,5954.7745588628604,5955.7844573815782,5956.650084683336,5957.3714407681346,5957.9485256359731,5958.3813392868524,5958.3813392868524,5958.3813392868524,5958.3813392868524,5958.3813392868524,5958.3813392868524,5958.3813392868524,5958.3813392868524,5958.3813392868524,5958.3813392868524,5958.3813392868524,5958.3813392868524,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B8,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5906.9451900000004},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":4980.1233000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":4979.3689000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":4985.8109999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":4981.3918000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":4989.8136999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":4985.6120000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":5017.9369999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":4990.6931999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":4966.8},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":5014.2978000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":4976.4958999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":4933.4026999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":4928.4493000000002},{"$f":"(BG8+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4928.4493000000002},{"$f":"(BH8+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4946.4148344864116},{"$f":"(BI8+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4957.9886068594051},{"$f":"(BJ8+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4964.3909977087824},{"$f":"(BK8+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4967.8290883295549},{"$f":"(BL8+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4969.5500700798784},{"$f":"(BM8+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4971.0131932001195},{"$f":"(BN8+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4972.38334600495},{"$f":"(BO8+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4973.8260581745462},{"$f":"(BP8+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4975.1244991271833},{"$f":"(BQ8+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4976.2786688628603},{"$f":"(BR8+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4977.2885673815781},{"$f":"(BS8+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4978.1541946833358},{"$f":"(BT8+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4978.8755507681344},{"$f":"(BU8+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.4526356359729},{"$f":"(BV8+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(BW8+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(BX8+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(BY8+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(BZ8+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(CA8+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(CB8+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(CC8+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(CD8+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(CE8+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(CF8+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},{"$f":"(CG8+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":4979.8854492868522},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":4928.4493000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":647.44384000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":662.92328999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":688.31781000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":724.89589000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":769.95068000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":829.93425000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":859.33973000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":892.93699000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":929.53698999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":958.81096000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":968.38630000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":964.22191999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":978.49589000000003},{"$f":"(CX8+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(CY8+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(CZ8+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DA8+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DB8+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DC8+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DD8+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DE8+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DF8+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DG8+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DH8+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DI8+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DJ8+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DK8+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DL8+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DM8+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DN8+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DO8+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DP8+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DQ8+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DR8+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DS8+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DT8+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DU8+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DV8+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DW8+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},{"$f":"(DX8+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B8,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B8,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.49589000000003},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B8,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":978.49589000000003},null,null,14.72505000000001,31.836620000000039,32.158879999999954,53.476689999999508,55.781870000000708,61.730479999999261,6.3534600000002683,12.70679999999993,76.771770000000288,-28.226560000000063,-47.257580000000416,9.320570000000771,0,17.965534486411343,11.573772372993517,6.4023908493772979,3.4380906207725275,1.7209817503235172,1.4631231202411072,1.3701528048304681,1.4427121695962342,1.2984409526370655,1.1541697356769873,1.0098985187178187,0.8656273017577405,0.72135608479857183,0.57708486783849366,0.432813650879325,0,0,0,0,0,0,0,0,0,0,0,31.944010000000162,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B8,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,2.6165925050163352E-3,5.6424975750857254E-3,5.6676330546678866E-3,9.3715376625183033E-3,9.6847485973030611E-3,1.0614734600382425E-2,1.0810210735134884E-3,2.1596870621809483E-3,1.3020248016726743E-2,0.66509666830438796,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B8)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-0.754399999999805,6.4420999999993001,-4.4191999999993641,8.4218999999993684,-4.2016999999996187,32.324999999999818,-27.243800000000192,-23.893199999999524,47.497800000000097,-37.801900000000387,-43.093200000000252,-4.9533999999994194,0,17.965534486411343,11.573772372993517,6.4023908493772979,3.4380906207725275,1.7209817503235172]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B9,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3015,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":6520.4027999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":6599.2522000000008},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":6660.1369999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":6743.7644},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":6811.4767000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":6834.5255999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":6846.1396999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":6928.8437999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":7028.6548000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":7123.0536000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":7154.8466000000008},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":7131.5068000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":7206.6656999999996},7222.5495159359161,7229.8651900474897,7234.5781000355782,7237.3499008840081,7238.8383608552649,7239.5834291880019,7240.2168622291038,7240.8100454314817,7241.4002725396449,7241.9314769369921,7242.4036586235225,7242.8168175992369,7243.1709538641344,7243.466067418216,7243.7021582614816,7243.8792263939304,7243.8792263939304,7243.8792263939304,7243.8792263939304,7243.8792263939304,7243.8792263939304,7243.8792263939304,7243.8792263939304,7243.8792263939304,7243.8792263939304,7243.8792263939304,7243.8792263939304,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B9,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":7206.6656999999996},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":5231.9699000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":5251.3041000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":5237.8492999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":5244.0766999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":5251.6904000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":5220.3507},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":5151.0986000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":5172.5807999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":5201.6985999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":5254.6},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":5263.7452000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":5253.6493},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":5308.7889999999998},{"$f":"(BG9+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5324.6728159359163},{"$f":"(BH9+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5331.9884900474899},{"$f":"(BI9+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5336.7014000355784},{"$f":"(BJ9+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5339.4732008840083},{"$f":"(BK9+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5340.9616608552651},{"$f":"(BL9+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5341.7067291880021},{"$f":"(BM9+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5342.340162229104},{"$f":"(BN9+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5342.9333454314819},{"$f":"(BO9+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5343.5235725396451},{"$f":"(BP9+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5344.0547769369923},{"$f":"(BQ9+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5344.5269586235227},{"$f":"(BR9+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5344.9401175992371},{"$f":"(BS9+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5345.2942538641346},{"$f":"(BT9+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5345.5893674182162},{"$f":"(BU9+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5345.8254582614818},{"$f":"(BV9+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(BW9+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(BX9+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(BY9+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(BZ9+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(CA9+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(CB9+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(CC9+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(CD9+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(CE9+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(CF9+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},{"$f":"(CG9+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":5346.0025263939306},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":5308.7889999999998},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1288.4329},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1347.9481000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1422.2877000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1499.6876999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1559.7863},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1614.1749},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1695.0410999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1756.2629999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1826.9562000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1868.4536000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1891.1014},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1877.8575000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1897.8767},{"$f":"(CX9+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(CY9+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(CZ9+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DA9+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DB9+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DC9+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DD9+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DE9+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DF9+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DG9+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DH9+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DI9+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DJ9+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DK9+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DL9+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DM9+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DN9+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DO9+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DP9+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DQ9+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DR9+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DS9+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DT9+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DU9+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DV9+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DW9+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},{"$f":"(DX9+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B9,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B9,'D - dwell by PC'!$B$7:$B$321,0)))","v":1897.8767},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B9,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1897.8767},null,null,78.849400000000969,60.884799999998904,83.627400000000307,67.712300000000141,23.048899999999776,11.61409999999978,82.704099999999926,99.811000000000604,94.398799999999937,31.793000000000575,-23.33980000000065,75.158899999999448,15.883815935916573,7.3156741115735713,4.7129099880885406,2.771800848429848,1.4884599712568161,0.74506833273699158,0.63343304110185272,0.59318320237798616,0.59022710816316248,0.53120439734721003,0.47218168653034809,0.41315897571439564,0.35413626489753369,0.29511355408158124,0.23609084326562879,0.17706813244876685,0,0,0,0,0,0,0,0,0,0,0,92.304633333333484,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B9,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.209271917986432E-2,9.226015032430368E-3,1.2556408374182038E-2,1.0040727401449567E-2,3.3838330534110561E-3,1.6993278948285173E-3,1.2080399118937102E-2,1.4405145054648294E-2,1.3430564266721401E-2,0.98794599307191844,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B9)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,19.334200000000237,-13.454800000000432,6.2273999999997613,7.6137000000007902,-31.339700000000448,-69.2520999999997,21.482199999999466,29.117799999999988,52.901400000000649,9.1451999999999316,-10.095900000000256,55.139699999999721,15.883815935916573,7.3156741115735713,4.7129099880885406,2.771800848429848,1.4884599712568161,0.74506833273699158]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B10,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3016,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":5614.1808300000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":5653.2243699999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":5680.8219500000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":5703.3369399999992},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":5716.4822000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":5742.8556799999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":5751.0931100000007},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":5774.1725900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":5818.1370000000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":5863.7026000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":5920.4109000000008},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":5981.4493000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5984.2466000000004},6011.8376825170171,6021.2246138470164,6026.7652500813128,6029.5769231052063,6030.8099451968301,6031.4271507191652,6031.9518789270614,6032.4432646593186,6032.932201599172,6033.3722448450399,6033.7633943969222,6034.1056502548199,{"$f":"BT10+DK10","v":6034.3990124187321},6034.6434808886588,6034.8390556646,6034.9857367465556,6034.9857367465556,6034.9857367465556,6034.9857367465556,6034.9857367465556,6034.9857367465556,6034.9857367465556,6034.9857367465556,6034.9857367465556,6034.9857367465556,6034.9857367465556,6034.9857367465556,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B10,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5984.2466000000004},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":4716.4684999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":4741.0955999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":4765.1562000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":4779.5478999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":4783.3233},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":4774.6776},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":4772.6027000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":4783.8904000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":4812.0356000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":4848.5492000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":4900.2493000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":4955.6000000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":4952.7178000000004},{"$f":"(BG10+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4975.1389251208921},{"$f":"(BH10+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4981.1991403560214},{"$f":"(BI10+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4985.1032575263616},{"$f":"(BJ10+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4987.3993835530564},{"$f":"(BK10+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4988.6324056446801},{"$f":"(BL10+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4989.2496111670152},{"$f":"(BM10+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4989.7743393749115},{"$f":"(BN10+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4990.2657251071687},{"$f":"(BO10+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4990.7546620470221},{"$f":"(BP10+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4991.1947052928899},{"$f":"(BQ10+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4991.5858548447723},{"$f":"(BR10+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4991.92811070267},{"$f":"(BS10+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.2214728665822},{"$f":"(BT10+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.4659413365089},{"$f":"(BU10+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.66151611245},{"$f":"(BV10+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(BW10+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(BX10+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(BY10+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(BZ10+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(CA10+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(CB10+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(CC10+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(CD10+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(CE10+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(CF10+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},{"$f":"(CG10+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":4992.8081971944057},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":4952.7178000000004},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":897.71232999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":912.12877000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":915.66575},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":923.78904},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":933.15890000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":968.17808000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":978.49041},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":990.28219000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1006.1014},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1015.1534},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1020.1616},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1025.8493000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1031.5288},{"$f":"(CX10+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1036.6987573961253},{"$f":"(CY10+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1040.025473490995},{"$f":"(CZ10+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1041.6619925549512},{"$f":"(DA10+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DB10+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DC10+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DD10+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DE10+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DF10+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DG10+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DH10+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DI10+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DJ10+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DK10+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DL10+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DM10+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DN10+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DO10+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DP10+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DQ10+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DR10+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DS10+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DT10+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DU10+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DV10+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DW10+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},{"$f":"(DX10+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B10,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B10,'D - dwell by PC'!$B$7:$B$321,0)))","v":1042.1775395521497},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B10,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1031.5288},null,null,39.043539999999666,27.597580000000562,22.514989999998761,13.145260000001144,26.37347999999929,8.2374300000010408,23.079479999999421,43.964410000000498,45.565599999999904,56.708300000000236,61.038399999999456,2.7973000000001775,27.59108251701673,9.3869313299992427,5.5406362342964712,2.8116730238934906,1.2330220916237522,0.61720552233509807,0.52472820789625985,0.49138573225718574,0.4889369398533745,0.44004324586785515,0.3911495518823358,0.34225585789772595,0.2933621639122066,0.24446846992668725,0.1955747759411679,0.14668108195564855,0,0,0,0,0,0,0,0,0,0,0,37.536496666666608,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B10,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,6.9544500225866557E-3,4.881741497198E-3,3.963333158153004E-3,2.3048366488411798E-3,4.6135856068962866E-3,1.4343787235833183E-3,4.0130597016190261E-3,7.6139757367386096E-3,7.8316478281621471E-3,0.48456676581975811,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B10)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,24.6270999999997,24.060600000000704,14.391699999999219,3.7754000000004453,-8.6457000000000335,-2.0748999999996158,11.287699999999859,28.145199999999932,36.513600000000224,51.70010000000002,55.350699999999961,-2.8822000000000116,22.421125120891702,6.0602152351293626,3.9041171703402142,2.2961260266947647,1.2330220916237522,0.61720552233509807]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B11,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3018,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":4942.7615999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":4994.6035000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":5035.1890000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":5086.2547999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":5117.5945000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":5157.4764000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":5218.8850000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":5285.7480000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":5371.0027},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":5493.8716999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":5519.9971999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":5517.2137000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5551.1260000000002},5573.8285621537052,5600.9070727857134,5614.2635669168931,5619.7710741317314,5622.7286112994316,5624.2090456605156,5625.4676631567763,5626.6463051103165,5627.8190733697829,5628.8745648033037,5629.8127794108768,5630.6337171925043,5631.3373781481841,5631.9237622779174,5632.392869581704,5632.7447000595439,5632.7447000595439,5632.7447000595439,5632.7447000595439,5632.7447000595439,5632.7447000595439,5632.7447000595439,5632.7447000595439,5632.7447000595439,5632.7447000595439,5632.7447000595439,5632.7447000595439,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B11,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5551.1260000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":3808.8629999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":3812.8877000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":3805.0219000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":3785.7424999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":3758.6219000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":3730.3726000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":3686.0466000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":3677.9014000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":3690.7945},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":3746.0466000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":3738.8766999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":3708.2712000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":3707.326},{"$f":"(BG11+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3707.326},{"$f":"(BH11+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3721.8620832737038},{"$f":"(BI11+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3731.2265315806535},{"$f":"(BJ11+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3736.7340387954919},{"$f":"(BK11+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3739.6915759631916},{"$f":"(BL11+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3741.172010324276},{"$f":"(BM11+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3742.4306278205368},{"$f":"(BN11+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3743.6092697740764},{"$f":"(BO11+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3744.7820380335434},{"$f":"(BP11+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3745.8375294670636},{"$f":"(BQ11+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3746.7757440746373},{"$f":"(BR11+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3747.5966818562642},{"$f":"(BS11+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3748.3003428119446},{"$f":"(BT11+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3748.8867269416778},{"$f":"(BU11+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.3558342454644},{"$f":"(BV11+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(BW11+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(BX11+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(BY11+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(BZ11+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(CA11+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(CB11+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(CC11+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(CD11+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(CE11+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(CF11+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},{"$f":"(CG11+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":3749.7076647233043},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":3707.326},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1133.8986},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1181.7157999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1230.1670999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1300.5123000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1358.9726000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1427.1038000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1532.8384000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1607.8466000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1680.2082},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1747.8251},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1781.1205},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1808.9425000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1843.8},{"$f":"(CX11+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1866.5025621537056},{"$f":"(CY11+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1879.0449895120098},{"$f":"(CZ11+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DA11+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DB11+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DC11+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DD11+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DE11+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DF11+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DG11+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DH11+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DI11+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DJ11+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DK11+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DL11+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DM11+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DN11+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DO11+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DP11+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DQ11+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DR11+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DS11+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DT11+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DU11+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DV11+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DW11+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},{"$f":"(DX11+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B11,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B11,'D - dwell by PC'!$B$7:$B$321,0)))","v":1883.0370353362396},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B11,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1843.8},null,null,51.841900000000351,40.585500000000138,51.065799999999399,31.339700000000448,39.881900000000314,61.408599999999751,66.863000000000284,85.254699999999502,122.86899999999969,26.125500000000102,-2.7834999999995489,33.912299999999959,22.702562153705003,27.078510632008147,13.356494131179716,5.5075072148383697,2.9575371677001385,1.4804343610840078,1.2586174962607402,1.1786419535401365,1.1727682594664657,1.0554914335207286,0.93821460757317254,0.82093778162743547,0.70366095567987941,0.58638412973323284,0.46910730378658627,0.3518304778399397,0,0,0,0,0,0,0,0,0,0,0,91.662233333333162,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B11,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.0488448400991057E-2,8.1258702517628123E-3,1.0141784151498356E-2,6.1616456965547517E-3,7.7930949785098846E-3,1.1906714687051068E-2,1.2811740438810171E-2,1.6129164689652198E-2,2.2876361614936336E-2,1.1826091656640736,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B11)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4.0247000000003936,-7.8658000000000357,-19.279400000000351,-27.12059999999974,-28.249299999999948,-44.326000000000022,-8.1451999999999316,12.893099999999777,55.252100000000155,-7.1699000000003252,-30.605499999999665,-0.9452000000001135,0,14.536083273703753,9.3644483069497255,5.5075072148383697,2.9575371676996838,1.4804343610844626]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B12,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Maribyrnong (C)"},3019,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":2895.32053},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":2939.22856},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":2975.7972300000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":3009.5095500000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":3061.8301700000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":3145.0960999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":3232.2466000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":3261.2986000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":3343.1781000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":3595.6866},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":3738.2164000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":3809.3698999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":3869.2027000000003},3987.7868331599175,4020.5219092631523,4039.8182943346228,4049.0055427621105,4052.6081074914109,4053.9233955849777,4055.0416110565329,4056.0887724632248,4057.1913885361482,4058.1837430017795,4059.0658358601186,4059.8376671111646,4060.4992367549185,4061.0505447913802,4061.4915912205497,4061.8223760424271,4061.8223760424271,4061.8223760424271,4061.8223760424271,4061.8223760424271,4061.8223760424271,4061.8223760424271,4061.8223760424271,4061.8223760424271,4061.8223760424271,4061.8223760424271,4061.8223760424271,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B12,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":3869.2027000000003},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":2070.5945000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":2082.5902000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":2090.0574999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":2096.9753000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":2099.5014000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":2081.8933999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":2098.3589000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":2080.8000000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":2099.8986},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":2297.4043999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":2400.989},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":2444.0410999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":2475.9068000000002},{"$f":"(BG12+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2566.5808418874558},{"$f":"(BH12+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2580.3112917310427},{"$f":"(BI12+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2589.1567341635332},{"$f":"(BJ12+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2594.0498647577219},{"$f":"(BK12+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2596.677481033872},{"$f":"(BL12+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2597.9927691274388},{"$f":"(BM12+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2599.110984598994},{"$f":"(BN12+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2600.1581460056864},{"$f":"(BO12+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2601.2607620786098},{"$f":"(BP12+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2602.253116544241},{"$f":"(BQ12+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2603.1352094025797},{"$f":"(BR12+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2603.9070406536262},{"$f":"(BS12+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2604.56861029738},{"$f":"(BT12+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.1199183338417},{"$f":"(BU12+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.5609647630113},{"$f":"(BV12+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(BW12+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(BX12+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(BY12+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(BZ12+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(CA12+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(CB12+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(CC12+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(CD12+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(CE12+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(CF12+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},{"$f":"(CG12+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":2605.8917495848882},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":2475.9068000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":824.72603000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":856.63836000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":885.73973000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":912.53425000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":962.32876999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1063.2027},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1133.8877},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1180.4985999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1243.2795000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1298.2822000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1337.2274},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1365.3288},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1393.2959000000001},{"$f":"(CX12+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1421.2059912724619},{"$f":"(CY12+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1440.2106175321094},{"$f":"(CZ12+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1450.6615601710896},{"$f":"(DA12+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1454.9556780043886},{"$f":"(DB12+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DC12+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DD12+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DE12+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DF12+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DG12+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DH12+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DI12+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DJ12+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DK12+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DL12+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DM12+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DN12+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DO12+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DP12+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DQ12+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DR12+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DS12+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DT12+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DU12+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DV12+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DW12+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},{"$f":"(DX12+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B12,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B12,'D - dwell by PC'!$B$7:$B$321,0)))","v":1455.9306264575387},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B12,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1393.2959000000001},null,null,43.908030000000053,36.568670000000111,33.712320000000091,52.320619999999963,83.265929999999571,87.150500000000648,29.05199999999968,81.879500000000007,252.50849999999991,142.52980000000025,71.15349999999944,59.832800000000589,118.5841331599172,32.73507610323486,19.296385071470468,9.1872484274877024,3.6025647293004113,1.3152880935667781,1.1182154715552315,1.0471614066918846,1.1026160729234107,0.99235446563125151,0.88209285833909234,0.77183125104602368,0.66156964375386451,0.55130803646170534,0.44104642916954617,0.330784821877387,0,0,0,0,0,0,0,0,0,0,0,121.14666666666653,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B12,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.5165170676284312E-2,1.2441587734163928E-2,1.1328836407311194E-2,1.7385098512147978E-2,2.7194823153760872E-2,2.7709964092989203E-2,8.988175592790304E-3,2.5106410066223273E-2,7.5529478970922881E-2,2.4538838356288215,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B12)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11.995699999999943,7.4672999999997955,6.9178000000001703,2.5261000000000422,-17.608000000000175,16.465500000000247,-17.558899999999994,19.098599999999806,197.50579999999991,103.58460000000014,43.052099999999882,31.865700000000288,90.674041887455587,13.730449843586939,8.8454424324904721,4.8931305941887331,2.6276162761500927,1.3152880935667781]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B13,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3020,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":12965.649599999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":14378.2053},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":14835.578000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":15139.811},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":15308.5314},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":15590.7},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":15697.1675},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":15845.665299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":16014.293599999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":16216.003199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":16336.6798},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":16267.1041},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":16619.210599999999},16792.645699421842,16857.15934938701,16897.462199706279,16922.290122206356,16934.531064962081,16939.565523343739,16941.974221979828,16944.22986618815,16946.534180131821,16948.608062681124,16950.451513836062,16952.064533596629,16953.447121962832,16954.599278934667,16955.521004512135,16956.212298695238,16956.212298695238,16956.212298695238,16956.212298695238,16956.212298695238,16956.212298695238,16956.212298695238,16956.212298695238,16956.212298695238,16956.212298695238,16956.212298695238,16956.212298695238,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B13,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":16619.210599999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":11071.602999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":12318.025},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":12685.252},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":12888.285},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":12974.304},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":13169.241},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":13192.424999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":13252.415999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":13303.721},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":13410.218999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":13465.436},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":13404.537},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":13613.174999999999},{"$f":"(BG13+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13732.637707150014},{"$f":"(BH13+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13757.95258483279},{"$f":"(BI13+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13774.260957521186},{"$f":"(BJ13+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13784.801034356331},{"$f":"(BK13+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13790.461066703881},{"$f":"(BL13+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13793.294270784518},{"$f":"(BM13+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13795.702969420608},{"$f":"(BN13+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13797.958613628929},{"$f":"(BO13+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13800.262927572599},{"$f":"(BP13+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13802.336810121904},{"$f":"(BQ13+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13804.180261276841},{"$f":"(BR13+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13805.79328103741},{"$f":"(BS13+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13807.175869403613},{"$f":"(BT13+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13808.328026375448},{"$f":"(BU13+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.249751952915},{"$f":"(BV13+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(BW13+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(BX13+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(BY13+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(BZ13+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(CA13+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(CB13+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(CC13+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(CD13+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(CE13+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(CF13+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},{"$f":"(CG13+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":13809.941046136017},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":13613.174999999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1894.0465999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":2060.1803},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":2150.326},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":2251.5259999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":2334.2274000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":2421.4589999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":2504.7424999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":2593.2492999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":2710.5726},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":2805.7842000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":2871.2438000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":2862.5671000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":3006.0356000000002},{"$f":"(CX13+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3060.0079922718292},{"$f":"(CY13+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3099.2067645542202},{"$f":"(CZ13+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3123.2012421850905},{"$f":"(DA13+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3137.489087850026},{"$f":"(DB13+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3144.0699982582005},{"$f":"(DC13+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DD13+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DE13+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DF13+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DG13+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DH13+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DI13+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DJ13+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DK13+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DL13+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DM13+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DN13+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DO13+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DP13+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DQ13+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DR13+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DS13+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DT13+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DU13+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DV13+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DW13+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},{"$f":"(DX13+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B13,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B13,'D - dwell by PC'!$B$7:$B$321,0)))","v":3146.271252559221},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B13,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":3006.0356000000002},null,null,1412.5557000000008,457.37270000000171,304.23299999999836,168.72040000000015,282.16860000000088,106.46749999999884,148.49779999999919,168.62830000000031,201.70960000000014,120.67660000000069,-69.575699999999415,352.10649999999805,173.43509942184392,64.513649965167133,40.302850319269055,24.827922500076966,12.240942755724973,5.0344583816586237,2.4086986360889568,2.2556442083223374,2.3043139436704223,2.0738825493026525,1.8434511549385206,1.6130197605671128,1.382588366202981,1.1521569718352112,0.92172557746744133,0.69129418310330948,0,0,0,0,0,0,0,0,0,0,0,172.94523333333322,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B13,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,0.10894600298314416,3.1810138362678764E-2,2.0506986650604242E-2,1.1144154969966236E-2,1.8432114265382715E-2,6.8289108250429997E-3,9.4601653451171774E-3,1.0641919844160741E-2,1.2595597722774299E-2,2.5596221218763482,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B13)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1246.4220000000005,367.22700000000077,203.03299999999945,86.019000000000233,194.9369999999999,23.183999999999287,59.990999999999985,51.305000000000291,106.49799999999959,55.217000000000553,-60.898999999999432,208.63799999999901,119.46270715001447,25.314877682776569,16.308372688396048,10.540076835144646,5.660032347550441,2.8332040806362784]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B14,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3021,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":18469.906500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":18611.3105},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":18683.868699999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":18754.904500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":18805.257700000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":18944.496299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":19069.391500000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":19193.166700000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":19348.0085},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":19572.711600000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":19706.093000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":19483.236000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":19824.518100000001},20019.125285933529,20098.108313834327,20152.237283456154,20190.368023117473,20213.661080526592,20228.140711740132,20238.839517207351,20247.349572114967,20254.50176644462,20259.55140852962,20262.806794550335,20264.576220687148,20265.664015982988,20266.570512062855,20267.295708926751,20267.839606574671,20267.839606574671,20267.839606574671,20267.839606574671,20267.839606574671,20267.839606574671,20267.839606574671,20267.839606574671,20267.839606574671,20267.839606574671,20267.839606574671,20267.839606574671,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B14,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":19824.518100000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":15928.501},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":15957.516},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":15956.254999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":15963.562},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":15935.655000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":15960.984},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":15965.671},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":15979.153},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":16033.203},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":16119.128000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":16177.556},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":15968.173000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":16177.14},{"$f":"(BG14+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16298.000853768879},{"$f":"(BH14+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16317.918137561554},{"$f":"(BI14+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16330.749267583267},{"$f":"(BJ14+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16339.042007692575},{"$f":"(BK14+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16343.495217854383},{"$f":"(BL14+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16345.72433112223},{"$f":"(BM14+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16347.619451253058},{"$f":"(BN14+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16349.394150953187},{"$f":"(BO14+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16351.207143112921},{"$f":"(BP14+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16352.838836056682},{"$f":"(BQ14+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16354.28922978447},{"$f":"(BR14+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16355.558324296284},{"$f":"(BS14+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16356.646119592124},{"$f":"(BT14+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16357.552615671992},{"$f":"(BU14+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.277812535885},{"$f":"(BV14+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(BW14+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(BX14+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(BY14+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(BZ14+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(CA14+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(CB14+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(CC14+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(CD14+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(CE14+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(CF14+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},{"$f":"(CG14+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":16358.821710183805},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":16177.14},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":2541.4054999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":2653.7945},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":2727.6136999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":2791.3425000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":2869.6026999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":2983.5122999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":3103.7204999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":3214.0137},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":3314.8054999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":3453.5835999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":3528.5369999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":3515.0630000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":3647.3780999999999},{"$f":"(CX14+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3721.1244321646518},{"$f":"(CY14+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3780.1901762727748},{"$f":"(CZ14+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3821.4880158728861},{"$f":"(DA14+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3851.3260154248965},{"$f":"(DB14+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3870.1658626722101},{"$f":"(DC14+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3882.4163806179008},{"$f":"(DD14+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3891.2200659542918},{"$f":"(DE14+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3897.9554211617792},{"$f":"(DF14+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3903.2946233316993},{"$f":"(DG14+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3906.7125724729362},{"$f":"(DH14+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3908.5175647658662},{"$f":"(DI14+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DJ14+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DK14+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DL14+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DM14+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DN14+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DO14+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DP14+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DQ14+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DR14+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DS14+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DT14+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DU14+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DV14+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DW14+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},{"$f":"(DX14+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B14,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B14,'D - dwell by PC'!$B$7:$B$321,0)))","v":3909.0178963908647},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B14,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":3647.3780999999999},null,null,141.40399999999863,72.558199999999488,71.035800000001473,50.35320000000138,139.23859999999695,124.89520000000266,123.77520000000004,154.84179999999833,224.70310000000245,133.38139999999839,-222.85699999999997,341.28210000000036,194.60718593352794,78.983027900798334,54.1289696218264,38.13073966131924,23.293057409118774,14.479631213540415,10.698805467218335,8.510054907615995,7.1521943296538666,5.0496420849995047,3.2553860207153775,1.7694261368123989,1.0877952958398964,0.90649607986779301,0.7251968638956896,0.54389764791994821,0,0,0,0,0,0,0,0,0,0,0,167.77336666666693,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B14,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,7.6559131471509723E-3,3.8986077847660283E-3,3.8019856133970631E-3,2.6848017274627711E-3,7.4042378052601165E-3,6.5926904586004476E-3,6.4907786910768372E-3,8.0675483321883679E-3,1.1613758594327894E-2,0.6467813572692277,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B14)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,29.014999999999418,-1.261000000000422,7.3070000000006985,-27.906999999999243,25.328999999999724,4.6869999999998981,13.481999999999971,54.049999999999272,85.925000000001091,58.427999999999884,-209.38299999999981,208.96699999999873,120.86085376887968,19.917283792674425,12.831130021713761,8.2927401093074877,4.4532101618078741,2.2291132678474241]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B15,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3022,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":2683.8137399999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":1595.58348},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":1314.62192},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":1231.77538},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":1210.7314900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":1167.1509599999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":1172.7452000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":1199.7972600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":1213.2411},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":1239.4434100000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":1257.77808},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":1256.8739800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":1264.1780899999999},1277.904420235915,1291.6619576568157,1301.6840366333681,1309.2850616797164,1314.3725966202421,1317.9261390135221,1320.8229654912923,1323.4193372851357,1325.9528360031827,1328.1259796689396,1329.9625472114035,1331.4863175595706,1332.7210696424381,1333.6905823890024,1334.4186347282603,1334.9290055892088,1334.9290055892088,1334.9290055892088,1334.9290055892088,1334.9290055892088,1334.9290055892088,1334.9290055892088,1334.9290055892088,1334.9290055892088,1334.9290055892088,1334.9290055892088,1334.9290055892088,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B15,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":1264.1780899999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":2499.1972999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":1447.5425},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":1167.2274},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":1075.1699000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":1026.2082},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":967.25478999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":957.09041000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":957.09862999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":952.94246999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":964.28767000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":961.12329},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":955.52602999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":952.04657999999995},{"$f":"(BG15+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":952.04657999999995},{"$f":"(BH15+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":954.19498994968137},{"$f":"(BI15+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":955.57904049047067},{"$f":"(BJ15+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":956.47355028138452},{"$f":"(BK15+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":956.9539029800377},{"$f":"(BL15+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":957.19434987899547},{"$f":"(BM15+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":957.39877006938354},{"$f":"(BN15+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":957.59020091573495},{"$f":"(BO15+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":957.78576224002052},{"$f":"(BP15+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":957.96176743187755},{"$f":"(BQ15+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.11821649130604},{"$f":"(BR15+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.25510941830601},{"$f":"(BS15+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.37244621287732},{"$f":"(BT15+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.4702268750201},{"$f":"(BU15+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.54845140473435},{"$f":"(BV15+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(BW15+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(BX15+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(BY15+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(BZ15+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(CA15+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(CB15+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(CC15+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(CD15+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(CE15+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(CF15+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},{"$f":"(CG15+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":958.60711980202007},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":952.04657999999995},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":184.61644000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":148.04097999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":147.39452},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":156.60548},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":184.52329},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":199.89617000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":215.65478999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":242.69863000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":260.29863},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":275.15573999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":296.65478999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":301.34795000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":312.13150999999999},{"$f":"(CX15+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":325.85784023591498},{"$f":"(CY15+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":337.46696770713436},{"$f":"(CZ15+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":346.10499614289733},{"$f":"(DA15+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":352.81151139833185},{"$f":"(DB15+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":357.41869364020442},{"$f":"(DC15+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":360.73178913452654},{"$f":"(DD15+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":363.42419542190873},{"$f":"(DE15+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":365.82913636940077},{"$f":"(DF15+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":368.16707376316214},{"$f":"(DG15+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":370.16421223706209},{"$f":"(DH15+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":371.84433072009733},{"$f":"(DI15+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":373.23120814126463},{"$f":"(DJ15+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":374.34862342956069},{"$f":"(DK15+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":375.22035551398221},{"$f":"(DL15+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":375.87018332352602},{"$f":"(DM15+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DN15+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DO15+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DP15+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DQ15+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DR15+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DS15+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DT15+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DU15+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DV15+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DW15+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},{"$f":"(DX15+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B15,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B15,'D - dwell by PC'!$B$7:$B$321,0)))","v":376.32188578718876},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B15,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":312.13150999999999},null,null,-1088.2302599999996,-280.96155999999996,-82.846540000000005,-21.043889999999919,-43.580530000000181,5.5942400000001271,27.052059999999983,13.443839999999909,26.202310000000125,18.33466999999996,-0.90409999999997126,7.3041099999998096,13.726330235915157,13.75753742090069,10.022078976552393,7.6010250463482407,5.0875349405257566,3.5535423932799404,2.8968264777702188,2.5963717938434456,2.5334987180469852,2.1731436657569247,1.8365675424638539,1.5237703481670906,1.2347520828675442,0.96951274656430542,0.72805233925782886,0.51037086094856932,0,0,0,0,0,0,0,0,0,0,0,22.232736666666671,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B15,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,-0.40547905533861661,-0.17608703243781387,-6.3019289987192639E-2,-1.7084194360176164E-2,-3.5995206501154287E-2,4.7930732113694585E-3,2.3067295436382862E-2,1.1205093100479235E-2,2.159695216391877E-2,-7.0778040523644812,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B15)>0,0,1)","v":1},null,null,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-1051.6547999999998,-280.31510000000003,-92.057499999999891,-48.961700000000064,-58.953410000000076,-10.164379999999937,8.2199999999374995E-3,-4.1561599999999999,11.345200000000091,-3.164380000000051,-5.5972600000000057,-3.4794500000000426,0,2.1484099496814224,1.3840505407893033,0.89450979091384397,0.48035269865317787,0.24044689895777083]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B16,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3023,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":18426.849409999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":18972.9774},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":19284.956200000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":19456.685000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":19678.427200000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":19902.9643},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":20075.279699999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":20186.4552},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":20266.720600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":20410.4912},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":20471.230099999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":20589.073700000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":20621.276400000002},20644.620040395988,20714.341954878262,20759.258267734833,20783.364830864324,20796.31008062249,20802.789996670243,20808.299012082469,20813.457971581156,20818.568711285858,20823.168377020087,20827.256968783848,20830.83448657714,20833.900930399959,20836.45630025231,20838.500596134192,20840.033818045602,20840.033818045602,20840.033818045602,20840.033818045602,20840.033818045602,20840.033818045602,20840.033818045602,20840.033818045602,20840.033818045602,20840.033818045602,20840.033818045602,20840.033818045602,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B16,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":20621.276400000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":17486.359},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":17953.223999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":18193.863000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":18304.611000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":18441.556},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":18565.967000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":18672.654999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":18748.447},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":18801.811000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":18906.797999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":18929.777999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":19023.048999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":19053.649000000001},{"$f":"(BG16+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19076.992640395987},{"$f":"(BH16+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19146.714554878261},{"$f":"(BI16+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19191.630867734832},{"$f":"(BJ16+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19215.737430864323},{"$f":"(BK16+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19228.682680622489},{"$f":"(BL16+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19235.162596670241},{"$f":"(BM16+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19240.671612082468},{"$f":"(BN16+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19245.830571581155},{"$f":"(BO16+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19250.941311285857},{"$f":"(BP16+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19255.540977020086},{"$f":"(BQ16+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19259.629568783846},{"$f":"(BR16+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19263.207086577138},{"$f":"(BS16+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19266.273530399958},{"$f":"(BT16+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19268.828900252309},{"$f":"(BU16+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19270.873196134191},{"$f":"(BV16+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(BW16+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(BX16+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(BY16+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(BZ16+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(CA16+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(CB16+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(CC16+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(CD16+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(CE16+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(CF16+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},{"$f":"(CG16+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":19272.406418045601},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":19053.649000000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":940.49041},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1019.7534000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1091.0932},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1152.0740000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1236.8712},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1336.9973},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1402.6247000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1438.0082},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1464.9096},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1503.6931999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1541.4521},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1566.0246999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1567.6274000000001},{"$f":"(CX16+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(CY16+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(CZ16+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DA16+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DB16+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DC16+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DD16+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DE16+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DF16+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DG16+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DH16+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DI16+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DJ16+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DK16+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DL16+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DM16+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DN16+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DO16+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DP16+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DQ16+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DR16+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DS16+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DT16+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DU16+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DV16+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DW16+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},{"$f":"(DX16+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B16,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B16,'D - dwell by PC'!$B$7:$B$321,0)))","v":1567.6274000000001},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B16,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1567.6274000000001},null,null,546.12799000000086,311.97880000000077,171.72880000000077,221.74220000000059,224.53709999999774,172.3153999999995,111.17550000000119,80.265400000000227,143.77059999999983,60.738899999996647,117.84360000000379,32.202700000001641,23.343640395985858,69.72191448227386,44.916312856570585,24.106563129491406,12.945249758166028,6.4799160477523401,5.5090154122262902,5.1589594986871816,5.1107397047017002,4.5996657342293474,4.0885917637606326,3.5775177932919178,3.066443822819565,2.5553698523508501,2.0442958818821353,1.5332219114097825,0,0,0,0,0,0,0,0,0,0,0,111.73716666666708,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B16,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,2.9637621594911678E-2,1.6443323228751749E-2,8.9048063277425982E-3,1.1396710179560454E-2,1.1410317385527557E-2,8.6577756661101457E-3,5.5379303133695768E-3,3.9762008339137012E-3,7.0939252007056197E-3,1.1450956747843677,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B16)>0,0,1)","v":1},null,null,-1.4779288903810084E-12,1.3642420526593924E-12,0,0,0,0,0,0,0,0,0,1.8189894035458565E-12,0,0,0,0,0,0,null,null,null,466.86499999999796,240.63900000000285,110.74799999999959,136.94499999999971,124.41100000000006,106.68799999999828,75.792000000001281,53.364000000001397,104.98699999999735,22.979999999999563,93.27100000000064,30.600000000002183,23.343640395985858,69.72191448227386,44.916312856570585,24.106563129491406,12.945249758166028,6.4799160477523401]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B17,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melton (C)"},3024,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":6310.1150399999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":6938.6286399999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":7223.47397},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":7411.18631},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":7644.6273700000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":7943.1001999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":8271.2055099999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":8760.6794200000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":9582.1917899999989},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":10586.788190000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":11663.323189999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":12724.49266},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":13729.285010000001},14575.16806720921,15101.365836505027,15440.353424634566,15614.33808452823,15707.768029905112,15754.535625254639,15794.295924874974,15831.529760696469,15867.78302872494,15900.410969950563,15929.413584373338,15954.790871993268,15976.54283281035,15994.669466824585,16009.170774035974,16020.046754444515,16020.046754444515,16020.046754444515,16020.046754444515,16020.046754444515,16020.046754444515,16020.046754444515,16020.046754444515,16020.046754444515,16020.046754444515,16020.046754444515,16020.046754444515,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B17,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":13729.285010000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":6079.4985999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":6682.0658000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":6941.3315000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":7103.7232999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":7307.9670999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":7592.6849000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":7908.1151},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":8363.8438000000006},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":9171.6684999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":10166.433000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":11234.040999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":12294.067999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":13291.022000000001},{"$f":"(BG17+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":14136.905057209209},{"$f":"(BH17+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":14663.102826505026},{"$f":"(BI17+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15002.090414634566},{"$f":"(BJ17+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15176.075074528229},{"$f":"(BK17+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15269.505019905111},{"$f":"(BL17+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15316.272615254638},{"$f":"(BM17+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15356.032914874973},{"$f":"(BN17+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15393.266750696468},{"$f":"(BO17+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15429.520018724939},{"$f":"(BP17+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15462.147959950562},{"$f":"(BQ17+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15491.150574373338},{"$f":"(BR17+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15516.527861993267},{"$f":"(BS17+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15538.279822810349},{"$f":"(BT17+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15556.406456824585},{"$f":"(BU17+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15570.907764035974},{"$f":"(BV17+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(BW17+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(BX17+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(BY17+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(BZ17+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(CA17+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(CB17+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(CC17+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(CD17+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(CE17+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(CF17+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},{"$f":"(CG17+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":15581.783744444514},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":13291.022000000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":230.61644000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":256.56283999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":282.14247},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":307.46301},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":336.66027000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":350.4153},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":363.09041000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":396.83562000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":410.52328999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":420.35518999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":429.28219000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":430.42466000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":438.26301000000001},{"$f":"(CX17+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(CY17+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(CZ17+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DA17+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DB17+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DC17+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DD17+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DE17+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DF17+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DG17+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DH17+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DI17+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DJ17+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DK17+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DL17+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DM17+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DN17+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DO17+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DP17+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DQ17+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DR17+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DS17+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DT17+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DU17+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DV17+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DW17+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},{"$f":"(DX17+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B17,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B17,'D - dwell by PC'!$B$7:$B$321,0)))","v":438.26301000000001},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B17,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":438.26301000000001},null,null,628.51360000000022,284.8453300000001,187.71234000000004,233.44106000000011,298.4728299999997,328.10530999999992,489.47391000000061,821.51236999999855,1004.5964000000022,1076.534999999998,1061.1694700000007,1004.7923500000015,845.88305720920835,526.19776929581712,338.98758812953929,173.98465989366377,93.429945376881733,46.767595349527255,39.76029962033499,37.233835821494722,36.253268028471211,32.627941225622635,29.002614422775878,25.37728761992912,21.751960817082363,18.126634014235606,14.501307211388848,10.875980408540272,0,0,0,0,0,0,0,0,0,0,0,771.86089333333382,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B17,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,9.9604142874707424E-2,4.1052107668353433E-2,2.5986435443609679E-2,3.1498474095168261E-2,3.9043476621411832E-2,4.1306958459368381E-2,5.917806169949702E-2,9.3772677964284901E-2,0.10483993871301989,5.9586919282157869,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B17)>0,0,1)","v":1},null,null,-2.2737367544323206E-13,0,0,0,0,0,0,0,-7.9580786405131221E-13,0,0,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,null,null,null,602.56720000000041,259.26569999999992,162.39179999999942,204.24380000000019,284.71780000000035,315.43019999999979,455.72870000000057,807.82469999999921,994.76450000000114,1067.6079999999984,1060.027,996.95400000000154,845.88305720920835,526.19776929581712,338.98758812953929,173.98465989366377,93.429945376881733,46.767595349527255]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B18,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3025,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":4668.4356399999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":4744.4115899999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":4754.19175},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":4680.54792},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":4701.5889900000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":4788.91536},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":4869.5151000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":4951.2137000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":5028.2959000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":5140.8222000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":5212.4903999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":5251.9697999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5416.1917999999996},5472.8219047790553,5484.283535793068,5491.6673577706306,5496.0100004423111,5498.3420041250174,5499.5093194236242,5500.5017332023772,5501.4310866543865,5502.3558087271658,5503.1880585926674,5503.9278362508912,5504.5751417018373,5505.1299749455047,5505.5923359818944,5505.9622248110063,5506.2396414328405,5506.2396414328405,5506.2396414328405,5506.2396414328405,5506.2396414328405,5506.2396414328405,5506.2396414328405,5506.2396414328405,5506.2396414328405,5506.2396414328405,5506.2396414328405,5506.2396414328405,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B18,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5416.1917999999996},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":4053.9917999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":4042.7568000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":4006.0711999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":3879.5945000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":3831.7341999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":3824.8906999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":3802.0493000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":3799.8795},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":3818.2274000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":3883.8989000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":3943.9533999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":3981.7204999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":4119.3698999999997},{"$f":"(BG18+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4174.6819701903278},{"$f":"(BH18+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4186.1436012043405},{"$f":"(BI18+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4193.527423181903},{"$f":"(BJ18+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4197.8700658535836},{"$f":"(BK18+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4200.2020695362899},{"$f":"(BL18+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4201.3693848348967},{"$f":"(BM18+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4202.3617986136496},{"$f":"(BN18+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4203.2911520656589},{"$f":"(BO18+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4204.2158741384383},{"$f":"(BP18+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4205.0481240039398},{"$f":"(BQ18+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4205.7879016621637},{"$f":"(BR18+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4206.4352071131098},{"$f":"(BS18+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4206.9900403567772},{"$f":"(BT18+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4207.4524013931668},{"$f":"(BU18+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4207.8222902222788},{"$f":"(BV18+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(BW18+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(BX18+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(BY18+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(BZ18+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(CA18+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(CB18+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(CC18+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(CD18+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(CE18+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(CF18+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},{"$f":"(CG18+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":4208.0997068441129},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":4119.3698999999997},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":614.44384000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":701.65479000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":748.12054999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":800.95342000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":869.85478999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":964.02466000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1067.4657999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1151.3342},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1210.0685000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1256.9232999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1268.537},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1270.2492999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1296.8218999999999},{"$f":"(CX18+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(CY18+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(CZ18+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DA18+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DB18+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DC18+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DD18+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DE18+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DF18+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DG18+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DH18+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DI18+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DJ18+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DK18+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DL18+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DM18+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DN18+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DO18+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DP18+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DQ18+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DR18+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DS18+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DT18+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DU18+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DV18+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DW18+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},{"$f":"(DX18+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B18,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B18,'D - dwell by PC'!$B$7:$B$321,0)))","v":1298.1399345887273},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B18,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1296.8218999999999},null,null,75.975950000000012,9.7801600000002509,-73.64382999999998,21.041070000000218,87.32636999999977,80.599740000000565,81.698599999999715,77.08219999999983,112.52630000000045,71.66819999999916,39.479400000000169,164.22199999999975,56.630104779055728,11.46163101401271,7.3838219775625475,4.3426426716805508,2.3320036827062722,1.1673152986068089,0.99241377875296166,0.92935345200930897,0.92472207277933194,0.83224986550158064,0.73977765822382935,0.64730545094607805,0.55483324366741726,0.46236103638966597,0.36988882911191467,0.27741662183416338,0,0,0,0,0,0,0,0,0,0,0,90.435699999999997,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B18,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.6274391650390241E-2,2.0614063123474136E-3,-1.5490294433328278E-2,4.4954288172314172E-3,1.8573799238031707E-2,1.6830479125444553E-2,1.6777563745515423E-2,1.5568344383923405E-2,2.237861538737218E-2,1.0829970469658674,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B18)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,-11.234999999999673,-36.68560000000025,-126.47669999999971,-47.860300000000279,-6.8434999999999491,-22.841399999999794,-2.169800000000123,18.347900000000209,65.671499999999924,60.054499999999734,37.767100000000028,137.64939999999979,55.312070190328086,11.46163101401271,7.3838219775625475,4.3426426716805508,2.3320036827062722,1.1673152986068089]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B19,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Wyndham (C)"},3026,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":18},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":18.046575000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":17.654795},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":17.756163999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":17.980822},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":18.043835999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":18},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":783.25479500000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":2384.315071},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":2395.8098300000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":2391.2410600000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":2394.1013899999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2398.4740000000002},2407.3296354770778,2476.7151520946072,2522.288414021054,2546.3736567558217,2559.9100003817293,2567.2890179699839,2573.6127021300354,2579.5816510223667,2585.4272311015675,2590.7294304242832,2595.4790984901952,2599.667084798984,2603.2842388503313,2606.3214101439185,2608.7694481794251,2610.6192024565335,2610.6192024565335,2610.6192024565335,2610.6192024565335,2610.6192024565335,2610.6192024565335,2610.6192024565335,2610.6192024565335,2610.6192024565335,2610.6192024565335,2610.6192024565335,2610.6192024565335,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B19,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2398.4740000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":17},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":17.046575000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":16.654795},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":16.756163999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":16.980822},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":17.043835999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":17},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":765.00274000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":2330.2274000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":2340.3836000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":2335.2438000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":2338.2055},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":2342.4740000000002},{"$f":"(BG19+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2345.3699019418045},{"$f":"(BH19+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2409.3042918830824},{"$f":"(BI19+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2450.4921606072908},{"$f":"(BJ19+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2471.6512970035833},{"$f":"(BK19+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2483.0137755056298},{"$f":"(BL19+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2488.7014144591562},{"$f":"(BM19+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2493.5368614654517},{"$f":"(BN19+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2498.0650526932627},{"$f":"(BO19+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2502.464944338084},{"$f":"(BP19+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2506.4248468184232},{"$f":"(BQ19+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2509.9447601342804},{"$f":"(BR19+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2513.0246842856554},{"$f":"(BS19+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2515.6646192725484},{"$f":"(BT19+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2517.8645650949593},{"$f":"(BU19+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2519.6245217528876},{"$f":"(BV19+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(BW19+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(BX19+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(BY19+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(BZ19+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(CA19+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(CB19+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(CC19+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(CD19+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(CE19+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(CF19+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},{"$f":"(CG19+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":2520.9444892463339},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":2342.4740000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":18.252054999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":54.087671},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":55.426229999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":55.997259999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":55.895890000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":56},{"$f":"(CX19+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":61.959733535273308},{"$f":"(CY19+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":67.41086021152465},{"$f":"(CZ19+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":71.796253413763253},{"$f":"(DA19+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":74.722359752238575},{"$f":"(DB19+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":76.896224876099424},{"$f":"(DC19+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":78.587603510827506},{"$f":"(DD19+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":80.075840664583794},{"$f":"(DE19+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":81.516598329103914},{"$f":"(DF19+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":82.962286763483377},{"$f":"(DG19+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":84.304583605859932},{"$f":"(DH19+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":85.534338355914656},{"$f":"(DI19+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":86.642400513328681},{"$f":"(DJ19+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":87.619619577783084},{"$f":"(DK19+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":88.456845048958996},{"$f":"(DL19+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.144926426537509},{"$f":"(DM19+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DN19+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DO19+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DP19+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DQ19+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DR19+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DS19+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DT19+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DU19+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DV19+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DW19+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},{"$f":"(DX19+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B19,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B19,'D - dwell by PC'!$B$7:$B$321,0)))","v":89.674713210199741},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B19,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":56},null,null,4.6575000000000699E-2,-0.39178000000000068,0.10136899999999827,0.22465800000000158,6.3013999999999015E-2,-4.3835999999998876E-2,765.25479500000006,1601.0602759999999,11.494759000000158,-4.5687699999998586,2.8603299999995215,4.3726100000003498,8.8556354770776124,69.385516617529447,45.573261926446776,24.085242734767689,13.536343625907648,7.3790175882545554,6.3236841600514708,5.9689488923313547,5.8455800792007722,5.3021993227157509,4.7496680659119193,4.1879863087888225,3.6171540513473701,3.0371712935871074,2.44803803550667,1.8497542771083317,0,0,0,0,0,0,0,0,0,0,0,792.60327666666672,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B19,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,2.5874999999999648E-3,-2.170938252826371E-2,5.7417262562380333E-3,1.2652394965489311E-2,3.5045116402352416E-3,-2.4294168933922666E-3,42.514155277777782,2.0441116814356683,4.8209899521287625E-3,495.14928091784316,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B19)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,4.2632564145606011E-14,-2.2737367544323206E-13,0,9.9475983006414026E-14,-2.2026824808563106E-13,0,-6.3948846218409017E-14,1.2789769243681803E-13,0,-1.8474111129762605E-13,0,null,null,null,4.6575000000000699E-2,-0.39178000000000068,0.10136899999999827,0.22465800000000158,6.3013999999999015E-2,-4.3835999999998876E-2,748.00274000000002,1565.2246600000003,10.156199999999899,-5.1397999999999229,2.961699999999837,4.268500000000131,2.8959019418043681,63.934389941277914,41.187868724208329,21.159136396292524,11.362478502046542,5.6876389535264025]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B20,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Wyndham (C)"},3027,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":1031.6685},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":1282.6748396999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":1534.2356},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":1769.6849},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":2028.3863178000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":2287.2677795},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":2498.1479863},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":2631.1205},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":2819.0630000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":2932.8567616},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":3007.7096041},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":3062.6712055000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":3110.8137000000002},3171.5768462519563,3188.2118991800207,3199.0766703899185,3204.7722892708402,3207.9329990462243,3209.6174056648242,3211.0631395896403,3212.4298430513836,3213.7702942410929,3214.9879244311528,3216.0802393728245,3217.042071592361,3217.8664992091067,3218.553522223061,3219.1031406342249,3219.5153544425975,3219.5153544425975,3219.5153544425975,3219.5153544425975,3219.5153544425975,3219.5153544425975,3219.5153544425975,3219.5153544425975,3219.5153544425975,3219.5153544425975,3219.5153544425975,3219.5153544425975,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B20,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":3110.8137000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":1030.6685},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":1281.6721},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":1533.2356},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":1768.6849},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":2026.9644000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":2285.2622999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":2496.8110000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":2630.1205},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":2818.0630000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":2931.2732000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":3005.7507000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":3060.1260000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":3107.8137000000002},{"$f":"(BG20+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3167.7485781091841},{"$f":"(BH20+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3183.5964401550632},{"$f":"(BI20+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3193.8059637323513},{"$f":"(BJ20+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3199.0508260814936},{"$f":"(BK20+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3201.8673226800393},{"$f":"(BL20+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3203.2771573180962},{"$f":"(BM20+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3204.4757532092326},{"$f":"(BN20+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3205.5981874728836},{"$f":"(BO20+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3206.6888192262795},{"$f":"(BP20+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3207.6703878043359},{"$f":"(BQ20+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3208.5428932070527},{"$f":"(BR20+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3209.3063354344295},{"$f":"(BS20+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3209.9607144864667},{"$f":"(BT20+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3210.5060303631644},{"$f":"(BU20+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3210.9422830645226},{"$f":"(BV20+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(BW20+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(BX20+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(BY20+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(BZ20+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(CA20+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(CB20+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(CC20+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(CD20+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(CE20+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(CF20+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},{"$f":"(CG20+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3211.2694725905412},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":3107.8137000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1.0027397},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1.4219177999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":2.0054794999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1.3369863},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1.5835615999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1.9589041},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":2.5452054999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":3},{"$f":"(CX20+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":3.8282681427722527},{"$f":"(CY20+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":4.6154590249576},{"$f":"(CZ20+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":5.27070665756714},{"$f":"(DA20+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":5.7214631893465118},{"$f":"(DB20+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":6.0656763661851585},{"$f":"(DC20+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":6.3402483467279538},{"$f":"(DD20+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":6.5873863804075183},{"$f":"(DE20+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":6.8316555784999506},{"$f":"(DF20+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.0814750148134813},{"$f":"(DG20+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.3175366268167696},{"$f":"(DH20+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.5373461657717931},{"$f":"(DI20+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.7357361579314947},{"$f":"(DJ20+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":7.905784722639809},{"$f":"(DK20+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.0474918598967378},{"$f":"(DL20+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.16085756970228},{"$f":"(DM20+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DN20+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DO20+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DP20+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DQ20+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DR20+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DS20+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DT20+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DU20+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DV20+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DW20+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},{"$f":"(DX20+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B20,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B20,'D - dwell by PC'!$B$7:$B$321,0)))","v":8.2458818520564368},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B20,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":3},null,null,251.0063396999999,251.56076030000008,235.44929999999999,258.70141780000017,258.88146169999982,210.8802068,132.97251370000004,187.94250000000011,113.79376159999993,74.852842499999952,54.961601400000291,48.142494499999884,60.763146251956186,16.635052928064397,10.864771209897754,5.6956188809217565,3.1607097753840208,1.6844066185999509,1.4457339248160679,1.3667034617433274,1.3404511897092561,1.2176301900599356,1.0923149416717024,0.9618322195365181,0.8244276167456519,0.68702301395433096,0.54961841116391952,0.41221380837259858,0,0,0,0,0,0,0,0,0,0,0,144.90292510000003,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B20,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,0.24330135086997418,0.19612200420087511,0.15346358799130977,0.14618501734404821,0.12762926836382138,9.2197428167373863E-2,5.3228437398116446E-2,7.1430593923767605E-2,4.0365810058164753E-2,12.488038870193902,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B20)>0,0,1)","v":1},null,null,0,-1.0724754417879012E-13,0,0,7.3940853440035426E-14,9.2370555648813024E-14,-1.9229062786507711E-13,0,0,-6.0840221749458578E-14,-7.30526750203353E-14,6.5725203057809267E-14,0,-2.1760371282653068E-14,-5.5067062021407764E-14,4.8849813083506888E-14,1.3855583347321954E-13,-1.4210854715202004E-13,null,null,null,251.00360000000001,251.56349999999998,235.44929999999999,258.2795000000001,258.2978999999998,211.54870000000028,133.30949999999984,187.94250000000011,113.21019999999999,74.477499999999964,54.375300000000152,47.68769999999995,59.934878109183956,15.847862045879083,10.20952357728811,5.244862349142295,2.8164965985456547,1.4098346380569637]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B21,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3028,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":10854.337},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":10963.271799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":11003.2274},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":11041.4329},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":11097.506800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":11199.415300000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":11226.994499999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":11274.241099999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":11350.5041},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":11469.209199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":11505.8328},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":11480.4},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":11530.262999999999},11565.012852542699,11608.799667143252,11636.45563419931,11651.877049797844,11659.72283764474,{"$f":"BM21+DD21","v":11663.214131402956},11664.918243616297,11666.371726452593,11667.806100974931,11669.097038045034,11670.244537662904,11671.248599828539,11672.109224541942,11672.826411803111,11673.400161612046,11673.830473968746,11673.830473968746,11673.830473968746,11673.830473968746,11673.830473968746,11673.830473968746,11673.830473968746,11673.830473968746,11673.830473968746,11673.830473968746,11673.830473968746,11673.830473968746,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B21,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":11530.262999999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":9357.2109999999993},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":9390.4766999999993},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":9382.2163999999993},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":9376.9781000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":9370.5205000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":9400.9945000000007},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":9370.9506999999994},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":9353.7945},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":9356.6082000000006},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":9403.5807999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":9388.0848999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":9333.8547999999992},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":9336.3588999999993},{"$f":"(BG21+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9337.1169525381956},{"$f":"(BH21+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9355.9502933382082},{"$f":"(BI21+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9368.0831246551516},{"$f":"(BJ21+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9374.8748964765291},{"$f":"(BK21+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9378.5220850888545},{"$f":"(BL21+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9380.3477336054693},{"$f":"(BM21+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9381.8998410311233},{"$f":"(BN21+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9383.353323867419},{"$f":"(BO21+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9384.7876983897568},{"$f":"(BP21+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9386.0786354598604},{"$f":"(BQ21+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9387.2261350777299},{"$f":"(BR21+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9388.2301972433652},{"$f":"(BS21+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9389.0908219567682},{"$f":"(BT21+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9389.8080092179371},{"$f":"(BU21+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.3817590268718},{"$f":"(BV21+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(BW21+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(BX21+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(BY21+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(BZ21+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(CA21+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(CB21+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(CC21+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(CD21+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(CE21+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(CF21+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},{"$f":"(CG21+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":9390.8120713835724},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":9336.3588999999993},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1497.126},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1572.7951},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1621.011},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1664.4548},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1726.9863},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1798.4208000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1856.0437999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1920.4466},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1993.8959},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":2065.6284000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":2117.7478999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":2146.5452},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":2193.9041000000002},{"$f":"(CX21+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2227.8959000045043},{"$f":"(CY21+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2252.8493738050443},{"$f":"(CZ21+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2268.3725095441591},{"$f":"(DA21+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2277.0021533213157},{"$f":"(DB21+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2281.2007525558856},{"$f":"(DC21+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2282.866397797487},{"$f":"(DD21+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DE21+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DF21+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DG21+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DH21+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DI21+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DJ21+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DK21+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DL21+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DM21+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DN21+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DO21+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DP21+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DQ21+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DR21+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DS21+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DT21+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DU21+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DV21+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DW21+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},{"$f":"(DX21+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B21,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B21,'D - dwell by PC'!$B$7:$B$321,0)))","v":2283.0184025851745},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B21,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":2193.9041000000002},null,null,108.93479999999909,39.955600000001141,38.205500000000029,56.073900000001231,101.90849999999955,27.579199999998309,47.246600000000399,76.263000000000829,118.70509999999922,36.623600000000806,-25.432800000000498,49.862999999999374,34.749852542699955,43.786814600553043,27.655967056058216,15.421415598533713,7.8457878468962008,3.491293758215761,1.7041122133414319,1.4534828362957342,1.4343745223377482,1.2909370701036096,1.147499617869471,1.0040621656353323,0.86062471340301272,0.7171872611688741,0.57374980893473548,0.43031235670059687,0,0,0,0,0,0,0,0,0,0,0,80.738233333333483,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B21,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.0036062082833697E-2,3.6444959797494736E-3,3.4722085267455682E-3,5.0784984619163254E-3,9.1830085654913685E-3,2.4625571301029048E-3,4.2083034778364059E-3,6.7643577357947571E-3,1.0458134630337623E-2,0.61452918434231241,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B21)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,33.265699999999924,-8.2602999999999156,-5.2382999999990716,-6.4575999999997293,30.47400000000016,-30.043800000001283,-17.156199999999444,2.8137000000006083,46.972599999999147,-15.495899999999892,-54.230100000000675,2.5041000000001077,0.75805253819635254,18.833340800012593,12.132831316943339,6.7917718213775515,3.647188612325408,1.8256485166148195]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B22,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melton (C)"},3029,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":23975.611000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":25511.381000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":26417.320800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":27417.3701},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":28707.931099999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":30081.2598},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":31766.592199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":33869.410900000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":36176.022100000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":38807.626600000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":42081.566900000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":44664.008199999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":47743.312100000003},50398.177723886663,50782.812499484615,51030.602251739139,51157.831259266932,51226.153370141197,51260.352906723434,51289.428248554112,51316.65607416194,51343.143036177658,51366.9813019918,51388.170871604372,51406.711745015375,51422.603922224807,51435.847403232663,51446.442188038949,51454.388276643665,51454.388276643665,51454.388276643665,51454.388276643665,51454.388276643665,51454.388276643665,51454.388276643665,51454.388276643665,51454.388276643665,51454.388276643665,51454.388276643665,51454.388276643665,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B22,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":47743.312100000003},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":22151.8},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":23430.855},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":24145.74},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":25010.34},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":26163.226999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":27357.131000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":28886.447},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":30884.989000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":33077.97},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":35559.264999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":38795.997000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":41363.262999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":44403.345000000001},{"$f":"(BG22+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":47056.70751904857},{"$f":"(BH22+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":47441.342294646522},{"$f":"(BI22+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":47689.132046901046},{"$f":"(BJ22+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":47816.361054428839},{"$f":"(BK22+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":47884.683165303104},{"$f":"(BL22+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":47918.882701885341},{"$f":"(BM22+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":47947.958043716018},{"$f":"(BN22+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":47975.185869323846},{"$f":"(BO22+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48001.672831339565},{"$f":"(BP22+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48025.511097153707},{"$f":"(BQ22+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48046.700666766279},{"$f":"(BR22+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48065.241540177281},{"$f":"(BS22+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48081.133717386714},{"$f":"(BT22+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48094.37719839457},{"$f":"(BU22+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48104.971983200856},{"$f":"(BV22+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(BW22+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(BX22+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(BY22+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(BZ22+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(CA22+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(CB22+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(CC22+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(CD22+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(CE22+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(CF22+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},{"$f":"(CG22+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":48112.918071805572},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":44403.345000000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1823.8109999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":2080.5259999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":2271.5808000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":2407.0300999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":2544.7040999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":2724.1288},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":2880.1451999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":2984.4218999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":3098.0520999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":3248.3616000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":3285.5699},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":3300.7451999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":3339.9670999999998},{"$f":"(CX22+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(CY22+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(CZ22+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DA22+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DB22+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DC22+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DD22+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DE22+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DF22+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DG22+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DH22+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DI22+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DJ22+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DK22+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DL22+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DM22+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DN22+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DO22+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DP22+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DQ22+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DR22+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DS22+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DT22+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DU22+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DV22+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DW22+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},{"$f":"(DX22+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B22,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B22,'D - dwell by PC'!$B$7:$B$321,0)))","v":3341.4702048380964},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B22,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":3339.9670999999998},null,null,1535.7700000000004,905.9398000000001,1000.0492999999988,1290.5609999999979,1373.3287000000018,1685.3323999999993,2102.8187000000034,2306.6111999999994,2631.6045000000013,3273.940300000002,2582.4412999999913,3079.3039000000063,2654.8656238866606,384.63477559795137,247.7897522545245,127.22900752779242,68.322110874265491,34.19953658223676,29.075341830677644,27.227825607827981,26.486962015718746,23.838265814141778,21.189569612572086,18.540873411002394,15.892177209432703,13.243481007855735,10.594784806286043,7.9460886047163513,0,0,0,0,0,0,0,0,0,0,0,2347.0114666666682,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B22,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,6.4055510410141459E-2,3.5511201843600793E-2,3.7855818444692435E-2,4.7070926033128124E-2,4.7837954439008845E-2,5.6025991305058254E-2,6.6195916979725711E-2,6.8103079997768656E-2,7.2744440854374703E-2,5.5044537811944325,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B22)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,3.637978807091713E-12,0,0,0,0,0,0,0,0,null,null,null,1279.0550000000003,714.88500000000204,864.59999999999854,1152.8869999999988,1193.9040000000023,1529.3159999999989,1998.5420000000013,2192.9809999999998,2481.2949999999983,3236.7320000000036,2567.265999999996,3040.0820000000022,2653.3625190485691,384.63477559795137,247.7897522545245,127.22900752779242,68.322110874265491,34.19953658223676]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B23,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3030,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":28100.419600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":29990.6548},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":30946.073900000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":31933.082000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":33030.446299999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":34480.526899999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":36144.4853},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":37469.164899999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":38336.991999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":40672.902099999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":41861.624899999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":42058.194099999993},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":43345.015999999996},44279.509426182369,45305.810312615489,45963.597566329983,46300.114331286779,46479.440102596389,46569.203990122172,46645.518349165795,46716.983512723062,46786.480111374578,46849.027050160948,46904.624329082159,46953.271948138208,46994.969907329127,47029.718206654885,47057.516846115483,47078.365825710935,47078.365825710935,47078.365825710935,47078.365825710935,47078.365825710935,47078.365825710935,47078.365825710935,47078.365825710935,47078.365825710935,47078.365825710935,47078.365825710935,47078.365825710935,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B23,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":43345.015999999996},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":25068.373},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":26836.663},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":27706.526000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":28639.756000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":29664.996999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":31005.657999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":32586.635999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":33802.531999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":34620.466},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":36901.065999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":38044.74},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":38276.089999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":39482.152999999998},{"$f":"(BG23+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":40384.361805141314},{"$f":"(BH23+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":41390.125235173313},{"$f":"(BI23+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":42038.059033584701},{"$f":"(BJ23+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":42371.998363267674},{"$f":"(BK23+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":42551.324134577291},{"$f":"(BL23+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":42641.088022103067},{"$f":"(BM23+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":42717.402381146698},{"$f":"(BN23+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":42788.867544703964},{"$f":"(BO23+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":42858.36414335548},{"$f":"(BP23+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":42920.911082141844},{"$f":"(BQ23+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":42976.508361063054},{"$f":"(BR23+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43025.155980119111},{"$f":"(BS23+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43066.853939310022},{"$f":"(BT23+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43101.60223863578},{"$f":"(BU23+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43129.400878096385},{"$f":"(BV23+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(BW23+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(BX23+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(BY23+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(BZ23+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(CA23+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(CB23+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(CC23+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(CD23+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(CE23+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(CF23+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},{"$f":"(CG23+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":43150.249857691837},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":39482.152999999998},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":3032.0466000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":3153.9917999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":3239.5479},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":3293.326},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":3365.4493000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":3474.8688999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":3557.8492999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":3666.6329000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":3716.5259999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":3771.8361},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":3816.8849},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":3782.1041},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":3862.8629999999998},{"$f":"(CX23+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3895.1476210410547},{"$f":"(CY23+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3915.6850774421787},{"$f":"(CZ23+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3925.5385327452855},{"$f":"(DA23+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DB23+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DC23+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DD23+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DE23+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DF23+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DG23+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DH23+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DI23+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DJ23+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DK23+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DL23+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DM23+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DN23+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DO23+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DP23+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DQ23+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DR23+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DS23+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DT23+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DU23+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DV23+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DW23+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},{"$f":"(DX23+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B23,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B23,'D - dwell by PC'!$B$7:$B$321,0)))","v":3928.1159680191013},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B23,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":3862.8629999999998},null,null,1890.2351999999992,955.4191000000028,987.0080999999991,1097.3642999999938,1450.0806000000011,1663.9584000000032,1324.6795999999958,867.82710000000225,2335.910100000001,1188.7227999999959,196.56919999999809,1286.8219000000026,934.49342618237279,1026.3008864331205,657.787253714494,336.51676495679567,179.32577130960999,89.763887525783502,76.314359043622972,71.465163557266351,69.496598651516251,62.546938786370447,55.597278921210091,48.647619056049734,41.697959190918482,34.748299325758126,27.798639460597769,20.848979595451965,0,0,0,0,0,0,0,0,0,0,0,1509.4722666666664,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B23,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,6.7267152124660834E-2,3.1857227071947936E-2,3.1894453014926771E-2,3.4364496981531323E-2,4.3901332329257636E-2,4.8257916847552762E-2,3.6649563246097694E-2,2.3161100662801415E-2,6.0930969753704156E-2,4.2031579114720063,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B23)>0,0,1)","v":1},null,null,0,0,0,0,-3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,3.637978807091713E-12,-3.637978807091713E-12,null,null,null,1768.2900000000009,869.86300000000119,933.22999999999956,1025.2409999999982,1340.6610000000001,1580.9779999999992,1215.8960000000006,817.93400000000111,2280.5999999999985,1143.6739999999991,231.34999999999854,1206.0630000000019,902.20880514131568,1005.7634300319987,647.93379841138812,333.93932968297304,179.32577130961727,89.763887525776227]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B24,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3031,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":6040.8438000000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":6090.1745000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":6093.2000000000007},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":6098.4355999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":6099.0109999999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":6098.6728000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":6080.9261000000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":6053.8},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":5989.0822000000007},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":5937.4620000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":5904.1863000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":5886.0411000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5895.6027000000004},5915.8902030942327,5940.6188479620314,5960.6251619764771,5975.9272618474197,5987.3289288989263,5996.2241946571685,6004.2945303190336,6012.3276544760138,6020.7616207320307,6028.7760899360583,6036.27686218285,6043.1697375671574,6049.360516183734,6054.7549981273332,6059.2589834927057,6062.7782723746059,6062.7782723746059,6062.7782723746059,6062.7782723746059,6062.7782723746059,6062.7782723746059,6062.7782723746059,6062.7782723746059,6062.7782723746059,6062.7782723746059,6062.7782723746059,6062.7782723746059,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B24,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5895.6027000000004},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":4668.8959000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":4686.2978000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":4689.6027000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":4687.1067999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":4680.5780999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":4678.4344000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":4664.8329000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":4665.9260000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":4677.8959000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":4671.3661000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":4652.7945},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":4641.0384000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":4633.1616000000004},{"$f":"(BG24+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4633.1616000000004},{"$f":"(BH24+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4638.1127121824074},{"$f":"(BI24+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4641.3023220120331},{"$f":"(BJ24+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4643.259078439125},{"$f":"(BK24+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4644.3098586987799},{"$f":"(BL24+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4644.8358406608431},{"$f":"(BM24+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4645.283013543054},{"$f":"(BN24+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4645.7017719990781},{"$f":"(BO24+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4646.1239755886872},{"$f":"(BP24+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4646.5039588193349},{"$f":"(BQ24+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4646.841721691022},{"$f":"(BR24+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.1372642037486},{"$f":"(BS24+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.3905863575137},{"$f":"(BT24+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.6016881523183},{"$f":"(BU24+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.7705695881614},{"$f":"(BV24+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(BW24+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(BX24+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(BY24+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(BZ24+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(CA24+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(CB24+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(CC24+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(CD24+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(CE24+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(CF24+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},{"$f":"(CG24+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":4647.8972306650439},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":4633.1616000000004},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1371.9478999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1403.8767},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1403.5972999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1411.3288},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1418.4329},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1420.2384},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1416.0932},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1387.874},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1311.1863000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1266.0959},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1251.3918000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1245.0027},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1262.4411},{"$f":"(CX24+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1282.7286030942325},{"$f":"(CY24+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1302.5061357796237},{"$f":"(CZ24+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1319.3228399644438},{"$f":"(DA24+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1332.6681834082947},{"$f":"(DB24+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1343.0190702001464},{"$f":"(DC24+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1351.3883539963251},{"$f":"(DD24+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1359.01151677598},{"$f":"(DE24+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1366.6258824769354},{"$f":"(DF24+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1374.6376451433437},{"$f":"(DG24+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1382.2721311167236},{"$f":"(DH24+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1389.435140491828},{"$f":"(DI24+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1396.0324733634093},{"$f":"(DJ24+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1401.9699298262206},{"$f":"(DK24+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1407.1533099750147},{"$f":"(DL24+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1411.4884139045444},{"$f":"(DM24+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DN24+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DO24+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DP24+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DQ24+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DR24+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DS24+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DT24+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DU24+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DV24+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DW24+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},{"$f":"(DX24+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B24,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B24,'D - dwell by PC'!$B$7:$B$321,0)))","v":1414.8810417095624},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B24,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1262.4411},null,null,49.330699999999524,3.0255000000006476,5.2355999999990672,0.57539999999971769,-0.33819999999923311,-17.746699999999691,-27.126100000000406,-64.717799999999443,-51.620200000000295,-33.275700000000143,-18.145199999999932,9.5615999999999985,20.287503094232306,24.728644867798721,20.006314014445707,15.302099870942584,11.401667051506593,8.8952657582422034,8.0703356618651014,8.0331241569801932,8.4339662560169018,8.0144692040275913,7.500772246791712,6.8928753843074446,6.1907786165766083,5.3944819435992031,4.5039853653725004,3.5192888819001382,0,0,0,0,0,0,0,0,0,0,0,-47.821366666666712,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B24,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,8.1661936036152571E-3,4.967837949472198E-4,8.5925293770094946E-4,9.4352066290603887E-5,-5.5451613384382981E-5,-2.9099282060187637E-3,-4.4608501326797168E-3,-1.0690442366777853E-2,-8.6190501776717277E-3,-0.19021266771087125,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B24)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,17.401899999999841,3.3049000000000888,-2.4959000000008018,-6.5286999999998443,-2.143699999999626,-13.60149999999976,1.0931000000000495,11.969900000000052,-6.5298000000002503,-18.571600000000217,-11.756099999999606,-7.8768000000000029,0,4.9511121824070869,3.1896098296256241,1.956756427091932,1.0507802596548572,0.52598196206326975]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B25,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Maribyrnong (C)"},3032,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":8597.1725999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":8721.4644000000008},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":8851.2520999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":9105.8356000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":9311.7999999999993},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":9430.7168000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":9516.7808000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":9561.1288000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":9627.5342999999993},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":9710.4866000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":9768.1286999999993},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":9772.0329000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":9817.6931000000004},9847.360535190086,9879.2999193249016,9897.6278389613508,9907.9217514888278,9913.4495933442213,9916.2166277249689,9918.5690710185809,9920.7720344823883,9923.0654619057805,9925.1295465868316,9926.9642885255453,9928.5696877219179,9929.9457441759532,9931.0924578876475,9932.0098288570043,9932.697857084022,9932.697857084022,9932.697857084022,9932.697857084022,9932.697857084022,9932.697857084022,9932.697857084022,9932.697857084022,9932.697857084022,9932.697857084022,9932.697857084022,9932.697857084022,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B25,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":9817.6931000000004},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":6269.9726000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":6350.9808000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":6479.1013999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":6689.4328999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":6818.3807999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":6892.3451999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":6933.5506999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":6978.4110000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":7005.1643999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":7072.0877},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":7107.5204999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":7102.9013999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":7114.3342000000002},{"$f":"(BG25+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7134.5213803884863},{"$f":"(BH25+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7161.8230595980203},{"$f":"(BI25+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7179.4113713073457},{"$f":"(BJ25+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7189.7052838348227},{"$f":"(BK25+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7195.2331256902162},{"$f":"(BL25+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7198.0001600709638},{"$f":"(BM25+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7200.3526033645749},{"$f":"(BN25+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7202.5555668283832},{"$f":"(BO25+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7204.8489942517745},{"$f":"(BP25+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7206.9130789328265},{"$f":"(BQ25+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7208.7478208715393},{"$f":"(BR25+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7210.3532200679128},{"$f":"(BS25+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7211.7292765219472},{"$f":"(BT25+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7212.8759902336424},{"$f":"(BU25+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7213.7933612029992},{"$f":"(BV25+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(BW25+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(BX25+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(BY25+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(BZ25+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(CA25+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(CB25+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(CC25+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(CD25+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(CE25+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(CF25+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},{"$f":"(CG25+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":7214.4813894300169},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":7114.3342000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":2327.1999999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":2370.4836},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":2372.1507000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":2416.4027000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":2493.4191999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":2538.3715999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":2583.2301000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":2582.7177999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":2622.3699000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":2638.3989000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":2660.6082000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":2669.1315},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":2703.3589000000002},{"$f":"(CX25+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2712.8391548015993},{"$f":"(CY25+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2717.4768597268808},{"$f":"(CZ25+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DA25+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DB25+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DC25+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DD25+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DE25+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DF25+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DG25+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DH25+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DI25+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DJ25+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DK25+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DL25+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DM25+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DN25+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DO25+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DP25+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DQ25+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DR25+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DS25+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DT25+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DU25+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DV25+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DW25+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},{"$f":"(DX25+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B25,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B25,'D - dwell by PC'!$B$7:$B$321,0)))","v":2718.2164676540056},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B25,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":2703.3589000000002},null,null,124.29180000000088,129.78769999999895,254.58350000000064,205.96439999999893,118.91680000000088,86.064000000000306,44.347999999999956,66.405499999998938,82.952300000000832,57.642099999999118,3.9042000000008557,45.660200000000259,29.667435190085598,31.939384134815555,18.327919636449224,10.293912527477005,5.5278418553934898,2.7670343807476456,2.352443293611941,2.202963463807464,2.2934274233921315,2.0640846810510993,1.8347419387137052,1.605399196372673,1.3760564540352789,1.1467137116942467,0.91737096935685258,0.68802822701763944,0,0,0,0,0,0,0,0,0,0,0,64.568599999999904,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B25,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.4457287969303012E-2,1.4881411429025437E-2,2.876242786034755E-2,2.2618945591330375E-2,1.2770549195644243E-2,9.1259234928993127E-3,4.659979139164383E-3,6.9453619325783311E-3,8.6161521128000906E-3,1.3648670969232526,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B25)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,81.008200000000215,128.12059999999929,210.33150000000023,128.94790000000012,73.964399999999841,41.205500000000029,44.860300000000279,26.753399999999601,66.923300000000381,35.432799999999588,-4.6190999999998894,11.432800000000498,20.187180388486013,27.301679209534086,17.588311709325353,10.293912527477005,5.5278418553934898,2.7670343807476456]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B26,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3033,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":5101.8164200000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":5156.9665600000008},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":5257.9342399999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":5385.3040799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":5475.2274399999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":5564.4897500000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":5634.0219699999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":5697.1178},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":5772.8657699999994},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":5866.7867799999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":5907.1561599999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":5852.2411299999994},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5969.3506600000001},6016.4725144404792,6032.4677010366077,6042.772134164783,6049.3972491151599,6052.9549428124528,6054.7357934652209,6056.2498151933842,6057.6676323877946,6059.11756098971,6060.4224967314331,6061.5824396129647,6062.5973896343048,6063.4673467954535,6064.1923110964108,6064.7722825371766,6065.2072611177509,6065.2072611177509,6065.2072611177509,6065.2072611177509,6065.2072611177509,6065.2072611177509,6065.2072611177509,6065.2072611177509,6065.2072611177509,6065.2072611177509,6065.2072611177509,6065.2072611177509,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B26,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5969.3506600000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":4645.5807999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":4681.1967000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":4727.5451999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":4810.4985999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":4880.1972999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":4946.2240000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":4993.0794999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":5020.9178000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":5057.5506999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":5129.8086999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":5160.7862999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":5090.5424999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":5189.9808000000003},{"$f":"(BG26+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5237.1026544404795},{"$f":"(BH26+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5253.0978410366079},{"$f":"(BI26+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5263.4022741647832},{"$f":"(BJ26+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5270.0273891151601},{"$f":"(BK26+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5273.585082812453},{"$f":"(BL26+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5275.3659334652211},{"$f":"(BM26+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5276.8799551933844},{"$f":"(BN26+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5278.2977723877948},{"$f":"(BO26+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5279.7477009897102},{"$f":"(BP26+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5281.0526367314333},{"$f":"(BQ26+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5282.2125796129649},{"$f":"(BR26+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5283.227529634305},{"$f":"(BS26+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5284.0974867954537},{"$f":"(BT26+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5284.822451096411},{"$f":"(BU26+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.4024225371768},{"$f":"(BV26+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(BW26+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(BX26+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(BY26+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(BZ26+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(CA26+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(CB26+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(CC26+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(CD26+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(CE26+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(CF26+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},{"$f":"(CG26+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":5285.8374011177511},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":5189.9808000000003},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":456.23561999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":475.76985999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":530.38904000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":574.80547999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":595.03013999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":618.26575000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":640.94246999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":676.2},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":715.31506999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":736.97807999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":746.36986000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":761.69862999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":779.36986000000002},{"$f":"(CX26+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(CY26+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(CZ26+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DA26+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DB26+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DC26+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DD26+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DE26+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DF26+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DG26+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DH26+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DI26+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DJ26+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DK26+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DL26+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DM26+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DN26+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DO26+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DP26+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DQ26+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DR26+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DS26+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DT26+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DU26+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DV26+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DW26+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},{"$f":"(DX26+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B26,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B26,'D - dwell by PC'!$B$7:$B$321,0)))","v":779.36986000000002},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B26,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":779.36986000000002},null,null,55.150140000000647,100.96767999999884,127.36984000000029,89.923359999999775,89.26231000000098,69.532219999999143,63.095830000000205,75.747969999999441,93.921010000000024,40.369380000000092,-54.915030000000115,117.10953000000063,47.121854440479183,15.995186596128406,10.304433128175333,6.6251149503768829,3.5576936972929616,1.7808506527680947,1.5140217281632431,1.4178171944104179,1.4499286019154169,1.3049357417230567,1.159942881531606,1.0149500213401552,0.86995716114870447,0.72496430095725373,0.57997144076580298,0.43497858057435224,0,0,0,0,0,0,0,0,0,0,0,77.588269999999895,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B26,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.0809902877689348E-2,1.9578889803776089E-2,2.4224312094097256E-2,1.6697916898315679E-2,1.6302941015360117E-2,1.2495704570216759E-2,1.1199074184653934E-2,1.3295840573982698E-2,1.6269390930252037E-2,1.5652663660927102,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B26)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,35.615900000000693,46.348499999999149,82.953400000000329,69.698699999999917,66.026700000000346,46.855499999999665,27.838300000000345,36.632899999999609,72.257999999999811,30.977600000000166,-70.243800000000192,99.438300000000709,47.121854440479183,15.995186596128406,10.304433128175333,6.6251149503768829,3.5576936972929616,1.7808506527680947]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B27,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Moonee Valley (C)"},3034,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":4365.5096199999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":4401.2123300000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":4422.5424400000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":4448.3232699999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":4484.4191300000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":4478.8216999999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":4468.7096200000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":4549.0411000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":4663.1370100000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":4741.5429399999994},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":4743.6959200000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":4749.2356600000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":4760.5863100000006},4763.1098849115633,4775.6452178298441,4783.7207409892362,4788.9054734374095,4791.6896802158844,4793.0833517572719,4794.2682063054635,4795.377772383712,4796.512791813504,4797.5343093003166,4798.4423248441499,4799.2368384450047,4799.91785010288,4800.485359817776,4800.9393675896927,4801.2798734186299,4801.2798734186299,4801.2798734186299,4801.2798734186299,4801.2798734186299,4801.2798734186299,4801.2798734186299,4801.2798734186299,4801.2798734186299,4801.2798734186299,4801.2798734186299,4801.2798734186299,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B27,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":4760.5863100000006},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":3943.3562000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":3954.7013999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":3952.9670999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":3953.3807999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":3945.3616000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":3916.7451999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":3900.9151000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":3966.8411000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":4066.674},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":4114.7259999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":4099.6466},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":4093.4384},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":4097.0959000000003},{"$f":"(BG27+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4098.3320369098383},{"$f":"(BH27+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4110.8673698281191},{"$f":"(BI27+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4118.9428929875112},{"$f":"(BJ27+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4124.1276254356844},{"$f":"(BK27+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4126.9118322141594},{"$f":"(BL27+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4128.3055037555469},{"$f":"(BM27+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4129.4903583037385},{"$f":"(BN27+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4130.599924381987},{"$f":"(BO27+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4131.734943811779},{"$f":"(BP27+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4132.7564612985916},{"$f":"(BQ27+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4133.6644768424248},{"$f":"(BR27+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4134.4589904432796},{"$f":"(BS27+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4135.140002101155},{"$f":"(BT27+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4135.707511816051},{"$f":"(BU27+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.1615195879676},{"$f":"(BV27+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(BW27+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(BX27+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(BY27+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(BZ27+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(CA27+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(CB27+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(CC27+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(CD27+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(CE27+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(CF27+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},{"$f":"(CG27+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":4136.5020254169049},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":4097.0959000000003},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":422.15341999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":446.51092999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":469.57533999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":494.94247000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":539.05753000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":562.07650000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":567.79452000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":582.20000000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":596.46301000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":626.81694000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":644.04931999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":655.79726000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":663.49041},{"$f":"(CX27+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(CY27+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(CZ27+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DA27+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DB27+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DC27+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DD27+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DE27+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DF27+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DG27+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DH27+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DI27+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DJ27+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DK27+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DL27+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DM27+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DN27+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DO27+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DP27+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DQ27+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DR27+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DS27+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DT27+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DU27+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DV27+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DW27+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},{"$f":"(DX27+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B27,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B27,'D - dwell by PC'!$B$7:$B$321,0)))","v":664.77784800172481},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B27,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":663.49041},null,null,35.702710000000479,21.330109999999877,25.780829999999696,36.095860000000357,-5.5974300000007133,-10.112079999998969,80.331479999999829,114.09591,78.405929999998989,2.1529800000007526,5.5397400000001653,11.350650000000314,2.5235749115627186,12.535332918280801,8.0755231593921053,5.1847324481732358,2.7842067784749815,1.3936715413874481,1.1848545481916517,1.1095660782484629,1.1350194297920098,1.0215174868126269,0.90801554383324401,0.79451360085477063,0.68101165787538775,0.56750971489600488,0.454007771916622,0.34050582893723913,0,0,0,0,0,0,0,0,0,0,0,90.944439999999602,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B27,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,8.1783601704674691E-3,4.8464169416702063E-3,5.8294138156420594E-3,8.1144866973663632E-3,-1.2481951034761796E-3,-2.2577545339657057E-3,1.7976437681354707E-2,2.5081309993000511E-2,1.6813988058223206E-2,0.9259384857809182,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B27)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11.34519999999975,-1.7343000000000757,0.41370000000006257,-8.0191999999997279,-28.61640000000034,-15.830099999999675,65.925999999999931,99.832899999999881,48.05199999999968,-15.079399999999623,-6.2082000000000335,3.6575000000002547,1.2361369098380237,12.535332918280801,8.0755231593921053,5.1847324481732358,2.7842067784749815,1.3936715413874481]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B28,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3036,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":1994.5671299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":2004.3617400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":2009.41644},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":2015.8876700000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":2022.8986299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":2026.73703},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":2032.72606},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":2033.1725999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":2035.54791},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":2045.4203},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":2041.9315199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":2026.50684},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2018.35069},2018.35069,2042.7628371626188,2058.489652004107,2068.1918360207892,2073.4019190434478,2076.0098950361371,2078.2271120236041,2080.3034417816866,2082.4482353452922,2084.3785495525376,2086.0943844034223,2087.5957398979463,2088.8826160361095,2089.9550128179126,2090.8129302433549,2091.4563683124366,2091.4563683124366,2091.4563683124366,2091.4563683124366,2091.4563683124366,2091.4563683124366,2091.4563683124366,2091.4563683124366,2091.4563683124366,2091.4563683124366,2091.4563683124366,2091.4563683124366,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B28,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2018.35069},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":1869.4411},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":1873.9727},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":1876.4274},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":1877.7863},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":1882.2411},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":1878.9973},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":1878.2877000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":1876.5862999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":1877.4438},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":1883.6066000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":1879.9369999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":1864.9452000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":1856.6958999999999},{"$f":"(BG28+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1856.6958999999999},{"$f":"(BH28+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1881.1080471626187},{"$f":"(BI28+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1896.8348620041072},{"$f":"(BJ28+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1906.5370460207891},{"$f":"(BK28+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1911.747129043448},{"$f":"(BL28+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1914.355105036137},{"$f":"(BM28+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1916.5723220236041},{"$f":"(BN28+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1918.6486517816866},{"$f":"(BO28+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1920.7934453452924},{"$f":"(BP28+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1922.7237595525376},{"$f":"(BQ28+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1924.4395944034222},{"$f":"(BR28+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1925.9409498979462},{"$f":"(BS28+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1927.2278260361097},{"$f":"(BT28+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1928.3002228179125},{"$f":"(BU28+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.1581402433549},{"$f":"(BV28+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(BW28+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(BX28+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(BY28+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(BZ28+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(CA28+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(CB28+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(CC28+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(CD28+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(CE28+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(CF28+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},{"$f":"(CG28+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":1929.8015783124365},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":1856.6958999999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":125.12603},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":130.38903999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":132.98903999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":138.10137},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":140.65753000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":147.73973000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":154.43835999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":156.58629999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":158.10410999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":161.81370000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":161.99451999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":161.56164000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":161.65478999999999},{"$f":"(CX28+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(CY28+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(CZ28+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DA28+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DB28+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DC28+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DD28+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DE28+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DF28+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DG28+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DH28+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DI28+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DJ28+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DK28+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DL28+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DM28+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DN28+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DO28+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DP28+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DQ28+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DR28+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DS28+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DT28+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DU28+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DV28+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DW28+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},{"$f":"(DX28+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B28,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B28,'D - dwell by PC'!$B$7:$B$321,0)))","v":161.65478999999999},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B28,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":161.65478999999999},null,null,9.7946100000001479,5.0546999999999116,6.4712300000001051,7.0109599999998409,3.8384000000000924,5.989029999999957,0.44653999999991356,2.3753100000001268,9.8723899999999958,-3.4887800000001334,-15.424679999999853,-8.1561500000000251,0,24.412147162618794,15.726814841488249,9.7021840166821676,5.2100830226586368,2.6079759926892621,2.2172169874670544,2.0763297580824656,2.1447935636056172,1.9303142072453738,1.7158348508846757,1.5013554945239775,1.2868761381632794,1.072396781803036,0.85791742544233784,0.6434380690816397,0,0,0,0,0,0,0,0,0,0,0,4.2314133333333457,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B28,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,4.9106444464470655E-3,2.5218501726140818E-3,3.220452401593743E-3,3.4778525134784299E-3,1.8974752086318158E-3,2.9550108925575636E-3,2.1967544411749529E-4,1.1682775972881032E-3,4.8499914698643121E-3,0.28023589051769571,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B28)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4.5316000000000258,2.4547000000000025,1.3588999999999487,4.4547999999999774,-3.2437999999999647,-0.70959999999990941,-1.7014000000001488,0.85750000000007276,6.1628000000000611,-3.6696000000001732,-14.991799999999785,-8.2493000000001757,0,24.412147162618794,15.726814841488476,9.7021840166819402,5.2100830226588641,2.6079759926890347]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B29,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3037,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":14956.9943},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":15267.9596},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":15505.347900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":15722.4548},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":15897.632600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":16048.1229},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":16132.811400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":16236.375099999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":16366.4738},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":16490.888200000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":16493.334200000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":16516.342400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":16552.5612},16562.802827979976,16599.501841178881,16623.144111627269,16636.123159210274,16643.092921414973,16646.581728104917,16649.54779891255,16652.325398541852,16655.088363635026,16657.575032218883,16659.785404293423,16661.719479858646,16663.377258914548,16664.758741461137,16665.863927498405,16666.69281702636,16666.69281702636,16666.69281702636,16666.69281702636,16666.69281702636,16666.69281702636,16666.69281702636,16666.69281702636,16666.69281702636,16666.69281702636,16666.69281702636,16666.69281702636,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B29,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":16552.5612},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":13200.608},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":13483.129000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":13696.715},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":13885.063},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":14019.786},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":14146.071},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":14193.047},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":14258.407999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":14346.755999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":14457.003000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":14446.641},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":14466.778},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":14500.405000000001},{"$f":"(BG29+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14510.2396711125},{"$f":"(BH29+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14546.938684311404},{"$f":"(BI29+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14570.580954759793},{"$f":"(BJ29+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14583.560002342798},{"$f":"(BK29+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14590.529764547497},{"$f":"(BL29+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14594.018571237439},{"$f":"(BM29+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14596.984642045074},{"$f":"(BN29+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14599.762241674376},{"$f":"(BO29+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14602.52520676755},{"$f":"(BP29+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14605.011875351407},{"$f":"(BQ29+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14607.222247425947},{"$f":"(BR29+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14609.156322991168},{"$f":"(BS29+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14610.814102047072},{"$f":"(BT29+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14612.195584593659},{"$f":"(BU29+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14613.300770630929},{"$f":"(BV29+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(BW29+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(BX29+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(BY29+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(BZ29+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(CA29+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(CB29+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(CC29+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(CD29+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(CE29+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(CF29+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},{"$f":"(CG29+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":14614.129660158882},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":14500.405000000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1756.3862999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1784.8306},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1808.6329000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1837.3918000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1877.8466000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1902.0518999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1939.7644},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1977.9671000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":2019.7177999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":2033.8851999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":2046.6931999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":2049.5644000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":2052.1561999999999},{"$f":"(CX29+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(CY29+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(CZ29+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DA29+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DB29+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DC29+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DD29+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DE29+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DF29+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DG29+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DH29+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DI29+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DJ29+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DK29+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DL29+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DM29+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DN29+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DO29+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DP29+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DQ29+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DR29+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DS29+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DT29+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DU29+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DV29+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DW29+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},{"$f":"(DX29+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B29,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B29,'D - dwell by PC'!$B$7:$B$321,0)))","v":2052.5631568674771},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B29,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":2052.1561999999999},null,null,310.96529999999984,237.38830000000053,217.10689999999886,175.1778000000013,150.49029999999948,84.688500000000204,103.56369999999879,130.09870000000046,124.41440000000148,2.4459999999999127,23.008200000000215,36.218799999998737,10.241627979976329,36.69901319890414,23.642270448388444,12.979047583005013,6.9697622046987817,3.4888066899438854,2.9660708076335141,2.7775996293021308,2.7629650931739889,2.4866685838569538,2.2103720745399187,1.9340755652228836,1.6577790559022105,1.3814825465888134,1.1051860372681404,0.82888952795474324,0,0,0,0,0,0,0,0,0,0,0,119.35893333333358,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B29,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,2.0790627699844633E-2,1.5548135194174861E-2,1.4002065700183364E-2,1.1141886062219886E-2,9.466208195049175E-3,5.2771592371092524E-3,6.4194452803185698E-3,8.0127922149322295E-3,7.6017840813089599E-3,1.091778929612677,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B29)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,282.52100000000064,213.58599999999933,188.34799999999996,134.72299999999996,126.28499999999985,46.976000000000568,65.360999999998967,88.347999999999956,110.24700000000121,-10.36200000000099,20.137000000000626,33.627000000000407,9.8346711124995636,36.69901319890414,23.642270448388444,12.979047583005013,6.9697622046987817,3.4888066899420664]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B30,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3038,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":9041.0054500000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":9057.5235600000015},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":9081.13976},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":9100.8849400000017},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":9149.0849799999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":9194.3873800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":9229.8547799999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":9245.1753299999982},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":9262.4055199999984},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":9292.43102},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":9290.6520900000014},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":9246.7479300000014},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":9379.1205799999989},9441.0667015268682,9455.1865272637442,9463.8589449504307,9469.463915508235,9472.473790593629,9473.9804233919094,9475.2613139536261,9476.4608136891839,9477.6861948711448,9478.7890379349101,9479.7693428804796,9480.6271097078516,9481.3623384170278,9481.9750290080083,9482.465181480793,9482.8327958353821,9482.8327958353821,9482.8327958353821,9482.8327958353821,9482.8327958353821,9482.8327958353821,9482.8327958353821,9482.8327958353821,9482.8327958353821,9482.8327958353821,9482.8327958353821,9482.8327958353821,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B30,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":9379.1205799999989},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":8632.9397000000008},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":8641.8852000000006},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":8658.7013999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":8669.9096000000009},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":8708.2520999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":8738.5956000000006},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":8744.5041000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":8752.0903999999991},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":8764.3835999999992},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":8781.6638999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":8778.3425000000007},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":8734.2219000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":8860.7150999999994},{"$f":"(BG30+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8920.1787979810306},{"$f":"(BH30+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8933.6406679754928},{"$f":"(BI30+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8942.3130856621792},{"$f":"(BJ30+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8947.9180562199836},{"$f":"(BK30+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8950.9279313053776},{"$f":"(BL30+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8952.434564103658},{"$f":"(BM30+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8953.7154546653746},{"$f":"(BN30+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8954.9149544009324},{"$f":"(BO30+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8956.1403355828934},{"$f":"(BP30+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8957.2431786466586},{"$f":"(BQ30+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8958.2234835922281},{"$f":"(BR30+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8959.0812504196001},{"$f":"(BS30+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8959.8164791287763},{"$f":"(BT30+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8960.4291697197568},{"$f":"(BU30+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8960.9193221925416},{"$f":"(BV30+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(BW30+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(BX30+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(BY30+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(BZ30+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(CA30+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(CB30+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(CC30+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(CD30+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(CE30+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(CF30+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},{"$f":"(CG30+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":8961.2869365471306},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":8860.7150999999994},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":408.06574999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":415.63835999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":422.43835999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":430.97534000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":440.83287999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":455.79178000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":485.35068000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":493.08492999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":498.02192000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":510.76711999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":512.30958999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":512.52602999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":518.40548000000001},{"$f":"(CX30+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":520.8879035458383},{"$f":"(CY30+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(CZ30+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DA30+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DB30+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DC30+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DD30+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DE30+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DF30+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DG30+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DH30+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DI30+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DJ30+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DK30+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DL30+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DM30+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DN30+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DO30+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DP30+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DQ30+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DR30+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DS30+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DT30+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DU30+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DV30+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DW30+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},{"$f":"(DX30+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B30,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B30,'D - dwell by PC'!$B$7:$B$321,0)))","v":521.54585928825202},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B30,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":518.40548000000001},null,null,16.518110000000888,23.616199999998571,19.74518000000171,48.200039999997898,45.302400000000489,35.467399999999543,15.320549999998548,17.230190000000221,30.025500000001557,-1.7789299999985815,-43.904160000000047,132.37264999999752,61.946121526869319,14.11982573687601,8.6724176866864582,5.6049705578043358,3.0098750853940146,1.5066327982804069,1.2808905617166602,1.1994997355577652,1.2253811819609837,1.1028430637652491,0.98030494556951453,0.85776682737196097,0.7352287091762264,0.61269059098049183,0.49015247278475726,0.3676143545890227,0,0,0,0,0,0,0,0,0,0,0,20.858746666666775,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B30,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.8270213519229195E-3,2.6073572807796541E-3,2.1743063670238705E-3,5.2961926579413454E-3,4.9515771357497851E-3,3.8575055122378465E-3,1.6598906879008446E-3,1.86369532052999E-3,3.2416524989289375E-3,0.30532443125572434,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B30)>0,0,1)","v":1},null,null,0,8.5265128291212022E-13,0,8.5265128291212022E-13,0,-4.5474735088646412E-13,-4.5474735088646412E-13,-9.0949470177292824E-13,-7.9580786405131221E-13,4.5474735088646412E-13,0,9.0949470177292824E-13,0,0,0,0,0,0,null,null,null,8.9454999999998108,16.816199999999299,11.208200000000943,38.342499999998836,30.343500000000859,5.9084999999995489,7.5862999999990279,12.29320000000007,17.280300000000352,-3.3213999999989028,-44.120600000000195,126.49319999999898,59.463697981031146,13.461869994462177,8.6724176866864582,5.6049705578043358,3.0098750853940146,1.5066327982804069]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B31,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Moonee Valley (C)"},3039,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":5153.1451999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":5164.9447},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":5163.0959000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":5147.5973000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":5147.7644},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":5199.0888999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":5196.8711999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":5227.7835999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":5282.6192000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":5366.2137000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":5371.6383000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":5384.3068000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5425.3971999999994},5452.2056278150103,5474.6740586839051,5490.750542074843,5502.6147913324476,5510.3665855219824,5515.6290838113619,5520.1058084753204,5524.300617212446,5528.5942586882475,5532.4608797809196,5535.8999596539188,5538.9109774706994,5541.4934123947169,5543.6467435894265,5545.3704502182827,5546.6640114447428,5546.6640114447428,5546.6640114447428,5546.6640114447428,5546.6640114447428,5546.6640114447428,5546.6640114447428,5546.6640114447428,5546.6640114447428,5546.6640114447428,5546.6640114447428,5546.6640114447428,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B31,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":5425.3971999999994},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":3981.0985999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":3985.7424999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":3974.8438000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":3967.6192000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":3951.3807999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":3970.5452},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":3945.8301000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":3944.7561999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":3956.3177999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":3994.2438000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":3995.7808},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":3996.7478999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":4031.9396999999999},{"$f":"(BG31+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4044.6561515083231},{"$f":"(BH31+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4054.7496357822529},{"$f":"(BI31+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4061.252069067787},{"$f":"(BJ31+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4065.426829783863},{"$f":"(BK31+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4067.6686806798152},{"$f":"(BL31+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4068.7908688081816},{"$f":"(BM31+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4069.7449169237789},{"$f":"(BN31+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4070.6383425579202},{"$f":"(BO31+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4071.5522633001847},{"$f":"(BP31+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4072.3747919682228},{"$f":"(BQ31+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4073.1059285620345},{"$f":"(BR31+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4073.7456730816198},{"$f":"(BS31+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4074.2940255269787},{"$f":"(BT31+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4074.7509858981111},{"$f":"(BU31+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.1165541950172},{"$f":"(BV31+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(BW31+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(BX31+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(BY31+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(BZ31+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(CA31+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(CB31+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(CC31+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(CD31+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(CE31+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(CF31+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},{"$f":"(CG31+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":4075.3907304176964},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":4031.9396999999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":1172.0465999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1179.2021999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1188.2520999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1179.9781},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1196.3835999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1228.5436999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1251.0410999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1283.0273999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1326.3014000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1371.9699000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1375.8575000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1387.5589},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1393.4575},{"$f":"(CX31+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1407.5494763066868},{"$f":"(CY31+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1419.9244229016522},{"$f":"(CZ31+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1429.4984730070557},{"$f":"(DA31+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1437.1879615485848},{"$f":"(DB31+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1442.6979048421667},{"$f":"(DC31+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1446.8382150031807},{"$f":"(DD31+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1450.360891551541},{"$f":"(DE31+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1453.6622746545261},{"$f":"(DF31+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1457.041995388063},{"$f":"(DG31+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1460.0860878126973},{"$f":"(DH31+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1462.7940310918843},{"$f":"(DI31+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1465.1653043890794},{"$f":"(DJ31+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1467.1993868677378},{"$f":"(DK31+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1468.8957576913149},{"$f":"(DL31+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1470.253896023266},{"$f":"(DM31+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DN31+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DO31+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DP31+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DQ31+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DR31+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DS31+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DT31+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DU31+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DV31+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DW31+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},{"$f":"(DX31+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B31,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B31,'D - dwell by PC'!$B$7:$B$321,0)))","v":1471.2732810270463},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B31,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1393.4575},null,null,11.79950000000008,-1.8487999999997555,-15.498599999999897,0.16709999999966385,51.324499999999716,-2.2177000000001499,30.912400000000162,54.835600000000341,83.594500000000153,5.4246000000002823,12.668499999999767,41.090399999999136,26.808427815010873,22.468430868894757,16.076483390937938,11.86424925760457,7.7517941895348486,5.2624982893794368,4.476724663958521,4.1948087371256406,4.2936414758014507,3.866621092672176,3.4390798729991729,3.0110178167806225,2.5824349240174342,2.1533311947096081,1.7237066288562346,1.2935612264600422,0,0,0,0,0,0,0,0,0,0,0,56.447500000000218,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B31,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,2.2897666458145949E-3,-3.5795155754514418E-4,-3.0018036271609594E-3,3.2461746764855803E-5,9.9702503867502568E-3,-4.2655550667736186E-4,5.9482713367997597E-3,1.0489263557122097E-2,1.5824441784484611E-2,0.45297938629280787,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B31)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4.6439000000000306,-10.898699999999735,-7.2246000000000095,-16.238400000000183,19.164400000000114,-24.715099999999893,-1.0739000000003216,11.561599999999999,37.926000000000386,1.5369999999998072,0.96709999999984575,35.191800000000057,12.716451508323189,10.093484273929789,6.5024332855341527,4.1747607160759799,2.2418508959522114,1.1221881283663606]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B33,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Moonee Valley (C)"},3041,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":4104.5918000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":4148.50551},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":4207.0931600000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":4288.7698600000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":4380.5561200000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":4446.4783699999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":4480.2164000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":4526.7834999999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":4564.1617000000006},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":4625.5753000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":4669.8711999999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":4678.6247000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":4687.8548000000001},4698.3206078235253,4717.3983615259149,4729.6886487370466,4737.5793884009927,4741.8167239007789,4743.9377782502688,4745.7410301775144,4747.4296991977444,4749.1571061417926,4750.7117723914362,4752.0936979466751,4753.3028828075094,4754.3393269739381,4755.2030304459622,4755.8939932235817,4756.4122153067965,4756.4122153067965,4756.4122153067965,4756.4122153067965,4756.4122153067965,4756.4122153067965,4756.4122153067965,4756.4122153067965,4756.4122153067965,4756.4122153067965,4756.4122153067965,4756.4122153067965,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B33,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":4687.8548000000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":3370.3507},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":3386.0300999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":3399.8959},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":3424.1862999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":3458.3753000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":3479.0657999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":3467.663},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":3478.2492999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":3492.6466},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":3531.5425},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":3554.7478999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":3559.9315000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":3561.8110000000001},{"$f":"(BG33+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3572.2768078235249},{"$f":"(BH33+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3591.354561525915},{"$f":"(BI33+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3603.6448487370471},{"$f":"(BJ33+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3611.5355884009928},{"$f":"(BK33+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3615.772923900779},{"$f":"(BL33+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3617.8939782502684},{"$f":"(BM33+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3619.6972301775149},{"$f":"(BN33+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3621.385899197744},{"$f":"(BO33+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3623.1133061417927},{"$f":"(BP33+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3624.6679723914363},{"$f":"(BQ33+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3626.0498979466752},{"$f":"(BR33+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3627.259082807509},{"$f":"(BS33+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3628.2955269739382},{"$f":"(BT33+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3629.1592304459623},{"$f":"(BU33+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3629.8501932235818},{"$f":"(BV33+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(BW33+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(BX33+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(BY33+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(BZ33+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(CA33+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(CB33+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(CC33+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(CD33+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(CE33+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(CF33+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},{"$f":"(CG33+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":3630.3684153067961},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":3561.8110000000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":734.24109999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":762.47541000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":807.19726000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":864.58356000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":922.18082000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":967.41256999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1012.5534},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1048.5342000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1071.5151000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1094.0328},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1115.1233},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1118.6931999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1126.0437999999999},{"$f":"(CX33+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(CY33+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(CZ33+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DA33+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DB33+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DC33+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DD33+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DE33+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DF33+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DG33+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DH33+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DI33+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DJ33+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DK33+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DL33+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DM33+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DN33+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DO33+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DP33+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DQ33+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DR33+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DS33+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DT33+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DU33+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DV33+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DW33+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},{"$f":"(DX33+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B33,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B33,'D - dwell by PC'!$B$7:$B$321,0)))","v":1126.0437999999999},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B33,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1126.0437999999999},null,null,43.91370999999981,58.587650000000394,81.676699999999983,91.786259999999857,65.922249999999622,33.738030000000435,46.5670999999993,37.378200000001016,61.41359999999986,44.295899999999165,8.753500000000713,9.2300999999997657,10.465807823525211,19.0777537023896,12.290287211131727,7.8907396639460785,4.2373354997862407,2.1210543494898957,1.8032519272455829,1.6886690202300088,1.7274069440481981,1.5546662496435601,1.3819255552389222,1.2091848608342843,1.0364441664287369,0.86370347202409903,0.69096277761946112,0.51822208321482321,0,0,0,0,0,0,0,0,0,0,0,48.452966666666725,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B33,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,1.0698678977042242E-2,1.4122591824640152E-2,1.9414045968024096E-2,2.1401535404373506E-2,1.5048831288571485E-2,7.5875844190826935E-3,1.0393939899867144E-2,8.2571211987498838E-3,1.345561442312615E-2,1.337554926705304,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B33)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,15.679399999999987,13.865800000000036,24.290399999999863,34.189000000000306,20.690499999999702,-11.402799999999843,10.586299999999937,14.397300000000087,38.895899999999983,23.205399999999827,5.1836000000002969,1.8795000000000073,10.465807823524756,19.077753702390055,12.290287211132181,7.8907396639456238,4.2373354997862407,2.1210543494894409]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B37,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hume (C)"},3045,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":0},0,71.919263848907178,118.25115504034912,144.81769678391083,159.08395764547558,166.22512327961013,172.29631174097068,177.98172247907371,183.96279571176993,189.34576162119652,194.1306202073535,198.31737147024086,201.90601540985861,204.89655202620673,207.28898131928523,209.08330328909412,209.08330328909412,209.08330328909412,209.08330328909412,209.08330328909412,209.08330328909412,209.08330328909412,209.08330328909412,209.08330328909412,209.08330328909412,209.08330328909412,209.08330328909412,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B37,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":0},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":0},{"$f":"(BG37+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(BH37+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":71.919263848907178},{"$f":"(BI37+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":118.25115504034912},{"$f":"(BJ37+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":144.81769678391083},{"$f":"(BK37+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":159.08395764547558},{"$f":"(BL37+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":166.22512327961013},{"$f":"(BM37+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":172.29631174097068},{"$f":"(BN37+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":177.98172247907371},{"$f":"(BO37+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":183.96279571176993},{"$f":"(BP37+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":189.34576162119652},{"$f":"(BQ37+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":194.1306202073535},{"$f":"(BR37+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":198.31737147024086},{"$f":"(BS37+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":201.90601540985861},{"$f":"(BT37+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":204.89655202620673},{"$f":"(BU37+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":207.28898131928523},{"$f":"(BV37+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(BW37+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(BX37+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(BY37+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(BZ37+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(CA37+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(CB37+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(CC37+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(CD37+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(CE37+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(CF37+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},{"$f":"(CG37+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":209.08330328909412},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":0},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":0},{"$f":"(CX37+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CY37+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CZ37+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DA37+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DB37+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DC37+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DD37+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DE37+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DF37+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DG37+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DH37+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DI37+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DJ37+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DK37+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DL37+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DM37+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DN37+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DO37+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DP37+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DQ37+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DR37+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DS37+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DT37+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DU37+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DV37+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DW37+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DX37+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B37,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B37,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B37,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":0},null,null,{"$f":"E37-D37","v":0},{"$f":"F37-E37","v":0},{"$f":"G37-F37","v":0},{"$f":"H37-G37","v":0},{"$f":"I37-H37","v":0},{"$f":"J37-I37","v":0},{"$f":"K37-J37","v":0},{"$f":"L37-K37","v":0},{"$f":"M37-L37","v":0},{"$f":"N37-M37","v":0},{"$f":"O37-N37","v":0},{"$f":"P37-O37","v":0},{"$f":"Q37-P37","v":0},{"$f":"R37-Q37","v":71.919263848907178},{"$f":"S37-R37","v":46.33189119144194},{"$f":"T37-S37","v":26.566541743561714},{"$f":"U37-T37","v":14.266260861564746},{"$f":"V37-U37","v":7.141165634134552},{"$f":"W37-V37","v":6.0711884613605491},{"$f":"X37-W37","v":5.6854107381030303},{"$f":"Y37-X37","v":5.9810732326962182},{"$f":"Z37-Y37","v":5.3829659094265878},{"$f":"AA37-Z37","v":4.7848585861569859},{"$f":"AB37-AA37","v":4.1867512628873556},{"$f":"AC37-AB37","v":3.5886439396177536},{"$f":"AD37-AC37","v":2.9905366163481233},{"$f":"AE37-AD37","v":2.3924292930784929},{"$f":"AF37-AE37","v":1.794321969808891},{"$f":"AG37-AF37","v":0},{"$f":"AH37-AG37","v":0},{"$f":"AI37-AH37","v":0},{"$f":"AJ37-AI37","v":0},{"$f":"AK37-AJ37","v":0},{"$f":"AL37-AK37","v":0},{"$f":"AM37-AL37","v":0},{"$f":"AN37-AM37","v":0},{"$f":"AO37-AN37","v":0},{"$f":"AP37-AO37","v":0},{"$f":"AQ37-AP37","v":0},0,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B37,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,{"$f":"IFERROR(E37/D37-1,0)","v":0},{"$f":"IFERROR(F37/E37-1,0)","v":0},{"$f":"IFERROR(G37/F37-1,0)","v":0},{"$f":"IFERROR(H37/G37-1,0)","v":0},{"$f":"IFERROR(I37/H37-1,0)","v":0},{"$f":"IFERROR(J37/I37-1,0)","v":0},{"$f":"IFERROR(K37/J37-1,0)","v":0},{"$f":"IFERROR(L37/K37-1,0)","v":0},{"$f":"IFERROR(M37/L37-1,0)","v":0},0,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B37)>0,0,1)","v":1},null,null,{"$f":"D37-AU37-CL37","v":0},{"$f":"E37-AV37-CM37","v":0},{"$f":"F37-AW37-CN37","v":0},{"$f":"G37-AX37-CO37","v":0},{"$f":"H37-AY37-CP37","v":0},{"$f":"I37-AZ37-CQ37","v":0},{"$f":"J37-BA37-CR37","v":0},{"$f":"K37-BB37-CS37","v":0},{"$f":"L37-BC37-CT37","v":0},{"$f":"M37-BD37-CU37","v":0},{"$f":"N37-BE37-CV37","v":0},{"$f":"O37-BF37-CW37","v":0},{"$f":"P37-BG37-CX37","v":0},{"$f":"Q37-BH37-CY37","v":0},{"$f":"R37-BI37-CZ37","v":0},{"$f":"S37-BJ37-DA37","v":0},{"$f":"T37-BK37-DB37","v":0},{"$f":"U37-BL37-DC37","v":0},null,null,null,{"$f":"CHOOSE($HF$1,AV37,CM37)-CHOOSE($HF$1,AU37,CL37)","v":0},{"$f":"CHOOSE($HF$1,AW37,CN37)-CHOOSE($HF$1,AV37,CM37)","v":0},{"$f":"CHOOSE($HF$1,AX37,CO37)-CHOOSE($HF$1,AW37,CN37)","v":0},{"$f":"CHOOSE($HF$1,AY37,CP37)-CHOOSE($HF$1,AX37,CO37)","v":0},{"$f":"CHOOSE($HF$1,AZ37,CQ37)-CHOOSE($HF$1,AY37,CP37)","v":0},{"$f":"CHOOSE($HF$1,BA37,CR37)-CHOOSE($HF$1,AZ37,CQ37)","v":0},{"$f":"CHOOSE($HF$1,BB37,CS37)-CHOOSE($HF$1,BA37,CR37)","v":0},{"$f":"CHOOSE($HF$1,BC37,CT37)-CHOOSE($HF$1,BB37,CS37)","v":0},{"$f":"CHOOSE($HF$1,BD37,CU37)-CHOOSE($HF$1,BC37,CT37)","v":0},{"$f":"CHOOSE($HF$1,BE37,CV37)-CHOOSE($HF$1,BD37,CU37)","v":0},{"$f":"CHOOSE($HF$1,BF37,CW37)-CHOOSE($HF$1,BE37,CV37)","v":0},{"$f":"CHOOSE($HF$1,BG37,CX37)-CHOOSE($HF$1,BF37,CW37)","v":0},{"$f":"CHOOSE($HF$1,BH37,CY37)-CHOOSE($HF$1,BG37,CX37)","v":0},{"$f":"CHOOSE($HF$1,BI37,CZ37)-CHOOSE($HF$1,BH37,CY37)","v":71.919263848907178},{"$f":"CHOOSE($HF$1,BJ37,DA37)-CHOOSE($HF$1,BI37,CZ37)","v":46.33189119144194},{"$f":"CHOOSE($HF$1,BK37,DB37)-CHOOSE($HF$1,BJ37,DA37)","v":26.566541743561714},{"$f":"CHOOSE($HF$1,BL37,DC37)-CHOOSE($HF$1,BK37,DB37)","v":14.266260861564746},{"$f":"CHOOSE($HF$1,BM37,DD37)-CHOOSE($HF$1,BL37,DC37)","v":7.141165634134552}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B42,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Moreland (C)"},3055,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":213.52876800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":212.178236},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":213.523292},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":215.36986400000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":215.41644100000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":213.27785999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":214.54520199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":231.75068300000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":234.326031},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":242.86240999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":244.24657999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":246.13425000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":245.76164},248.0941624193261,256.0031467222729,261.25521166710399,265.08460512303719,267.28801648754023,268.53815186631783,269.60759353217156,270.61527681004594,271.62494453170495,272.53919913917446,273.35680648623736,274.07653242667675,274.69714281427565,275.21740350281715,275.63608034608427,275.95193919786004,275.95193919786004,275.95193919786004,275.95193919786004,275.95193919786004,275.95193919786004,275.95193919786004,275.95193919786004,275.95193919786004,275.95193919786004,275.95193919786004,275.95193919786004,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B42,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":245.76164},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":85.517808000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":86.235615999999993},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":87.684932000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":88.758904000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":87.893151000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":86.698629999999994},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":87.380821999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":94.969863000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":97.191781000000006},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":102.64109999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":104.42740000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":106.08493},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":104.99726},{"$f":"(BG42+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":106.11297370306738},{"$f":"(BH42+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.93276996420038},{"$f":"(BI42+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":117.32622508885846},{"$f":"(BJ42+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":120.39217155710732},{"$f":"(BK42+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":122.03858803561759},{"$f":"(BL42+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":122.86272358801635},{"$f":"(BM42+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":123.56337702649758},{"$f":"(BN42+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.21950928267486},{"$f":"(BO42+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.87291572391453},{"$f":"(BP42+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":125.46098152103023},{"$f":"(BQ42+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":125.98370667402197},{"$f":"(BR42+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":126.44109118288975},{"$f":"(BS42+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":126.83313504763355},{"$f":"(BT42+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.15983826825338},{"$f":"(BU42+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.42120084474925},{"$f":"(BV42+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(BW42+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(BX42+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(BY42+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(BZ42+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(CA42+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(CB42+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(CC42+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(CD42+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(CE42+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(CF42+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},{"$f":"(CG42+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":127.61722277712114},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":104.99726},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":128.01096000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":125.94262000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":125.83835999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":126.61096000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":127.52329},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":126.57923},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":127.16437999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":136.78082000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":137.13425000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":140.22130999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":139.81917999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":140.04931999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":140.76437999999999},{"$f":"(CX42+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":141.98118871625871},{"$f":"(CY42+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":143.07037675807251},{"$f":"(CZ42+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":143.92898657824551},{"$f":"(DA42+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":144.69243356592989},{"$f":"(DB42+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":145.24942845192265},{"$f":"(DC42+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":145.6754282783015},{"$f":"(DD42+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":146.044216505674},{"$f":"(DE42+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":146.39576752737108},{"$f":"(DF42+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":146.75202880779045},{"$f":"(DG42+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":147.07821761814421},{"$f":"(DH42+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":147.37309981221537},{"$f":"(DI42+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":147.635441243787},{"$f":"(DJ42+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":147.86400776664212},{"$f":"(DK42+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.05756523456378},{"$f":"(DL42+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.21487950133502},{"$f":"(DM42+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DN42+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DO42+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DP42+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DQ42+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DR42+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DS42+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DT42+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DU42+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DV42+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DW42+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},{"$f":"(DX42+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B42,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B42,'D - dwell by PC'!$B$7:$B$321,0)))","v":148.33471642073889},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B42,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":140.76437999999999},null,null,-1.3505320000000154,1.3450559999999996,1.846572000000009,4.6577000000013413E-2,-2.1385810000000447,1.2673420000000135,17.20548100000002,2.5753479999999911,8.5363789999999824,1.3841700000000117,1.8876700000000142,-0.37261000000000877,2.3325224193260965,7.9089843029468057,5.2520649448310905,3.8293934559332001,2.2034113645030402,1.2501353787775997,1.0694416658537307,1.0076832778743778,1.0096677216590138,0.91425460746950193,0.8176073470629035,0.71972594043938898,0.62061038759890153,0.52026068854149798,0.41867684326712151,0.31585885177577211,0,0,0,0,0,0,0,0,0,0,0,9.4390693333333306,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B42,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,-6.3248245782039358E-3,6.3392741185763768E-3,8.6481057064258238E-3,2.1626516883532787E-4,-9.9276591427859273E-3,5.9422107854982809E-3,8.019513295850822E-2,1.111257997889048E-2,3.6429495108035947E-2,1.4736731122642288,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B42)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.7178079999999909,1.4493160000000103,1.0739719999999977,-0.865752999999998,-1.1945210000000088,0.68219200000000058,7.5890410000000088,2.2219180000000023,5.4493189999999885,1.7863000000000113,1.6575299999999942,-1.0876700000000028,1.1157137030673852,6.8197962611329928,4.3934551246580895,3.0659464682488533,1.6464164785102753,0.82413555239875791]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B46,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hume (C)"},3061,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":1645.60276},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":1656.3799299999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":1655.73153},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":1651.3781099999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":1638.8904599999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":1639.2402399999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":1634.49593},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":1636.5753199999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":1639.49044},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":1648.2160900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":1643.5588600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":1641.91228},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":1647.9644000000001},1651.8663667822473,1687.6758676321399,1711.2878554976742,1725.2937102685432,1733.2326780695537,1737.6249131470249,1741.4002387347655,1744.9742430528634,1748.7746866413306,1752.2316058540771,1755.336885139297,1758.0824089451842,1760.4600617199337,1762.461727911739,1764.0792919687947,1765.3046383392953,1765.3046383392953,1765.3046383392953,1765.3046383392953,1765.3046383392953,1765.3046383392953,1765.3046383392953,1765.3046383392953,1765.3046383392953,1765.3046383392953,1765.3046383392953,1765.3046383392953,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B46,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":1647.9644000000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":1465.7644},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":1472.0465999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":1467.6466},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":1463.2602999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":1447.4931999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":1446.9314999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":1440.4110000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":1440.7808},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":1439.674},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":1444.0986},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":1439.7479000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":1435.9341999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":1436.7781},{"$f":"(BG46+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1437.1767944229812},{"$f":"(BH46+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1469.7496186130038},{"$f":"(BI46+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1490.7337119616323},{"$f":"(BJ46+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1502.7659165093305},{"$f":"(BK46+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1509.2272230080873},{"$f":"(BL46+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1512.4615154669364},{"$f":"(BM46+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1515.2112064925821},{"$f":"(BN46+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1517.7861756247655},{"$f":"(BO46+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1520.4950527245862},{"$f":"(BP46+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1522.9330421144248},{"$f":"(BQ46+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1525.1001437942814},{"$f":"(BR46+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1526.9963577641558},{"$f":"(BS46+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1528.6216840240484},{"$f":"(BT46+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1529.9761225739587},{"$f":"(BU46+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.0596734138869},{"$f":"(BV46+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(BW46+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(BX46+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(BY46+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(BZ46+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(CA46+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(CB46+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(CC46+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(CD46+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(CE46+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(CF46+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},{"$f":"(CG46+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":1531.8723365438332},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":1436.7781},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":179.83835999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":184.33332999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":188.08493000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":188.11780999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":191.39725999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":192.30874},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":194.08493000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":195.79452000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":199.81644},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":204.11749},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":203.81095999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":205.97808000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":211.18629999999999},{"$f":"(CX46+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":214.68957235926601},{"$f":"(CY46+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":217.92624901913609},{"$f":"(CZ46+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":220.55414353604203},{"$f":"(DA46+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":222.52779375921278},{"$f":"(DB46+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":224.00545506146645},{"$f":"(DC46+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":225.16339768008848},{"$f":"(DD46+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":226.18903224218332},{"$f":"(DE46+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":227.18806742809784},{"$f":"(DF46+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":228.27963391674447},{"$f":"(DG46+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":229.29856373965228},{"$f":"(DH46+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":230.2367413450155},{"$f":"(DI46+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":231.08605118102841},{"$f":"(DJ46+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":231.83837769588527},{"$f":"(DK46+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":232.48560533778036},{"$f":"(DL46+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.01961855490788},{"$f":"(DM46+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DN46+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DO46+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DP46+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DQ46+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DR46+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DS46+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DT46+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DU46+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DV46+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DW46+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},{"$f":"(DX46+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B46,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B46,'D - dwell by PC'!$B$7:$B$321,0)))","v":233.43230179546214},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B46,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":211.18629999999999},null,null,10.777169999999842,-0.64839999999981046,-4.353420000000142,-12.487650000000031,0.34978000000000975,-4.744309999999814,2.0793899999998757,2.9151200000001154,8.7256500000000869,-4.6572300000000268,-1.6465800000000854,6.052120000000059,3.9019667822472002,35.809500849892629,23.611987865534275,14.005854770869064,7.938967801010449,4.3922350774712413,3.7753255877405536,3.5740043180978773,3.8004435884672603,3.4569192127464703,3.1052792852199218,2.7455238058871601,2.3776527747495493,2.0016661918052705,1.617564057055688,1.2253463705005743,0,0,0,0,0,0,0,0,0,0,0,4.5733866666666927,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B46,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,6.5490714174543108E-3,-3.914560833877534E-4,-2.6293030730653033E-3,-7.5619568434269757E-3,2.1342488014730598E-4,-2.8942127482178837E-3,1.2721903810428703E-3,1.78123179811851E-3,5.3221719304445969E-3,1.8457351767885311E-2,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B46)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6.2821999999998752,-4.3999999999998636,-4.3863000000001193,-15.767100000000028,-0.56169999999997344,-6.5204999999998563,0.36979999999994106,-1.1068000000000211,4.4246000000000549,-4.3506999999999607,-3.8137000000001535,0.84390000000007603,0.39869442298117974,32.572824190022629,20.984093348628448,12.032204547698257,6.4613064987568123,3.2342924588490405]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B52,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Greater Geelong (C)"},3216,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":19916.397700000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":20340.046700000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":20695.871200000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":21027.6188},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":21262.485399999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":21556.485799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":21749.676599999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":21913.391600000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":22114.109499999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":22391.444300000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":22591.925999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":22807.739700000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":22915.778000000002},23012.240146262415,23056.181426634204,23084.489316788302,23100.388088264099,23108.925745270477,23113.199382448543,23116.832690798023,23120.235130112243,23123.545141752289,23126.524152228329,23129.172161540366,23131.489169688397,23133.475176672426,23135.130182492449,23136.454187148465,23137.44719064048,23137.44719064048,23137.44719064048,23137.44719064048,23137.44719064048,23137.44719064048,23137.44719064048,23137.44719064048,23137.44719064048,23137.44719064048,23137.44719064048,23137.44719064048,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B52,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":22915.778000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":16984.195},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":17286.186000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":17538.989000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":17797.701000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":17975.195},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":18215.922999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":18333.977999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":18436.63},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":18577.967000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":18791.488000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":18931.725999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":19124.2},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":19197.967000000001},{"$f":"(BG52+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19289.141294050864},{"$f":"(BH52+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19333.082574422653},{"$f":"(BI52+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19361.390464576751},{"$f":"(BJ52+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19377.289236052547},{"$f":"(BK52+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19385.826893058926},{"$f":"(BL52+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19390.100530236992},{"$f":"(BM52+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19393.733838586471},{"$f":"(BN52+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19397.136277900692},{"$f":"(BO52+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19400.446289540738},{"$f":"(BP52+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19403.425300016777},{"$f":"(BQ52+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19406.073309328815},{"$f":"(BR52+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19408.390317476846},{"$f":"(BS52+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19410.376324460874},{"$f":"(BT52+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19412.031330280897},{"$f":"(BU52+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19413.355334936914},{"$f":"(BV52+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(BW52+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(BX52+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(BY52+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(BZ52+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(CA52+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(CB52+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(CC52+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(CD52+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(CE52+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(CF52+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},{"$f":"(CG52+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":19414.348338428928},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":19197.967000000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":2932.2026999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":3053.8607000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":3156.8822},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":3229.9178000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":3287.2903999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":3340.5628000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":3415.6986000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":3476.7615999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":3536.1424999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":3599.9562999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":3660.2},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":3683.5396999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":3717.8110000000001},{"$f":"(CX52+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(CY52+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(CZ52+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DA52+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DB52+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DC52+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DD52+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DE52+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DF52+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DG52+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DH52+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DI52+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DJ52+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DK52+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DL52+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DM52+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DN52+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DO52+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DP52+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DQ52+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DR52+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DS52+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DT52+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DU52+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DV52+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DW52+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},{"$f":"(DX52+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B52,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B52,'D - dwell by PC'!$B$7:$B$321,0)))","v":3723.0988522115504},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B52,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":3717.8110000000001},null,null,423.64900000000125,355.82449999999881,331.74759999999878,234.86659999999756,294.00040000000081,193.19080000000031,163.71500000000378,200.71789999999601,277.33480000000418,200.48169999999664,215.81370000000243,108.03830000000016,96.462146262412716,43.941280371789617,28.307890154097549,15.898771475796821,8.5376570063781401,4.273637178066565,3.6333083494791936,3.4024393142208282,3.310011640045559,2.9790104760395479,2.6480093120371748,2.3170081480311637,1.9860069840287906,1.6550058200227795,1.3240046560167684,0.99300349201439531,0,0,0,0,0,0,0,0,0,0,0,213.92256666666799,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B52,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,2.1271366759261001E-2,1.7493789726647835E-2,1.602965136350476E-2,1.1169433982700872E-2,1.3827188800797474E-2,8.9620730295474349E-3,7.5272383590294645E-3,9.1595999224509672E-3,1.2541079259827503E-2,1.3109046800418589,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B52)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,301.9910000000018,252.80299999999988,258.71199999999953,177.49399999999878,240.72799999999916,118.05500000000029,102.65200000000186,141.33699999999953,213.52100000000064,140.23799999999756,192.47400000000198,73.766999999999825,91.174294050862954,43.941280371789617,28.307890154097549,15.898771475796821,8.5376570063781401,4.273637178066565]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B57,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Greater Geelong (C)"},3222,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":4022.1040700000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":4169.7922399999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":4455.8739399999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":4773.9068699999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":4958.3068599999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":5208.2631899999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":5501.3342699999994},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":5767.9643999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":6179.6739699999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":6520.5624399999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":6729.8329200000007},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":6923.15888},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":7061.4959199999994},7176.9237508682245,7305.290182379259,7387.986517395947,7434.4318768049043,7459.3730836632603,7471.8577347585297,7482.4717820383466,7492.4113875642606,7502.0809825077295,7510.7836179568512,7518.5192939116259,7525.2880103720536,7531.0897673381342,7535.9245648098686,7539.7924027872559,7542.6932812702962,7542.6932812702962,7542.6932812702962,7542.6932812702962,7542.6932812702962,7542.6932812702962,7542.6932812702962,7542.6932812702962,7542.6932812702962,7542.6932812702962,7542.6932812702962,7542.6932812702962,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B57,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":7061.4959199999994},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":3700.9616000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":3842.9670999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":4114.2300999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":4406.0191999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":4577.4684999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":4797.3150999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":5074.1917999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":5332.1781000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":5736.9862999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":6067.8383999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":6261.5973000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":6443.6081999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":6574.5424999999996},{"$f":"(BG57+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":6689.9540031449251},{"$f":"(BH57+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":6818.3204346559596},{"$f":"(BI57+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":6901.0167696726476},{"$f":"(BJ57+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":6947.4621290816049},{"$f":"(BK57+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":6972.4033359399609},{"$f":"(BL57+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":6984.8879870352303},{"$f":"(BM57+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":6995.5020343150472},{"$f":"(BN57+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7005.4416398409612},{"$f":"(BO57+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7015.1112347844301},{"$f":"(BP57+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7023.8138702335518},{"$f":"(BQ57+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7031.5495461883265},{"$f":"(BR57+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7038.3182626487542},{"$f":"(BS57+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7044.1200196148347},{"$f":"(BT57+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7048.9548170865692},{"$f":"(BU57+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7052.8226550639565},{"$f":"(BV57+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(BW57+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(BX57+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(BY57+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(BZ57+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(CA57+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(CB57+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(CC57+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(CD57+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(CE57+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(CF57+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},{"$f":"(CG57+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":7055.7235335469968},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":6574.5424999999996},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":321.14247},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":326.82513999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":341.64384000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":367.88767000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":380.83836000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":410.94808999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":427.14247},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":435.78629999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":442.68767000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":452.72404},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":468.23561999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":479.55068},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":486.95341999999999},{"$f":"(CX57+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(CY57+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(CZ57+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DA57+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DB57+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DC57+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DD57+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DE57+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DF57+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DG57+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DH57+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DI57+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DJ57+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DK57+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DL57+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DM57+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DN57+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DO57+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DP57+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DQ57+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DR57+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DS57+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DT57+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DU57+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DV57+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DW57+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},{"$f":"(DX57+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B57,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B57,'D - dwell by PC'!$B$7:$B$321,0)))","v":486.96974772329963},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B57,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":486.95341999999999},null,null,147.68816999999945,286.08169999999973,318.03293000000031,184.39998999999989,249.95632999999998,293.07107999999971,266.63013000000046,411.70956999999999,340.88846999999987,209.27048000000104,193.32595999999921,138.33703999999943,115.4278308682251,128.36643151103453,82.696335016687954,46.445359408957302,24.941206858356054,12.484651095269328,10.614047279816987,9.9396055259139757,9.6695949434688373,8.7026354491217717,7.735675954774706,6.7687164604276404,5.8017569660805748,4.8347974717344187,3.867837977387353,2.9008784830402874,0,0,0,0,0,0,0,0,0,0,0,339.74272333333346,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B57,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,3.6719131934345839E-2,6.8608142452680099E-2,7.13738616223063E-2,3.8626641662995009E-2,5.0411629828009508E-2,5.6270405182807126E-2,4.8466447758681808E-2,7.1378660034725705E-2,5.5162856755046619E-2,5.5224197470177563,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B57)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,142.00549999999976,271.26299999999992,291.78909999999996,171.44930000000022,219.84659999999985,276.8766999999998,257.98630000000048,404.80819999999949,330.85210000000006,193.75890000000072,182.01089999999931,130.93429999999989,115.41150314492552,128.36643151103453,82.696335016687954,46.445359408957302,24.941206858356054,12.484651095269328]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B63,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Surf Coast (S)"},3228,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":5312.7616600000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":5726.8735400000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":5982.8986500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":6245.2437899999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":6551.3753500000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":6865.3226400000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":7182.6273799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":7503.4437900000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":7983.7095499999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":8493.5944500000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":8845.7835900000009},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":9094.13976},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":9247.1397100000013},9727.3853073358914,9777.7677046699682,9814.329994752743,9832.6850136491521,9844.9094768638806,9853.3990596665208,9860.6813385081005,9867.5614819041912,9873.253904472891,9878.4218139604054,9883.0552705499158,9887.1443344246036,9890.6790657676502,9893.6495247622352,9896.0457715915418,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B63,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":9247.1397100000013},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":4761.1507000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":5137.7178000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":5370.0055000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":5595.7067999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":5881.0547999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":6177.0821999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":6471.8766999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":6772.5753000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":7210.8163999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":7697.5562},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":8035.7151000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":8273.7425000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":8421.2219000000005},{"$f":"(BG63+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8867.8797223839338},{"$f":"(BH63+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8888.4486863244692},{"$f":"(BI63+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8901.6996423022119},{"$f":"(BJ63+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8907.3930789676888},{"$f":"(BK63+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8910.4504604459598},{"$f":"(BL63+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8911.980873197761},{"$f":"(BM63+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8913.2819807081996},{"$f":"(BN63+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8914.5004127595766},{"$f":"(BO63+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8915.4997051805185},{"$f":"(BP63+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8916.3990683593656},{"$f":"(BQ63+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8917.198502296118},{"$f":"(BR63+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8917.8980069907775},{"$f":"(BS63+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8918.4975824433423},{"$f":"(BT63+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8918.9972286538123},{"$f":"(BU63+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.3969456221894},{"$f":"(BV63+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(BW63+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(BX63+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(BY63+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(BZ63+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(CA63+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(CB63+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(CC63+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(CD63+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(CE63+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(CF63+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},{"$f":"(CG63+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":8919.6967333484718},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":8421.2219000000005},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":551.61095999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":589.15574000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":612.89314999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":649.53698999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":670.32055000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":688.24044000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":710.75067999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":730.86848999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":772.89314999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":796.03824999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":810.06849},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":820.39725999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":825.91781000000003},{"$f":"(CX63+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":859.50558495195764},{"$f":"(CY63+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":889.31901834549944},{"$f":"(CZ63+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":912.63035245053186},{"$f":"(DA63+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":925.29193468146366},{"$f":"(DB63+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":934.45901641792136},{"$f":"(DC63+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":941.4181864687589},{"$f":"(DD63+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":947.39935779990003},{"$f":"(DE63+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":953.06106914461395},{"$f":"(DF63+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":957.75419929237262},{"$f":"(DG63+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":962.02274560104024},{"$f":"(DH63+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":965.8567682537979},{"$f":"(DI63+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":969.24632743382676},{"$f":"(DJ63+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":972.18148332430792},{"$f":"(DK63+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":974.65229610842266},{"$f":"(DL63+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":976.64882596935217},{"$f":"(DM63+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DN63+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DO63+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DP63+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DQ63+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DR63+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DS63+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DT63+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DU63+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DV63+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DW63+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},{"$f":"(DX63+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B63,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B63,'D - dwell by PC'!$B$7:$B$321,0)))","v":978.16113309027753},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B63,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":825.91781000000003},null,null,414.11188000000038,256.02510999999959,262.34513999999945,306.13156000000072,313.94729000000007,317.30473999999958,320.81641000000036,480.26575999999932,509.88490000000093,352.18914000000041,248.35616999999911,152.99995000000126,480.24559733589012,50.382397334076813,36.56229008277478,18.355018896409092,12.22446321472853,8.4895828026401432,7.2822788415796822,6.8801433960907161,5.6924225686998398,5.1679094875144074,4.6334565895103879,4.0890638746877812,3.5347313430465874,2.9704589945849875,2.3962468293066195,1.8120948472078453,0,0,0,0,0,0,0,0,0,0,0,436.98902333333353,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B63,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,7.794663237349142E-2,4.4705912957875293E-2,4.3849170000564763E-2,4.9018352252346631E-2,4.7920821694333204E-2,4.6218474591603442E-2,4.4665606751829179E-2,6.4006044883025526E-2,6.3865662547806679E-2,5.3577408672541793,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B63)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,376.56710000000021,232.28769999999986,225.70129999999972,285.34799999999996,296.02739999999994,294.79449999999997,300.69860000000062,438.24109999999928,486.73980000000029,338.15890000000036,238.02739999999994,147.47940000000017,446.65782238393331,20.568963940535468,13.250955977742706,5.6934366654768382,3.0573814782710542,1.5304127518011228]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B67,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Moyne (S)"},3277,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":245.31233},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":250.98912780000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":257.53972370000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":260.42192},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":263.52602630000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":264.65581700000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":267.58356600000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":268.94246699999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":270.93150800000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":273.85276899999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":276.00547499999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":246.13972799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":282.13699000000003},291.37311250369982,310.95997896096685,323.91524069257991,332.09386880442656,336.76231746845463,339.37599946708718,341.63148239312898,343.77493819722383,345.94501189913638,347.92619928446891,349.71225123019673,351.29691861329502,352.67395231073908,353.83710319950427,354.78012215656588,355.4967600588991,355.4967600588991,355.4967600588991,355.4967600588991,355.4967600588991,355.4967600588991,355.4967600588991,355.4967600588991,355.4967600588991,355.4967600588991,355.4967600588991,355.4967600588991,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B67,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":282.13699000000003},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":237.31233},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":242.96720999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":248.67671000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":251.42192},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":253.78904},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":254.62842000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":256.34795000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":256.31506999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":256.20821999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":257.74043999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":258.15616},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":230.42465999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":264.13699000000003},{"$f":"(BG67+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":271.3798570274115},{"$f":"(BH67+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":289.09390846618288},{"$f":"(BI67+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":300.50567020980981},{"$f":"(BJ67+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":307.43195117501858},{"$f":"(BK67+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":311.1513713390716},{"$f":"(BL67+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":313.01317631461364},{"$f":"(BM67+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":314.59602279429544},{"$f":"(BN67+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":316.07829145217448},{"$f":"(BO67+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":317.55690438412807},{"$f":"(BP67+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":318.88765602288629},{"$f":"(BQ67+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":320.07054636844919},{"$f":"(BR67+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":321.10557542081671},{"$f":"(BS67+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":321.99274317998885},{"$f":"(BT67+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":322.73204964596567},{"$f":"(BU67+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.32349481874712},{"$f":"(BV67+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(BW67+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(BX67+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(BY67+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(BZ67+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(CA67+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(CB67+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(CC67+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(CD67+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(CE67+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(CF67+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},{"$f":"(CG67+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":323.76707869833319},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":264.13699000000003},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":8},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":8.0219178000000007},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":8.8630136999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":9},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":9.7369862999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":10.027397000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":11.235616},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":12.627397},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":14.723288},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":16.112328999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":17.849315000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":15.715068},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":18},{"$f":"(CX67+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.993255476288308},{"$f":"(CY67+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":21.866070494783965},{"$f":"(CZ67+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":23.409570482770118},{"$f":"(DA67+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":24.661917629407959},{"$f":"(DB67+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":25.610946129383031},{"$f":"(DC67+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":26.362823152473535},{"$f":"(DD67+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":27.035459598833562},{"$f":"(DE67+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":27.696646745049332},{"$f":"(DF67+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":28.388107515008329},{"$f":"(DG67+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":29.038543261582632},{"$f":"(DH67+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":29.641704861747527},{"$f":"(DI67+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":30.191343192478303},{"$f":"(DJ67+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":30.681209130750233},{"$f":"(DK67+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.105053553538621},{"$f":"(DL67+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.456627337818755},{"$f":"(DM67+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DN67+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DO67+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DP67+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DQ67+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DR67+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DS67+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DT67+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DU67+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DV67+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DW67+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},{"$f":"(DX67+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B67,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B67,'D - dwell by PC'!$B$7:$B$321,0)))","v":31.729681360565927},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B67,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":18},null,null,5.6767978000000028,6.5505959000000189,2.8821962999999755,3.1041063000000122,1.1297907000000009,2.9277490000000057,1.3589009999999462,1.9890410000000429,2.9212609999999586,2.1527060000000233,-29.865746999999999,35.997262000000035,9.2361225036997894,19.586866457267035,12.955261731613064,8.1786281118466491,4.6684486640280625,2.6136819986325577,2.2554829260417932,2.1434558040948559,2.1700737019125427,1.9811873853325324,1.7860519457278201,1.5846673830982922,1.3770336974440625,1.1631508887651876,0.94301895706161076,0.71663790233321834,0,0,0,0,0,0,0,0,0,0,0,2.089734333333316,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B67,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},null,null,2.3141102609885111E-2,2.6099122130978758E-2,1.119126889860822E-2,1.1919527741750757E-2,4.287207285984973E-3,1.1062477421382333E-2,5.0784172597504451E-3,7.3957862519349327E-3,1.078228597908204E-2,1.2328577286595286,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B67)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,-2.6645352591003757E-14,2.4868995751603507E-14,0,0,0,0,0,0,0,0,0,null,null,null,5.6548799999999915,5.7095000000000198,2.7452099999999859,2.3671199999999999,0.83938000000000557,1.7195300000000202,-3.2880000000034215E-2,-0.10685000000000855,1.5322199999999953,0.41572000000002163,-27.731500000000011,33.712330000000037,7.2428670274114779,17.714051438771378,11.411761743626926,6.9262809652087753,3.7194201640530196,1.8618049755420429]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B73,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melton (C)"},3337,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":11648.893450000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":12113.414999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":12350.9753},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":12570.818799999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":12799.4329},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":13095.909},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":13368.5753},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":13793.851699999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":14216.178100000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":14525.8207},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":14630.6682},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":14601.8984},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":14821.490599999999},14866.175455215873,15196.803222857416,15409.800533111027,15518.720293932356,15577.210320065808,15606.488276540664,15631.379449862945,15654.688978959455,15677.570066885572,15698.163046019077,15716.46791635997,15732.484677908253,15746.213330663923,15757.653874626982,15766.806309797428,15773.670636175264,15773.670636175264,15773.670636175264,15773.670636175264,15773.670636175264,15773.670636175264,15773.670636175264,15773.670636175264,15773.670636175264,15773.670636175264,15773.670636175264,15773.670636175264,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B73,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":14821.490599999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":10653.414000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":11026.996999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":11172.652},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":11349.300999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":11528.147999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":11779.644},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":12026.2},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":12410.438},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":12791},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":13088.359},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":13180.849},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":13162.06},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":13362.843999999999},{"$f":"(BG73+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":13407.528855215873},{"$f":"(BH73+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":13738.156622857416},{"$f":"(BI73+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":13951.153933111027},{"$f":"(BJ73+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14060.073693932356},{"$f":"(BK73+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14118.563720065808},{"$f":"(BL73+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14147.841676540664},{"$f":"(BM73+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14172.732849862945},{"$f":"(BN73+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14196.042378959455},{"$f":"(BO73+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14218.923466885572},{"$f":"(BP73+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14239.516446019077},{"$f":"(BQ73+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14257.82131635997},{"$f":"(BR73+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14273.838077908253},{"$f":"(BS73+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14287.566730663922},{"$f":"(BT73+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14299.007274626982},{"$f":"(BU73+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14308.159709797428},{"$f":"(BV73+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(BW73+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(BX73+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(BY73+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(BZ73+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(CA73+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(CB73+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(CC73+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(CD73+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(CE73+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(CF73+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},{"$f":"(CG73+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":14315.024036175264},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":13362.843999999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":995.47945000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":1086.4179999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":1178.3233},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":1221.5178000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":1271.2849000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":1316.2650000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":1342.3752999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":1383.4137000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":1425.1781000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":1437.4617000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":1449.8191999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":1439.8384000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":1458.6466},{"$f":"(CX73+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(CY73+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(CZ73+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DA73+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DB73+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DC73+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DD73+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DE73+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DF73+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DG73+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DH73+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DI73+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DJ73+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DK73+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DL73+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DM73+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DN73+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DO73+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DP73+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DQ73+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DR73+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DS73+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DT73+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DU73+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DV73+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DW73+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},{"$f":"(DX73+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B73,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B73,'D - dwell by PC'!$B$7:$B$321,0)))","v":1458.6466},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B73,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":1458.6466},null,null,464.52154999999766,237.56030000000101,219.84349999999904,228.61410000000069,296.47609999999986,272.66630000000077,425.27639999999883,422.32640000000174,309.64259999999922,104.84749999999985,-28.769800000000032,219.59219999999914,44.68485521587354,330.62776764154296,212.99731025361143,108.91976082132896,58.490026133451465,29.277956474856182,24.891173322281247,23.309529096510232,22.881087926116379,20.592979133505651,18.304870340893103,16.016761548282375,13.728652755669827,11.440543963059099,9.1524351704465516,6.8643263778358232,0,0,0,0,0,0,0,0,0,0,0,385.74846666666662,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B73,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,3.9876882039812767E-2,1.9611339989590082E-2,1.7799687446545143E-2,1.8186094608252601E-2,2.316322155179229E-2,2.0820723479370695E-2,3.1811647124432074E-2,3.0617003081162775E-2,2.1781001744765716E-2,2.4851955673969348,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B73)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,373.58299999999872,145.65500000000065,176.64899999999943,178.84699999999975,251.496000000001,246.55600000000049,384.23799999999937,380.5619999999999,297.35900000000038,92.489999999999782,-18.789000000000669,200.78399999999965,44.68485521587354,330.62776764154296,212.99731025361143,108.91976082132896,58.490026133451465,29.277956474856182]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B78,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Ballarat (C)"},3352,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":1446.6054550000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":1563.1478999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":1545.5315290000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":1461.2602999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":1500.6438410000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":1560.5753},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":1626.9204999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":1760.7698930000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":1919.3671419999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":2106.78251},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":2294.1863329999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":2469.4027289999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2557.5999810000003},2655.9517056714235,2992.6492574614012,3211.1795361150571,3336.6661665148295,3405.2587074993075,3440.7312142255532,3470.888794173356,3499.130089919925,3526.5583440643854,3551.2437727944002,3573.1863761099685,3592.3861540110911,3608.8431064977676,3622.5572335699976,3633.5285352277815,3641.7570114711198,3641.7570114711198,3641.7570114711198,3641.7570114711198,3641.7570114711198,3641.7570114711198,3641.7570114711198,3641.7570114711198,3641.7570114711198,3641.7570114711198,3641.7570114711198,3641.7570114711198,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B78,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2557.5999810000003},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":1423.7534000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":1539.1478999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":1521.4192},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":1441.2602999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":1476.4548},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":1532.5753},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":1598.9204999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":1728.5014000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":1880.5917999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":2065.3917999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":2246.3150999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":2413.6904},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":2499.6082000000001},{"$f":"(BG78+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":2588.97747920752},{"$f":"(BH78+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":2917.119971244726},{"$f":"(BI78+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3128.5162150702567},{"$f":"(BJ78+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3248.7055591783183},{"$f":"(BK78+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3313.2473633911877},{"$f":"(BL78+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3345.5546174560368},{"$f":"(BM78+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3373.0212017849585},{"$f":"(BN78+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3398.7424941606641},{"$f":"(BO78+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3423.8060401577072},{"$f":"(BP78+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3446.3632315550462},{"$f":"(BQ78+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3466.4140683526807},{"$f":"(BR78+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3483.9585505506111},{"$f":"(BS78+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3498.996678148837},{"$f":"(BT78+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3511.5284511473583},{"$f":"(BU78+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3521.5538695461755},{"$f":"(BV78+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(BW78+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(BX78+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(BY78+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(BZ78+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(CA78+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(CB78+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(CC78+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(CD78+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(CE78+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(CF78+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},{"$f":"(CG78+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":3529.0729333452882},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":2499.6082000000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":22.852055},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":24},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":24.112328999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":20},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":24.189041},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":28},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":28},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":32.268492999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":38.775342000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":41.390709999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":47.871232999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":55.712328999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":57.991781000000003},{"$f":"(CX78+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":66.974226463903364},{"$f":"(CY78+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":75.529286216675061},{"$f":"(CZ78+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":82.663321044800284},{"$f":"(DA78+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":87.960607336511174},{"$f":"(DB78+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":92.011344108119758},{"$f":"(DC78+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":95.176596769516323},{"$f":"(DD78+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":97.867592388397583},{"$f":"(DE78+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":100.38759575926103},{"$f":"(DF78+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.75230390667839},{"$f":"(DG78+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":104.88054123935402},{"$f":"(DH78+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":106.7723077572879},{"$f":"(DI78+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":108.42760346048006},{"$f":"(DJ78+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":109.8464283489305},{"$f":"(DK78+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":111.02878242263921},{"$f":"(DL78+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":111.97466568160617},{"$f":"(DM78+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DN78+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DO78+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DP78+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DQ78+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DR78+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DS78+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DT78+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DU78+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DV78+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DW78+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},{"$f":"(DX78+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B78,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B78,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.68407812583139},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B78,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":57.991781000000003},null,null,116.54244499999982,-17.616370999999845,-84.271229000000176,39.38354100000015,59.931458999999904,66.345199999999977,133.84939300000019,158.59724899999969,187.41536800000017,187.40382299999965,175.21639600000026,88.19725200000039,98.351724671423199,336.69755178997775,218.53027865365584,125.48663039977237,68.592540984478092,35.472506726245683,30.157579947802788,28.241295746568994,27.428254144460425,24.685428730014792,21.942603315568249,19.199777901122616,16.456952486676528,13.714127072229985,10.971301657783897,8.2284762433382639,0,0,0,0,0,0,0,0,0,0,0,159.95400333333336,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B78,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},null,null,8.0562702564950461E-2,-1.1269804348008172E-2,-5.4525726210532866E-2,2.6951762803656631E-2,3.9937163877647786E-2,4.2513296218388064E-2,8.2271624827396472E-2,9.0072671977473151E-2,9.7644355735251098E-2,4.3795338605135843,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B78)>0,0,1)","v":1},null,null,6.3948846218409017E-14,0,4.6185277824406512E-14,0,8.8817841970012523E-14,0,0,0,-9.2370555648813024E-14,1.2789769243681803E-13,-1.4921397450962104E-13,0,1.7053025658242404E-13,1.4210854715202004E-13,1.8474111129762605E-13,0,0,0,null,null,null,115.39449999999988,-17.72869999999989,-80.158900000000131,35.194500000000062,56.120499999999993,66.345199999999977,129.58090000000016,152.09039999999982,184.79999999999995,180.92329999999993,167.37530000000015,85.91780000000017,89.369279207519867,328.14249203720601,211.39624382553075,120.1893441080615,64.541804212869465,32.307254064849076]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B82,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Ballarat (C)"},3363,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":719.46027100000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":763.18636900000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":807.649316},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":842.09862600000008},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":865.42466100000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":893.55930899999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":913.98903899999993},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":930.73698999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":953.10137000000009},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":975.02463999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":996.12054999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":1010.19452},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":1016.47123},1023.6423245935609,1047.0692404664524,1062.1613487429518,1070.2421189234628,1074.5815010105373,1076.7536361294933,1078.6003152777389,1080.3296520502811,1081.8546570172286,1083.2271614874815,1084.4471654610395,1085.5146689379028,1086.4296719180713,1087.1921744015451,1087.8021763883241,1088.2596778784084,1088.2596778784084,1088.2596778784084,1088.2596778784084,1088.2596778784084,1088.2596778784084,1088.2596778784084,1088.2596778784084,1088.2596778784084,1088.2596778784084,1088.2596778784084,1088.2596778784084,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B82,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":1016.47123},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":645.76985999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":685.97541000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":726.80547999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":757.65479000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":776.33150999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":797.85245999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":814.27670999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":830.71232999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":852.44658000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":873.00545999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":893.12054999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":908.35342000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":913.91233},{"$f":"(BG82+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":921.08342459356095},{"$f":"(BH82+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":944.51034046645225},{"$f":"(BI82+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":959.60244874295188},{"$f":"(BJ82+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":967.68321892346296},{"$f":"(BK82+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":972.0226010105373},{"$f":"(BL82+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":974.19473612949344},{"$f":"(BM82+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":976.04141527773879},{"$f":"(BN82+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":977.77075205028109},{"$f":"(BO82+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":979.29575701722865},{"$f":"(BP82+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":980.66826148748146},{"$f":"(BQ82+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":981.88826546103951},{"$f":"(BR82+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":982.9557689379028},{"$f":"(BS82+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":983.87077191807134},{"$f":"(BT82+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":984.63327440154512},{"$f":"(BU82+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.24327638832415},{"$f":"(BV82+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(BW82+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(BX82+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(BY82+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(BZ82+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(CA82+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(CB82+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(CC82+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(CD82+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(CE82+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(CF82+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},{"$f":"(CG82+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":985.70077787840842},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":913.91233},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":73.690410999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":77.210959000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":80.843835999999996},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":84.443836000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":89.093151000000006},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":95.706849000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":99.712328999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":100.02466},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":100.65479000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":102.01918000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":103},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":101.8411},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":102.55889999999999},{"$f":"(CX82+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(CY82+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(CZ82+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DA82+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DB82+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DC82+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DD82+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DE82+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DF82+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DG82+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DH82+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DI82+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DJ82+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DK82+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DL82+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DM82+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DN82+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DO82+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DP82+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DQ82+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DR82+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DS82+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DT82+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DU82+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DV82+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DW82+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},{"$f":"(DX82+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B82,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B82,'D - dwell by PC'!$B$7:$B$321,0)))","v":102.55889999999999},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B82,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":102.55889999999999},null,null,43.726097999999979,44.462946999999986,34.449310000000082,23.326034999999933,28.13464799999997,20.42972999999995,16.747951000000057,22.364380000000097,21.923269999999889,21.095910000000003,14.073970000000031,6.27670999999998,7.1710945935609516,23.426915872891414,15.092108276499403,8.080770180511081,4.3393820870744548,2.172135118956021,1.8466791482455847,1.7293367725421831,1.5250049669475629,1.3725044702528066,1.2200039735580503,1.0675034768632941,0.91500298016853776,0.76250248347378147,0.61000198677902517,0.45750149008426888,0,0,0,0,0,0,0,0,0,0,0,20.345200333333349,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B82,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},null,null,6.0776250979395652E-2,5.8259618890022402E-2,4.2653797034850838E-2,2.7699884882605108E-2,3.2509644418371897E-2,2.2863317291006879E-2,1.8324017340868748E-2,2.402867860661706E-2,2.3002033875997752E-2,3.4457471479970705,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B82)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,0,null,null,null,40.205550000000017,40.830069999999978,30.84931000000006,18.676719999999932,21.520949999999971,16.424250000000029,16.435619999999972,21.734250000000088,20.558879999999931,20.115090000000009,15.232870000000048,5.5589099999999689,7.1710945935609516,23.4269158728913,15.09210827649963,8.080770180511081,4.3393820870743411,2.1721351189561346]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B83,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Ballarat (C)"},3364,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":8.8136986000000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":10.997260000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":12.589041},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":14},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":14},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":14.484932000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":14.673973},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":14.591780999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":14.997260000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":15.041096},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":15.473973000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":16},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":16},16.172090058682905,74.920493856056979,112.76744204130551,133.52146869950832,144.66640284606672,150.2451470940789,154.98801533753726,159.42951047681407,163.46763595211317,167.10194887988234,170.33244926012162,173.15913709283097,175.5820123780104,177.60107511565991,179.21632530577952,180.42776294836924,180.42776294836924,180.42776294836924,180.42776294836924,180.42776294836924,180.42776294836924,180.42776294836924,180.42776294836924,180.42776294836924,180.42776294836924,180.42776294836924,180.42776294836924,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B83,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":16},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":8.8136986000000004},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":10.997260000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":12.589041},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":14},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":14},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":14.484932000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":14.673973},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":14.591780999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":14.997260000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":15.041096},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":15.473973000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":16},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":16},{"$f":"(BG83+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":16.172090058682905},{"$f":"(BH83+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":74.920493856056979},{"$f":"(BI83+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.76744204130551},{"$f":"(BJ83+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":133.52146869950832},{"$f":"(BK83+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":144.66640284606672},{"$f":"(BL83+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":150.2451470940789},{"$f":"(BM83+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":154.98801533753726},{"$f":"(BN83+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":159.42951047681407},{"$f":"(BO83+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":163.46763595211317},{"$f":"(BP83+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":167.10194887988234},{"$f":"(BQ83+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":170.33244926012162},{"$f":"(BR83+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":173.15913709283097},{"$f":"(BS83+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":175.5820123780104},{"$f":"(BT83+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":177.60107511565991},{"$f":"(BU83+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":179.21632530577952},{"$f":"(BV83+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(BW83+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(BX83+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(BY83+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(BZ83+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(CA83+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(CB83+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(CC83+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(CD83+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(CE83+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(CF83+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},{"$f":"(CG83+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":180.42776294836924},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":16},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":0},{"$f":"(CX83+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CY83+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CZ83+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DA83+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DB83+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DC83+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DD83+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DE83+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DF83+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DG83+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DH83+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DI83+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DJ83+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DK83+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DL83+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DM83+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DN83+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DO83+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DP83+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DQ83+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DR83+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DS83+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DT83+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DU83+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DV83+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DW83+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DX83+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B83,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B83,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B83,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":0},null,null,2.1835614000000003,1.5917809999999992,1.4109590000000001,0,0.48493200000000058,0.18904099999999957,-8.2192000000000931E-2,0.40547900000000148,4.3835999999998876E-2,0.43287700000000129,0.52602699999999913,0,0.17209005868290461,58.748403797374074,37.846948185248536,20.754026658202804,11.144934146558398,5.5787442480121854,4.7428682434583607,4.4414951392768103,4.0381254752990969,3.634312927769173,3.2305003802392775,2.8266878327093536,2.4228752851794297,2.0190627376495058,1.6152501901196104,1.2114376425897149,0,0,0,0,0,0,0,0,0,0,0,0.12237433333333314,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B83,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},null,null,0.2477463207103543,0.14474341790591461,0.11207835449896453,0,3.4637999999999947E-2,1.3050872451455087E-2,-5.6012097064647159E-3,2.7788177467849895E-2,2.9229339225964601E-3,6.4151874138963336,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B83)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2.1835614000000003,1.5917809999999992,1.4109590000000001,0,0.48493200000000058,0.18904099999999957,-8.2192000000000931E-2,0.40547900000000148,4.3835999999998876E-2,0.43287700000000129,0.52602699999999913,0,0.17209005868290461,58.748403797374074,37.846948185248536,20.754026658202804,11.144934146558398,5.5787442480121854]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B88,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hume (C)"},3427,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":672.30684899999994},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":676.32036500000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":690.16711899999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":707.04657799999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":800.25479900000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":897.743247},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":1038.4767079999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":1281.742432},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":1631.504095},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":1859.4616229999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":2020.0849740000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":2213.8931589999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2453.7370329999999},2559.3565232574169,2713.6885253048076,2813.3457819032051,2866.2068517025109,2894.7609365724529,2909.2218851767498,2921.5324100889343,2933.0759530147625,2944.6689787537484,2955.1165777631122,2964.4156665219034,2972.5631615091716,2979.5559792039667,2985.3910360853379,2990.0652486323361,2993.5755333240104,2993.5755333240104,2993.5755333240104,2993.5755333240104,2993.5755333240104,2993.5755333240104,2993.5755333240104,2993.5755333240104,2993.5755333240104,2993.5755333240104,2993.5755333240104,2993.5755333240104,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B88,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2453.7370329999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":637.69862999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":638.06831},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":651.96163999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":668.42192},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":761.34247000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":859.71585000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":998.65752999999995},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":1237.2574999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":1587.0492999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":1813.4945},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":1973.6247000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":2167.4821999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":2406.4657999999999},{"$f":"(BG88+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2510.5712057971923},{"$f":"(BH88+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2663.5056933617125},{"$f":"(BI88+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2762.0292829822124},{"$f":"(BJ88+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2814.0964411296427},{"$f":"(BK88+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2842.0565598241128},{"$f":"(BL88+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2856.0523671828023},{"$f":"(BM88+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2867.9511507283542},{"$f":"(BN88+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2879.0938573286835},{"$f":"(BO88+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2890.2664357644862},{"$f":"(BP88+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2900.3217563567086},{"$f":"(BQ88+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2909.2598191053507},{"$f":"(BR88+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2917.0806240104125},{"$f":"(BS88+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2923.784171071894},{"$f":"(BT88+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2929.3704602897951},{"$f":"(BU88+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2933.8394916641164},{"$f":"(BV88+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(BW88+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(BX88+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(BY88+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(BZ88+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(CA88+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(CB88+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(CC88+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(CD88+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(CE88+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(CF88+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},{"$f":"(CG88+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":2937.1912651948574},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":2406.4657999999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":34.608218999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":38.252054999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":38.205478999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":38.624657999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":38.912329},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":38.027397000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":39.819178000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":44.484932000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":44.454794999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":45.967123000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":46.460273999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":46.410958999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":47.271233000000002},{"$f":"(CX88+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":48.785317460224512},{"$f":"(CY88+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":50.18283194309533},{"$f":"(CZ88+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":51.316498920992544},{"$f":"(DA88+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":52.11041057286824},{"$f":"(DB88+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":52.704376748340032},{"$f":"(DC88+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":53.169517993947402},{"$f":"(DD88+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":53.581259360580283},{"$f":"(DE88+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":53.98209568607907},{"$f":"(DF88+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":54.402542989262386},{"$f":"(DG88+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":54.794821406403692},{"$f":"(DH88+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":55.155847416552696},{"$f":"(DI88+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":55.482537498759108},{"$f":"(DJ88+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":55.771808132072628},{"$f":"(DK88+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.020575795542968},{"$f":"(DL88+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.225756968219827},{"$f":"(DM88+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DN88+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DO88+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DP88+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DQ88+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DR88+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DS88+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DT88+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DU88+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DV88+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DW88+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},{"$f":"(DX88+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B88,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B88,'D - dwell by PC'!$B$7:$B$321,0)))","v":56.384268129152915},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B88,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":47.271233000000002},null,null,4.0135160000000951,13.846753999999919,16.879458999999997,93.208221000000094,97.488447999999948,140.73346099999992,243.26572400000009,349.761663,227.95752799999991,160.62335100000018,193.80818499999964,239.84387400000014,105.61949025741706,154.33200204739069,99.657256598397453,52.861069799305824,28.554084869942017,14.460948604296846,12.310524912184519,11.543542925828206,11.593025738985943,10.447599009363785,9.2990887587911857,8.1474949872681464,6.9928176947951215,5.8350568813712016,4.6742125469982057,3.5102846916743147,0,0,0,0,0,0,0,0,0,0,0,273.66163833333331,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B88,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,5.9697681288981563E-3,2.0473661176829916E-2,2.4457060522467433E-2,0.13182755408229996,0.12182175992174216,0.15676359746541202,0.23425246047983594,0.27287983472173916,0.13972231433473659,12.312977898155125,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B88)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,7.1054273576010019E-14,1.0658141036401503E-13,-9.9475983006414026E-14,0,-1.7763568394002505E-13,-6.3948846218409017E-14,1.2079226507921703E-13,-1.7763568394002505E-13,1.2789769243681803E-13,0,7.815970093361102E-14,null,null,null,0.36968000000001666,13.893329999999992,16.460280000000012,92.920550000000048,98.373379999999997,138.94167999999991,238.59996999999998,349.79179999999997,226.44520000000011,160.13020000000006,193.85749999999985,238.98360000000002,104.10540579719236,152.93448756452017,98.523589620499934,52.067158147430291,27.960118694470111,13.99580735868949]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B95,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Macedon Ranges (S)"},3440,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":265.29588999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":277.11507},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":293.45479},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":310.39999999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":318.15616},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":318.79178000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":312.75616000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":316.12603000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":323.24110000000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":323.63288},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":321.71507000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":312.15616},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":327.85753},331.72039400611663,335.06607796059296,337.22143741011968,338.49457327335153,339.17824857111515,339.52047128726144,339.81141799147338,340.08387725161163,340.39798169329981,340.68067569081916,340.93195924416972,341.15183235335144,341.34029501836437,341.49734723920847,341.62298901588372,341.71722034839019,341.71722034839019,341.71722034839019,341.71722034839019,341.71722034839019,341.71722034839019,341.71722034839019,341.71722034839019,341.71722034839019,341.71722034839019,341.71722034839019,341.71722034839019,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B95,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":327.85753},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":265.29588999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":277.11507},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":293.45479},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":310.39999999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":318.15616},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":318.79178000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":312.75616000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":316.12603000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":323.24110000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":323.63288},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":321.71507000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":312.15616},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":327.85753},{"$f":"(BG95+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":331.72039400611663},{"$f":"(BH95+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":335.06607796059296},{"$f":"(BI95+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":337.22143741011968},{"$f":"(BJ95+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":338.49457327335153},{"$f":"(BK95+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":339.17824857111515},{"$f":"(BL95+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":339.52047128726144},{"$f":"(BM95+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":339.81141799147338},{"$f":"(BN95+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":340.08387725161163},{"$f":"(BO95+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":340.39798169329981},{"$f":"(BP95+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":340.68067569081916},{"$f":"(BQ95+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":340.93195924416972},{"$f":"(BR95+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.15183235335144},{"$f":"(BS95+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.34029501836437},{"$f":"(BT95+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.49734723920847},{"$f":"(BU95+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.62298901588372},{"$f":"(BV95+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(BW95+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(BX95+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(BY95+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(BZ95+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(CA95+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(CB95+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(CC95+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(CD95+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(CE95+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(CF95+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},{"$f":"(CG95+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":341.71722034839019},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":327.85753},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":0},{"$f":"(CX95+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CY95+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CZ95+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DA95+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DB95+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DC95+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DD95+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DE95+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DF95+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DG95+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DH95+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DI95+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DJ95+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DK95+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DL95+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DM95+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DN95+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DO95+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DP95+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DQ95+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DR95+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DS95+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DT95+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DU95+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DV95+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DW95+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DX95+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B95,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B95,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B95,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":0},null,null,11.819180000000017,16.33972,16.945209999999975,7.7561600000000226,0.63562000000001717,-6.0356199999999944,3.3698699999999917,7.1150700000000029,0.39177999999998292,-1.9178099999999745,-9.5589100000000258,15.701369999999997,3.8628640061166379,3.3456839544763284,2.1553594495267134,1.2731358632318575,0.6836752977636138,0.34222271614629562,0.29094670421193314,0.27245926013824828,0.31410444168818685,0.28269399751934543,0.25128355335056085,0.21987310918171943,0.18846266501293485,0.15705222084409343,0.125641776675252,9.4231332506467425E-2,0,0,0,0,0,0,0,0,0,0,0,3.625573333333326,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B95,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},null,null,4.4550935184107132E-2,5.896366444452128E-2,5.774385212795452E-2,2.4987628865979383E-2,1.9978239616671445E-3,-1.8932796824309595E-2,1.0774751806646998E-2,2.2507067829877769E-2,1.2120364644223613E-3,2.2644995984540777,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B95)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11.819180000000017,16.33972,16.945209999999975,7.7561600000000226,0.63562000000001717,-6.0356199999999944,3.3698699999999917,7.1150700000000029,0.39177999999998292,-1.9178099999999745,-9.5589100000000258,15.701369999999997,3.8628640061166379,3.3456839544763284,2.1553594495267134,1.2731358632318575,0.6836752977636138,0.34222271614629562]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B98,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Greater Bendigo (C)"},3444,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":2053.0082499999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":2096.66743},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":2135.9836100000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":2164.3616199999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":2204.2164299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":2239.3371200000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":2271.8027299999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":2297.5918000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":2333.3945599999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":2353.6485200000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":2380.3753700000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":2400.3287999999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2416.6767500000001},2433.6611330798532,2516.5404006291619,2569.5217606622659,2603.6111823683054,2621.9172376830174,2631.0805758820393,2638.87095016989,2646.1663055870176,2654.6089140089821,2662.20726158875,2668.9613483263215,2674.8711742216965,2679.936739274875,2684.158043485857,2687.5350868546429,2690.0678693812324,2690.0678693812324,2690.0678693812324,2690.0678693812324,2690.0678693812324,2690.0678693812324,2690.0678693812324,2690.0678693812324,2690.0678693812324,2690.0678693812324,2690.0678693812324,2690.0678693812324,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B98,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2416.6767500000001},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":1770.4876999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":1803.3961999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":1836.4521},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":1858.6081999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":1879.2766999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":1905.9426000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":1924.1178},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":1944.7507000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":1975.5972999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":1992.2951},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":2017.4329},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":2038.9150999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":2051.7836000000002},{"$f":"(BG98+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2066.8880102131338},{"$f":"(BH98+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2148.8092250241612},{"$f":"(BI98+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2201.5845818307762},{"$f":"(BJ98+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2235.6740035368157},{"$f":"(BK98+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2253.9800588515277},{"$f":"(BL98+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2263.1433970505495},{"$f":"(BM98+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2270.9337713384002},{"$f":"(BN98+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2278.2291267555279},{"$f":"(BO98+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2286.6717351774923},{"$f":"(BP98+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2294.2700827572603},{"$f":"(BQ98+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2301.0241694948318},{"$f":"(BR98+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2306.9339953902067},{"$f":"(BS98+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2311.9995604433852},{"$f":"(BT98+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2316.2208646543672},{"$f":"(BU98+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2319.5979080231532},{"$f":"(BV98+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(BW98+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(BX98+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(BY98+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(BZ98+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(CA98+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(CB98+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(CC98+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(CD98+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(CE98+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(CF98+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},{"$f":"(CG98+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":2322.1306905497427},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":2051.7836000000002},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":282.52055000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":293.27123},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":299.53151000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":305.75342000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":324.93973},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":333.39452},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":347.68493000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":352.84109999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":357.79725999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":361.35342000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":362.94247000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":361.41370000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":364.89314999999999},{"$f":"(CX98+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":366.77312286671963},{"$f":"(CY98+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.73117560500089},{"$f":"(CZ98+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DA98+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DB98+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DC98+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DD98+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DE98+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DF98+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DG98+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DH98+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DI98+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DJ98+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DK98+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DL98+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DM98+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DN98+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DO98+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DP98+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DQ98+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DR98+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DS98+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DT98+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DU98+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DV98+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DW98+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},{"$f":"(DX98+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B98,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B98,'D - dwell by PC'!$B$7:$B$321,0)))","v":367.93717883148969},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B98,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":364.89314999999999},null,null,43.659180000000106,39.316180000000259,28.378009999999449,39.854810000000271,35.120690000000195,32.465609999999742,25.789070000000265,35.80275999999958,20.253960000000461,26.726850000000013,19.953429999999571,16.34795000000031,16.98438307985316,82.879267549308679,52.981360033104011,34.089421706039502,18.306055314712012,9.1633381990218368,7.7903742878506819,7.2953554171276664,8.4426084219644508,7.5983475797679603,6.7540867375714697,5.9098258953749792,5.0655650531784886,4.221304210981998,3.3770433687859622,2.5327825265894717,0,0,0,0,0,0,0,0,0,0,0,27.281930000000102,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B98,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},null,null,2.1265954484108951E-2,1.875174833998372E-2,1.3285687150005554E-2,1.8414117877399994E-2,1.593341267309234E-2,1.4497866225698042E-2,1.1351808702158017E-2,1.558273319046477E-2,8.6800408071578961E-3,1.5307041050007697,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B98)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,32.908500000000004,33.055900000000065,22.156099999999924,20.668499999999995,26.665900000000192,18.175199999999904,20.632900000000063,30.846599999999853,16.697800000000143,25.13779999999997,21.482199999999921,12.868500000000267,15.104410213133633,81.921214811027312,52.775356806615036,34.089421706039502,18.306055314712012,9.1633381990218368]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B103,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Central Goldfields (S)"},3464,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":344.326031},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":354.025375},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":358.44931500000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":363.991783},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":365.71506500000004},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":372.77161599999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":374.66301199999998},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":377.82739799999996},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":378.31780500000002},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":383.54795000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":385.41369899999995},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":385.04383999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":393.69863499999997},396.65509640180386,398.64060730277902,399.91971487563552,400.59361588212607,400.95550143148608,401.13664803140153,401.29065302212246,401.43487217024125,401.56485664325731,401.6818426689718,401.78583024738464,401.8768193784959,401.95481006230551,402.01980229881354,402.07179608801999,402.1107914299248,402.1107914299248,402.1107914299248,402.1107914299248,402.1107914299248,402.1107914299248,402.1107914299248,402.1107914299248,402.1107914299248,402.1107914299248,402.1107914299248,402.1107914299248,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B103,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":393.69863499999997},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":326.83562000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":335.28766999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":339.59726000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":344.92329000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":347.66027000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":354.41095999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":355.88493},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":358.70684999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":358.56438000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":363.54795000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":365.40821999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":365.04383999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":374.64931999999999},{"$f":"(BG103+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":377.60578140180388},{"$f":"(BH103+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":379.59129230277904},{"$f":"(BI103+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":380.87039987563554},{"$f":"(BJ103+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":381.54430088212609},{"$f":"(BK103+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":381.90618643148611},{"$f":"(BL103+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":382.08733303140156},{"$f":"(BM103+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":382.24133802212248},{"$f":"(BN103+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":382.38555717024127},{"$f":"(BO103+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":382.51554164325734},{"$f":"(BP103+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":382.63252766897182},{"$f":"(BQ103+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":382.73651524738466},{"$f":"(BR103+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":382.82750437849592},{"$f":"(BS103+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":382.90549506230553},{"$f":"(BT103+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":382.97048729881357},{"$f":"(BU103+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.02248108802002},{"$f":"(BV103+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(BW103+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(BX103+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(BY103+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(BZ103+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(CA103+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(CB103+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(CC103+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(CD103+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(CE103+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(CF103+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},{"$f":"(CG103+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":383.06147642992482},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":374.64931999999999},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":17.490411000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":18.737704999999998},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":18.852055},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":19.068493},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":18.054794999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":18.360655999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":18.778082000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":19.120547999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":19.753425},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":20},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":20.005479000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":20},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":19.049315},{"$f":"(CX103+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(CY103+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(CZ103+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DA103+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DB103+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DC103+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DD103+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DE103+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DF103+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DG103+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DH103+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DI103+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DJ103+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DK103+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DL103+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DM103+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DN103+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DO103+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DP103+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DQ103+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DR103+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DS103+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DT103+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DU103+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DV103+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DW103+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},{"$f":"(DX103+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B103,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B103,'D - dwell by PC'!$B$7:$B$321,0)))","v":19.049315},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B103,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":19.049315},null,null,9.6993439999999964,4.423940000000016,5.5424679999999853,1.7232820000000402,7.0565509999999563,1.8913959999999861,3.164385999999979,0.49040700000006154,5.2301449999999932,1.865748999999937,-0.36985899999996263,8.6547949999999787,2.9564614018038924,1.9855109009751573,1.2791075728565033,0.67390100649055285,0.36188554936001083,0.18114659991545068,0.15400499072092089,0.14421914811879333,0.12998447301606575,0.11698602571448191,0.10398757841284123,9.0989131111257393E-2,7.7990683809616712E-2,6.4992236508032875E-2,5.1993789206449037E-2,3.8995341904808356E-2,0,0,0,0,0,0,0,0,0,0,0,2.9616460000000111,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B103,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},null,null,2.8169069796526669E-2,1.2496109918674669E-2,1.5462347863602455E-2,4.7343980839260613E-3,1.9295215525233944E-2,5.0738734356856607E-3,8.4459524923692353E-3,1.2979656917311289E-3,1.3824739229495231E-2,1.2088852448582785,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B103)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8.4520499999999856,4.3095900000000142,5.3260300000000029,2.7369800000000168,6.7506899999999632,1.4739700000000084,2.8219199999999773,-0.14246999999994614,4.9835699999999861,1.8602699999999572,-0.36437999999998283,9.60548,2.9564614018038924,1.9855109009751573,1.2791075728565033,0.67390100649055285,0.36188554936001083,0.18114659991545068]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B109,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Darebin (C)"},3073,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":0.79178082000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":3},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":3},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":3},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":3},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":3},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":3},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":2.9945205000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":2.9863013999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":3},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":3},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":3},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":3},3,39.327303984237822,62.730111596564129,81.022797623740075,90.845989262359623,95.763117809771714,99.943501745606966,103.85825416508064,107.89795570999962,111.5336871004267,114.76544833636189,117.59323941780518,120.01706034475652,122.03691111721596,123.65279173518353,124.86470219865919,124.86470219865919,124.86470219865919,124.86470219865919,124.86470219865919,124.86470219865919,124.86470219865919,124.86470219865919,124.86470219865919,124.86470219865919,124.86470219865919,124.86470219865919,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B109,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":3},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":0.79178082000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":3},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":3},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":3},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":3},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":3},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":3},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":2.9945205000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":2.9863013999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":3},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":3},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":3},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":3},{"$f":"(BG109+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":3},{"$f":"(BH109+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":39.327303984237822},{"$f":"(BI109+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":62.730111596564129},{"$f":"(BJ109+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":81.022797623740075},{"$f":"(BK109+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":90.845989262359623},{"$f":"(BL109+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":95.763117809771714},{"$f":"(BM109+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":99.943501745606966},{"$f":"(BN109+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":103.85825416508064},{"$f":"(BO109+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":107.89795570999962},{"$f":"(BP109+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":111.5336871004267},{"$f":"(BQ109+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":114.76544833636189},{"$f":"(BR109+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":117.59323941780518},{"$f":"(BS109+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":120.01706034475652},{"$f":"(BT109+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":122.03691111721596},{"$f":"(BU109+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":123.65279173518353},{"$f":"(BV109+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(BW109+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(BX109+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(BY109+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(BZ109+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(CA109+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(CB109+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(CC109+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(CD109+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(CE109+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(CF109+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},{"$f":"(CG109+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":124.86470219865919},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":3},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":0},{"$f":"(CX109+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CY109+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CZ109+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DA109+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DB109+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DC109+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DD109+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DE109+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DF109+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DG109+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DH109+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DI109+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DJ109+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DK109+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DL109+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DM109+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DN109+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DO109+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DP109+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DQ109+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DR109+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DS109+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DT109+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DU109+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DV109+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DW109+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DX109+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B109,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B109,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B109,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":0},null,null,2.2082191799999999,0,0,0,0,0,-5.4794999999998595E-3,-8.2191000000002568E-3,1.3698600000000116E-2,0,0,0,0,36.327303984237822,23.402807612326306,18.292686027175947,9.8231916386195479,4.9171285474120907,4.1803839358352519,3.9147524194736718,4.0397015449189837,3.6357313904270825,3.2317612359351813,2.8277910814432943,2.4238209269513362,2.0198507724594492,1.6158806179675622,1.211910463475661,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B109,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},null,null,2.7889273448174707,0,0,0,0,0,-1.8264999999999532E-3,-2.7447132186940726E-3,4.5871458252673136E-3,30.988258638044929,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B109)>0,0,1)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2.2082191799999999,0,0,0,0,0,-5.4794999999998595E-3,-8.2191000000002568E-3,1.3698600000000116E-2,0,0,0,0,36.327303984237822,23.402807612326306,18.292686027175947,9.8231916386195479,4.9171285474120907]
["Ballarat (C)",3358,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":344.5892705},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":546.58630000000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":646.52328999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":815.47122836000005},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":1034.0650693999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":1278.2904000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":1629.3068903999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2080.1014},{"$f":"(P114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!V491)*'I - assumptions'!O$82","v":2231.0769929014314},{"$f":"(Q114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!W491)*'I - assumptions'!P$82","v":2377.9393380547608},{"$f":"(R114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!X491)*'I - assumptions'!Q$82","v":2517.725493664529},{"$f":"(S114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!Y491)*'I - assumptions'!R$82","v":2633.6632856505339},{"$f":"(T114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!Z491)*'I - assumptions'!S$82","v":2741.5011903739596},{"$f":"(U114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AA491)*'I - assumptions'!T$82","v":2847.9911212883426},{"$f":"(V114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AB491)*'I - assumptions'!U$82","v":2953.1499280662961},{"$f":"(W114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AC491)*'I - assumptions'!V$82","v":3056.9942497595275},{"$f":"(X114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AD491)*'I - assumptions'!W$82","v":3144.4530968833615},{"$f":"(Y114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AE491)*'I - assumptions'!X$82","v":3230.8187084181473},{"$f":"(Z114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AF491)*'I - assumptions'!Y$82","v":3316.1047498087482},{"$f":"(AA114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AG491)*'I - assumptions'!Z$82","v":3400.3247156819666},{"$f":"(AB114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AH491)*'I - assumptions'!AA$82","v":3483.4919319817673},{"$f":"(AC114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AI491)*'I - assumptions'!AB$82","v":3576.3846374826117},{"$f":"(AD114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AJ491)*'I - assumptions'!AC$82","v":3668.1161841646958},{"$f":"(AE114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AK491)*'I - assumptions'!AD$82","v":3758.7010865132538},{"$f":"(AF114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AL491)*'I - assumptions'!AE$82","v":3848.1536775824547},{"$f":"(AG114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AM491)*'I - assumptions'!AF$82","v":3936.4881112632879},{"$f":"(AH114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AN491)*'I - assumptions'!AG$82","v":4035.4055873084376},{"$f":"(AI114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AO491)*'I - assumptions'!AH$82","v":4133.0865949030231},{"$f":"(AJ114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AP491)*'I - assumptions'!AI$82","v":4229.5465899026767},{"$f":"(AK114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AQ491)*'I - assumptions'!AJ$82","v":4324.8008349648344},{"$f":"(AL114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AR491)*'I - assumptions'!AK$82","v":4418.8644019637131},{"$f":"(AM114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AS491)*'I - assumptions'!AL$82","v":4524.4405319150474},{"$f":"(AN114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AT491)*'I - assumptions'!AM$82","v":4628.6969602419904},{"$f":"(AO114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AU491)*'I - assumptions'!AN$82","v":4731.6501832148451},{"$f":"(AP114+AVERAGE($L$131:$M$131)*'D - new dwell Ausnet LGAs'!AV491)*'I - assumptions'!AO$82","v":4833.3164909005409},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!AR$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B114,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":2080.1014},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":341.67397},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":546.58630000000005},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":646.52328999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":815.05479000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":1030.8218999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":1274.2904000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":1624.211},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":2074.1014},{"$f":"($BG114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!V491)*'I - assumptions'!O$82","v":2223.7736173771405},{"$f":"($BG114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!W491)*'I - assumptions'!P$82","v":2220.4262411342247},{"$f":"($BG114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!X491)*'I - assumptions'!Q$82","v":2214.8472807293647},{"$f":"($BG114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!Y491)*'I - assumptions'!R$82","v":2193.2945021781829},{"$f":"($BG114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!Z491)*'I - assumptions'!S$82","v":2187.7558796979351},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AA491)*'I - assumptions'!T$82","v":1157.5173734479347},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AB491)*'I - assumptions'!U$82","v":1157.5173734479347},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AC491)*'I - assumptions'!V$82","v":1157.5173734479374},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AD491)*'I - assumptions'!W$82","v":1142.5562129915143},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AE491)*'I - assumptions'!X$82","v":1142.5562129915143},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AF491)*'I - assumptions'!Y$82","v":1142.5562129915143},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AG491)*'I - assumptions'!Z$82","v":1142.5562129915143},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AH491)*'I - assumptions'!AA$82","v":1142.5562129915115},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AI491)*'I - assumptions'!AB$82","v":1153.2312041065493},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AJ491)*'I - assumptions'!AC$82","v":1153.2312041065493},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AK491)*'I - assumptions'!AD$82","v":1153.2312041065493},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AL491)*'I - assumptions'!AE$82","v":1153.2312041065493},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AM491)*'I - assumptions'!AF$82","v":1153.2312041065468},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AN491)*'I - assumptions'!AG$82","v":1164.8206215833284},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AO491)*'I - assumptions'!AH$82","v":1164.8206215833284},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AP491)*'I - assumptions'!AI$82","v":1164.8206215833284},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AQ491)*'I - assumptions'!AJ$82","v":1164.8206215833284},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AR491)*'I - assumptions'!AK$82","v":1164.820621583327},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AS491)*'I - assumptions'!AL$82","v":1177.4027957513138},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AT491)*'I - assumptions'!AM$82","v":1177.4027957513138},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AU491)*'I - assumptions'!AN$82","v":1177.4027957513138},{"$f":"($BD114+AVERAGE($BC$131:$BD$131)*'D - new dwell Ausnet LGAs'!AV491)*'I - assumptions'!AO$82","v":1177.4027957513138},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3)","v":1274.2904000000001},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":2074.1014},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":2.9153004999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":0.41643836000000001},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":3.2431694000000002},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":4},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":5.0958904},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":6},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!V491)*'I - assumptions'!O$82","v":7.3033755242911509},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!W491)*'I - assumptions'!P$82","v":7.292381983612338},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!X491)*'I - assumptions'!Q$82","v":7.2740594158143175},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!Y491)*'I - assumptions'!R$82","v":7.1209307444675032},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!Z491)*'I - assumptions'!S$82","v":7.1029485961228893},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AA491)*'I - assumptions'!T$82","v":7.1029485961228893},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AB491)*'I - assumptions'!U$82","v":7.1029485961228893},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AC491)*'I - assumptions'!V$82","v":7.1029485961229115},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AD491)*'I - assumptions'!W$82","v":6.9766885043136764},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AE491)*'I - assumptions'!X$82","v":6.9766885043136764},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AF491)*'I - assumptions'!Y$82","v":6.9766885043136764},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AG491)*'I - assumptions'!Z$82","v":6.9766885043136764},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AH491)*'I - assumptions'!AA$82","v":6.9766885043136542},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AI491)*'I - assumptions'!AB$82","v":7.0667767940671942},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AJ491)*'I - assumptions'!AC$82","v":7.0667767940671942},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AK491)*'I - assumptions'!AD$82","v":7.0667767940671942},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AL491)*'I - assumptions'!AE$82","v":7.0667767940671942},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AM491)*'I - assumptions'!AF$82","v":7.066776794067172},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AN491)*'I - assumptions'!AG$82","v":7.1645821026123242},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AO491)*'I - assumptions'!AH$82","v":7.1645821026123242},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AP491)*'I - assumptions'!AI$82","v":7.1645821026123242},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AQ491)*'I - assumptions'!AJ$82","v":7.1645821026123242},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AR491)*'I - assumptions'!AK$82","v":7.1645821026123135},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AS491)*'I - assumptions'!AL$82","v":7.270765474566443},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AT491)*'I - assumptions'!AM$82","v":7.270765474566443},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AU491)*'I - assumptions'!AN$82","v":7.270765474566443},{"$f":"($CX114+AVERAGE($CS$131:$CT$131)*'D - new dwell Ausnet LGAs'!AV491)*'I - assumptions'!AO$82","v":7.270765474566443},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3)","v":4},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B114,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":6},null,null,0,0,0,0,344.5892705,201.99702950000005,99.936989999999923,168.94793836000008,218.5938410399998,244.22533060000023,351.01649039999984,450.79450960000008,150.97559290143136,146.86234515332944,139.78615560976823,115.93779198600487,107.83790472342571,106.48993091438297,105.15880677795349,103.84432169323145,87.458847123833948,86.365611534785785,85.286041390600985,84.219965873218371,83.167216299800657,92.892705500844386,91.731546682084172,90.584902348557989,89.452591069200935,88.334433680833172,98.91747604514967,97.681007594585481,96.459994999653645,95.254245062157679,94.063566998878741,105.57612995133422,104.25642832694302,102.95322297285475,101.66630768569576,162.49292313333328,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B114,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},null,null,0,0,0,0,0,0.58619651507692572,0.18283844655455117,0.26131763692534582,0.2680583120996376,14.426787896182891,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B114)>0,0,1)","v":1},null,null,{"$f":"D114-AU114-CL114","v":0},{"$f":"E114-AV114-CM114","v":0},{"$f":"F114-AW114-CN114","v":0},{"$f":"G114-AX114-CO114","v":0},{"$f":"H114-AY114-CP114","v":0},{"$f":"I114-AZ114-CQ114","v":0},{"$f":"J114-BA114-CR114","v":0},{"$f":"K114-BB114-CS114","v":0},{"$f":"L114-BC114-CT114","v":2.9198865547641617E-14},{"$f":"M114-BD114-CU114","v":-5.773159728050814E-14},{"$f":"N114-CI114-DZ114","v":0},{"$f":"O114-BF114-CW114","v":-8.3488771451811772E-14},{"$f":"P114-BG114-CX114","v":0},{"$f":"Q114-BH114-CY114","v":-2.3714363805993344E-13},{"$f":"R114-BI114-CZ114","v":150.22071493692377},{"$f":"S114-BJ114-DA114","v":295.60415351935006},{"$f":"T114-BK114-DB114","v":433.24785272788347},{"$f":"U114-BL114-DC114","v":546.64236207990155},null,null,null,0,0,0,0,341.67397,204.91233000000005,99.936989999999923,168.53150000000005,215.76710999999989,243.46850000000018,349.92059999999992,449.8904,149.67221737714044,-3.3473762429157432,-5.5789604048600268,-21.552778551181746,-5.5386224802477955,-1030.2385062500005]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B118,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Pyrenees (S)"},3467,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!D$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!E$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!F$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!G$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!H$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!I$3)","v":0},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!J$3)","v":22.276712},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!K$3)","v":67.591780999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!L$3)","v":83.205478999999997},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!M$3)","v":93.287671000000003},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!N$3)","v":100.52876999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!O$3)","v":107.73972999999999},{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":110.06849},112.10168830553005,112.62349554555716,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,112.95965466307308,null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,'O - Res CN'!$B118,'Stata export 2023'!$B:$B,'O - Res CN'!$C$2,'Stata export 2023'!$D:$D,'O - Res CN'!P$3)","v":110.06849},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AU$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AV$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AW$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AX$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AY$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,AZ$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BA$3))","v":22.276712},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BB$3))","v":67.591780999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BC$3))","v":83.205478999999997},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BD$3))","v":93.287671000000003},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BE$3))","v":100.52876999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BF$3))","v":107.73972999999999},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3))","v":110.06849},{"$f":"(BG118+INDEX('C - PRs chosen'!BI$6:BI$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!U$7:U$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.10168830553005},{"$f":"(BH118+INDEX('C - PRs chosen'!BJ$6:BJ$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!V$7:V$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.62349554555716},{"$f":"(BI118+INDEX('C - PRs chosen'!BK$6:BK$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!W$7:W$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BJ118+INDEX('C - PRs chosen'!BL$6:BL$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!X$7:X$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BK118+INDEX('C - PRs chosen'!BM$6:BM$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Y$7:Y$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BL118+INDEX('C - PRs chosen'!BN$6:BN$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!Z$7:Z$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BM118+INDEX('C - PRs chosen'!BO$6:BO$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AA$7:AA$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BN118+INDEX('C - PRs chosen'!BP$6:BP$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AB$7:AB$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BO118+INDEX('C - PRs chosen'!BQ$6:BQ$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AC$7:AC$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BP118+INDEX('C - PRs chosen'!BR$6:BR$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AD$7:AD$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BQ118+INDEX('C - PRs chosen'!BS$6:BS$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AE$7:AE$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BR118+INDEX('C - PRs chosen'!BT$6:BT$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AF$7:AF$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BS118+INDEX('C - PRs chosen'!BU$6:BU$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AG$7:AG$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BT118+INDEX('C - PRs chosen'!BV$6:BV$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AH$7:AH$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BU118+INDEX('C - PRs chosen'!BW$6:BW$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AI$7:AI$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BV118+INDEX('C - PRs chosen'!BX$6:BX$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AJ$7:AJ$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BW118+INDEX('C - PRs chosen'!BY$6:BY$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AK$7:AK$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BX118+INDEX('C - PRs chosen'!BZ$6:BZ$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AL$7:AL$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BY118+INDEX('C - PRs chosen'!CA$6:CA$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AM$7:AM$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(BZ118+INDEX('C - PRs chosen'!CB$6:CB$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AN$7:AN$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(CA118+INDEX('C - PRs chosen'!CC$6:CC$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AO$7:AO$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(CB118+INDEX('C - PRs chosen'!CD$6:CD$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AP$7:AP$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(CC118+INDEX('C - PRs chosen'!CE$6:CE$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AQ$7:AQ$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(CD118+INDEX('C - PRs chosen'!CF$6:CF$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AR$7:AR$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(CE118+INDEX('C - PRs chosen'!CG$6:CG$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AS$7:AS$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(CF118+INDEX('C - PRs chosen'!CH$6:CH$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AT$7:AT$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},{"$f":"(CG118+INDEX('C - PRs chosen'!CI$6:CI$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!AU$7:AU$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":112.95965466307308},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$AV$1,'Stata export 2023'!$D:$D,BG$3)","v":110.06849},null,{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CL$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CM$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CN$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CO$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CP$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CQ$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CR$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CS$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CT$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CU$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CV$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CW$3))","v":0},{"$f":"(SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3))","v":0},{"$f":"(CX118+INDEX('C - PRs chosen'!CW$6:CW$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BK$7:BK$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CY118+INDEX('C - PRs chosen'!CX$6:CX$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BL$7:BL$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(CZ118+INDEX('C - PRs chosen'!CY$6:CY$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BM$7:BM$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DA118+INDEX('C - PRs chosen'!CZ$6:CZ$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BN$7:BN$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DB118+INDEX('C - PRs chosen'!DA$6:DA$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BO$7:BO$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DC118+INDEX('C - PRs chosen'!DB$6:DB$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BP$7:BP$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DD118+INDEX('C - PRs chosen'!DC$6:DC$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BQ$7:BQ$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DE118+INDEX('C - PRs chosen'!DD$6:DD$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BR$7:BR$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DF118+INDEX('C - PRs chosen'!DE$6:DE$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BS$7:BS$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DG118+INDEX('C - PRs chosen'!DF$6:DF$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BT$7:BT$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DH118+INDEX('C - PRs chosen'!DG$6:DG$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BU$7:BU$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DI118+INDEX('C - PRs chosen'!DH$6:DH$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BV$7:BV$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DJ118+INDEX('C - PRs chosen'!DI$6:DI$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BW$7:BW$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DK118+INDEX('C - PRs chosen'!DJ$6:DJ$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BX$7:BX$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DL118+INDEX('C - PRs chosen'!DK$6:DK$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BY$7:BY$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DM118+INDEX('C - PRs chosen'!DL$6:DL$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!BZ$7:BZ$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DN118+INDEX('C - PRs chosen'!DM$6:DM$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CA$7:CA$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DO118+INDEX('C - PRs chosen'!DN$6:DN$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CB$7:CB$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DP118+INDEX('C - PRs chosen'!DO$6:DO$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CC$7:CC$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DQ118+INDEX('C - PRs chosen'!DP$6:DP$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CD$7:CD$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DR118+INDEX('C - PRs chosen'!DQ$6:DQ$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CE$7:CE$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DS118+INDEX('C - PRs chosen'!DR$6:DR$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CF$7:CF$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DT118+INDEX('C - PRs chosen'!DS$6:DS$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CG$7:CG$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DU118+INDEX('C - PRs chosen'!DT$6:DT$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CH$7:CH$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DV118+INDEX('C - PRs chosen'!DU$6:DU$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CI$7:CI$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DW118+INDEX('C - PRs chosen'!DV$6:DV$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CJ$7:CJ$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},{"$f":"(DX118+INDEX('C - PRs chosen'!DW$6:DW$320,MATCH('O - Res CN'!$B118,'C - PRs chosen'!$B$6:$B$320,0))*INDEX('D - dwell by PC'!CK$7:CK$321,MATCH('O - Res CN'!$B118,'D - dwell by PC'!$B$7:$B$321,0)))","v":0},null,{"$f":"SUMIFS('Stata export 2023'!$E:$E,'Stata export 2023'!$F:$F,$B118,'Stata export 2023'!$B:$B,$C$2,'Stata export 2023'!$C:$C,$CM$1,'Stata export 2023'!$D:$D,CX$3)","v":0},null,null,0,0,0,0,0,22.276712,45.315068999999994,15.613697999999999,10.082192000000006,7.2410989999999913,7.21096,2.3287600000000026,2.0331983055300498,0.52180724002711543,0.33615911751591909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.670319666666668,null,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH($B118,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},null,null,0,0,0,0,0,0,2.0341901892882577,0.23099994953528458,0.12117221270969436,26.515137239258184,null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B118)>0,0,1)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,22.276712,45.315068999999994,15.613697999999999,10.082192000000006,7.2410989999999913,7.21096,2.3287600000000026,2.0331983055300498,0.52180724002711543,0.33615911751591909,0,0,0]
[]
[]
["Residential Customer in the AusNet LGAs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2- year","3-year"]
["Ballarat (C)",null,null,{"$f":"SUMIF($A$5:$A$121,$A139,D$5:D$121)","v":37765.791440600013},38855.209841999997,39723.613286,40544.174898000005,41411.189197999993,42355.942082499998,43025.859788000002,43893.191767999997,44951.79436136,46361.666781400003,47624.205118999998,48721.503979400004,49961.232769999995,50633.609142203219,51329.117974004679,51821.07024431054,52131.371800103916,52342.959205316816,52502.121610286667,52651.524236448218,52796.298500720608,52922.436903647496,53043.604007220019,53159.815723146348,53271.087792316626,53377.435786938207,53489.640192048821,53596.816605892069,53698.981789216472,53788.434380285675,53876.768813966504,53975.686290011654,54073.367297606237,54169.827292605893,54265.081537668055,54359.145104666932,54464.721234618264,54568.97766294521,54671.93088591806,54773.59719360376,null,null,null,2.8846698555582417,2.2349729869720392,2.0656771731518253,2.1384435672478164,2.2813952045251495,1.5816380714544165,2.0158388101331859,2.4117694583599913,3.1364096585472678,2.7232375909886697,2.3040780579080655,2.5445207749008825,null,2.3602209341456293E-2,2.7740895584536296,2.5213393090134817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ballarat (C)",null,1089.4184013999964,868.40344400000151,820.56161200000145,867.01429999999607,944.75288450000335,669.91770549999751,867.3319800000005,1058.6025933599981,1409.8724200400006,1262.5383376000004,1097.2988604000002,1239.7287906000001,672.37637220321983,695.50883180144956,491.95227030587631,310.30155579338094,211.58740521288951,159.16240496984949,149.40262616154837,144.77426427239351,126.13840292689028,121.16710357251108,116.21171592632993,111.27206917029605,106.34799462156445,112.20440511063259,107.17641384323738,102.16518332441518,89.452591069200935,88.334433680833172,98.91747604514967,97.681007594585481,96.459994999653645,95.254245062157679,94.063566998878741,105.57612995133422,104.25642832694302,102.95322297285475,101.66630768569576,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB140)","v":625.38839999999993},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB140)","v":541.36371519999989},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB140)","v":706.44301279999991},null,null,623.9033639999999,624.39837599999998,null,null,3586.7896100000062,2764.5213100000037,2557.9827333333337,null,null,null,null,null,null,null,null,null,null,null,"Ballarat (C)",null,903.85306140000057,644.00985099999991,633.73696900000039,648.96771999999737,741.60135200000309,555.86652099999833,738.41421800000091,967.46002899999633,1293.1487260000017,1167.7853669999988,1056.4220970000006,1156.7535100000021,602.25524366496268,494.9627802337651,315.44284535182697,157.17546041765951,90.438629849761696,-982.19582270113438,0,0,0,0,0,0,0]
["Corangamite (S)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corangamite (S)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB145)","v":1402.5237744000012},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB145)","v":1230.799231200001},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB145)","v":911.10235440000088},null,null,1070.950792800001,1181.475120000001,null,null,1.3698600000000116E-2,2.7397499999999297E-3,0,null,null,null,null,null,null,null,null,null,null,null,"Corangamite (S)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Glenelg (S)",null,null,4320.0657300000003,4369.2645999999995,4397.5835100000004,4427.8082100000001,4425.9862899999998,4430.2190099999998,4439.7096099999999,4458.4602699999996,4474.77261,4509.6966000000002,4526.1205499999996,4551.3807800000004,4564.9122800000005,4570.6318842450219,4572.7299132110957,4574.0815072704672,4574.6917000114709,4575.0193741552494,4575.1833957834433,4575.3228416761058,4575.4534268458092,4575.5702534057682,4575.675397309732,4575.7688585576998,4575.8506371496715,4575.920733085647,4575.9791463656275,4576.0258769896109,4576.0609249575991,4576.0609249575991,4576.0609249575991,4576.0609249575991,4576.0609249575991,4576.0609249575991,4576.0609249575991,4576.0609249575991,4576.0609249575991,4576.0609249575991,4576.0609249575991,4576.0609249575991,null,null,null,1.1388454036322937,0.64813904838816327,0.68730246807751083,-4.1147220330939316E-2,9.5633373505088493E-2,0.21422417218150969,0.42233978451575727,0.36587384460420314,0.78046401557820833,0.36419190594771944,0.55809892204485845,0.29730538168684095,null,4.6093925831926794E-3,0.57316893009120573,0.52289254823272291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glenelg (S)",null,49.19886999999926,28.318910000000869,30.224699999999757,-1.8219200000003184,4.2327199999999721,9.4906000000000859,18.750659999999698,16.312340000000404,34.923990000000231,16.423949999999422,25.260230000000774,13.531500000000051,5.7196042450214009,2.0980289660737981,1.3515940593715641,0.61019274100362964,0.32767414377849491,0.16402162819395016,0.13944589266247931,0.13058516970340861,0.11682655995900859,0.10514390396383533,9.346124796775257E-2,8.1778591971669812E-2,7.0095935975587054E-2,5.841327998041379E-2,4.6730623983421538E-2,3.5047967988248274E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB147)","v":182.81141759999991},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB147)","v":204.31864319999991},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB147)","v":195.35729919999986},null,null,199.83797119999988,194.16245333333322,null,null,375.39658100000037,346.50101170000005,274.5330833333332,null,null,null,null,null,null,null,null,null,null,null,"Glenelg (S)",null,38.08219999999983,22.257500000000164,34.411000000000058,4,4.6329000000000633,11.454799999999977,16.539699999999812,11.695900000000165,33.117799999999988,18.095899999999801,20.49310000000014,-1.1862999999998465,5.7196042450218556,2.0980289660733433,1.3515940593720188,0.61019274100317489,0.32767414377894966,0.16402162819349542,0,0,0,0,0,0,0]
["Greater Geelong (C)",null,null,84764.704593000017,{"$f":"SUMIF($A$5:$A$121,$A149,E$5:E$121)","v":87040.053636000011},88966.928780999995,91095.311929999996,93494.753849999994,96104.278464799994,98587.761449999976,101357.82444999999,104495.63831330002,107853.93162839999,110732.1041488,112970.3177733,116311.36429000001,118554.24437395272,119539.310382585,120172.51312685332,120529.948733325,120722.12197228482,120818.93666441331,120900.77979664097,120976.98641366693,121051.75152471258,121118.6582803866,121177.79153497054,121229.24085682824,121273.12155023063,121309.50652362205,121338.46868544666,121360.08094414879,121360.08094414879,121360.08094414879,121360.08094414879,121360.08094414879,121360.08094414879,121360.08094414879,121360.08094414879,121360.08094414879,121360.08094414879,121360.08094414879,121360.08094414879,null,null,null,2.6843118889225748,2.2137798226298688,2.3923306987916781,2.6339905634702676,2.7910920210417745,2.5841544464741073,2.8097432777240527,3.0957786242224783,3.213811953596668,2.6685837752456365,2.0212869986578896,2.9574551816385686,null,2.6721932710346306E-2,3.1547952889095732,3.0397779518477335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greenfield","Greater Geelong (C)",null,2275.3490430000002,1926.8751449999995,2128.383148999998,2399.4419200000011,2609.5246147999987,2483.4829851999975,2770.0630000000065,3137.8138632999967,3358.2933151000025,2878.1725204000004,2238.2136244999997,3341.0465166999975,2242.8800839527512,985.06600863227209,633.20274426829053,357.43560647168567,192.17323895981201,96.814692128503907,81.843132227643977,76.206617025976271,74.765111045637951,66.906755674015045,59.133254583964145,51.449321857670981,43.880693402418061,36.384973391407485,28.962161824632418,21.612258702115597,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB150)","v":125.24733199999997},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB150)","v":84.23663359999999},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB150)","v":84.115785599999995},null,null,84.176209599999993,97.866583733333314,null,null,90.677815000000237,83.633449000000041,74.860635000000045,null,null,null,null,null,null,null,null,null,null,"Greenfield","Greater Geelong (C)",null,1774.1879010000016,1452.4115390000002,1685.4488799999983,1994.4475100000009,2115.3578999999972,2000.6579000000002,2296.1534000000029,2777.6685999999991,2980.2961000000023,2639.6820999999982,2176.5918000000011,3095.7258000000002,2156.5591067411087,929.36276896638424,598.7148975772119,337.81885867669996,181.40908246011543,90.806716486885193,0,0,0,0,0,0,0]
["Hume (C)",null,null,54372.237849000005,56128.352935000003,57801.69593899999,59681.266538000003,61657.964268999996,64017.208216999999,66091.395128000004,68514.590835700001,70940.397244999986,73513.070523000002,75307.126183999993,76249.290689000001,78106.874272999994,79707.701100356819,81061.896032098623,81950.880756975224,82474.560129941645,82769.227809741118,82930.994982363292,83067.674867779861,83194.874416195773,83326.890286671376,83444.945563896486,83549.162249734785,83639.720678776721,83716.801185612785,{"$f":"SUMIF($A$5:$A$121,$A154,AD$5:AD$121)","v":83780.584104833353},83831.179451314674,83868.798638457956,83868.798638457956,83868.798638457956,83868.798638457956,83868.798638457956,83868.798638457956,83868.798638457956,83868.798638457956,83868.798638457956,83868.798638457956,83868.798638457956,83868.798638457956,null,null,null,3.2298010077808303,2.9812793650614067,3.2517568359647919,3.3120907877204564,3.8263409698496398,3.240045870118391,3.6664314666182474,3.5405690666928669,3.6265278711578475,2.4404580685263078,1.2510960817944339,2.4361978547139174,null,3.066882937166595E-2,3.5835484689253572,3.6111761348229869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hume (C)",null,1756.1150860000007,1673.343003999998,1879.570599000001,1976.6977310000032,2359.2439479999966,2074.1869110000039,2423.1957076999961,2425.8064092999975,2572.6732780000066,1794.0556609999992,942.16450499999814,1857.5835840000002,1600.8268273568092,1354.1949317418048,888.98472487660854,523.67937296642117,294.66767979947394,161.76717262217468,136.6798854165738,127.19954841590345,132.01587047560474,118.05527722510531,104.21668583830521,90.558429041947136,77.080506836037046,63.782919220573973,50.595346481336826,37.619187143267808,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB155)","v":16.130419200000013},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB155)","v":19.71495680000001},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB155)","v":16.130419200000013},null,null,17.922688000000011,17.325265066666677,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Hume (C)",null,1280.8978800000004,1226.3355300000003,1432.2801799999982,1510.8539500000031,1896.595079999998,1617.6055800000006,2062.7326836999987,2087.1406863000002,2203.1563000000033,1567.2245999999986,792.92910000000052,1597.6519999999994,1404.3166604952723,1187.4718074906455,764.99412859879169,435.14031915755436,233.67080911051221,116.96701524756642,0,0,0,0,0,0,0]
["Melton (C)",null,null,47924.208480000001,51222.99685489,53275.312490000004,55424.693050000002,57992.531109199997,61002.975577999998,64631.173005099998,69178.566695000001,74546.460459000009,81082.362568000011,88799.753088900005,96116.571343800024,104644.61119899999,110002.52667735021,112405.93463562427,114148.64757338009,115219.35032912719,115984.1295882842,116585.84806356128,117157.89864172881,117716.03621058006,118267.52198863254,118801.3331413134,119317.49557484449,119816.03436306215,120296.97375782205,120873.29557572839,121430.65209921103,121969.08282506623,122463.23989328837,122951.21999815773,123567.76216411377,124176.59755299536,124777.82249951593,125371.53213420499,125957.82039846043,126697.3153316729,127427.5665782202,128148.68968418565,128860.79875132654,null,null,null,6.8833445131736948,4.006629367906811,4.0344776211372668,4.6330217054760814,5.191089975244112,5.947574512100462,7.0359139072737831,7.7594752543318934,8.7675552517945565,9.5179645442962766,8.2396831076488866,8.8726009843775664,null,6.7407775620634491E-2,8.2635152530632254,7.8543148044667435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greenfield","Melton (C)",null,3298.7883748899985,2052.3156351100006,2149.3805599999978,2567.8380591999985,3010.4444688000021,3628.1974270999999,4547.3936899,5367.8937640000022,6535.9021090000024,7717.3905209000004,7316.818254899993,8528.0398552000042,5357.9154783502163,2403.4079582740515,1742.7129377558131,1070.7027557470919,764.77925915703145,601.7184752770836,572.05057816752105,558.13756885123803,551.48577805249715,533.81115268085068,516.16243353108348,498.53878821767648,480.93939475990828,576.3218179063324,557.3565234826392,538.43072585519621,494.15706822212815,487.98010486935891,616.54216595604157,608.83538888159092,601.22494652057139,593.70963468906484,586.28826425545049,739.49493321245245,730.25124654729734,721.12310596545649,712.10906714088924,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB160)","v":630.15352960000064},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB160)","v":618.18167600000049},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB160)","v":569.21639040000059},null,null,593.69903320000049,605.85053200000061,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,"Greenfield","Melton (C)",null,2883.8687449999998,1719.183255000002,1929.7312899999979,2341.3257199999989,2740.2338900000032,3412.8874799999994,4330.2703700000002,5171.7512400000005,6338.542809999999,7640.8950000000023,7279.1689999999944,8446.6344000000026,5324.3804946012069,1741.7122562967397,1107.5412111316764,475.57744312034538,287.90467385842476,155.84908190870829,0,0,0,0,0,0,0]
["Mount Alexander (S)",null,null,3317.8410600000002,3318.1308400000003,3319.7945199999999,3358.0849200000002,3366.5259900000001,3377.4388800000002,3372.8877199999997,3373.23558,3385.3589099999999,3400.6655800000003,3388.6054399999998,3381.6766699999998,3367.1205100000002,3367.1205100000002,3368.0788383242057,3368.6962134371661,3369.0367444005542,3369.2196098860973,3369.3111456244173,3369.3889663537998,3369.4618421693499,3369.5332550276244,3369.5975266000714,3369.6546568866911,3369.7046458874834,3369.7474936024478,3369.7832000315848,3369.8117651748944,3369.8331890323766,3369.8331890323766,3369.8331890323766,3369.8331890323766,3369.8331890323766,3369.8331890323766,3369.8331890323766,3369.8331890323766,3369.8331890323766,3369.8331890323766,3369.8331890323766,3369.8331890323766,null,null,null,8.7339928212193385E-3,5.0139071670840529E-2,1.1533966867322887,0.25136559083800414,0.32415879254803492,-0.13475180933549824,1.0313417726237617E-2,0.35939766768380288,0.45214319683464232,-0.35464057597808241,-0.20447261041993681,-0.43044209782479026,null,1.2377844360806356E-3,0.4057704322592226,0.27395142741489426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mount Alexander (S)",null,0.28978000000006432,1.6636799999996583,38.290400000000318,8.4410699999998542,10.912890000000061,-4.5511600000004364,0.34786000000030981,12.123329999999896,15.306670000000395,-12.060140000000501,-6.9287699999999859,-14.556159999999636,0,0.95832832420546765,0.61737511296041703,0.34053096338811883,0.18286548554306137,9.1535738320089877E-2,7.7820729382438003E-2,7.2875815550105472E-2,7.1412858274470636E-2,6.4271572447069047E-2,5.7130286619667459E-2,4.998900079226587E-2,4.2847714964409533E-2,3.5706429137007945E-2,2.8565143309606356E-2,2.1423857482204767E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB165)","v":86.028902400000064},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB165)","v":85.908054400000026},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB165)","v":84.115785600000052},null,null,85.011920000000032,85.350914133333376,null,null,59.170071999999891,61.365826000000027,65.030174999999986,null,null,null,null,null,null,null,null,null,null,null,"Mount Alexander (S)",null,5.6493000000000393,1.2383999999997286,26.372600000000148,8.2712000000001353,11.846599999999853,-4.9972000000002481,1.7506000000003041,7.2657999999996719,12.953400000000329,-12.432900000000245,-3.9589000000000851,-14.986299999999574,0,0.95832832420546765,0.61737511296041703,0.34053096338811883,0.18286548554306137,9.1535738320089877E-2,0,0,0,0,0,0,0]
["Surf Coast (S)",null,null,5312.7616600000001,5726.8735400000005,5982.8986500000001,6245.2437899999995,6551.3753500000003,6865.3226400000003,7182.6273799999999,7503.4437900000003,7983.7095499999996,8493.5944500000005,8845.7835900000009,9094.13976,9247.1397100000013,9727.3853073358914,9777.7677046699682,9814.329994752743,9832.6850136491521,9844.9094768638806,9853.3990596665208,9860.6813385081005,9867.5614819041912,9873.253904472891,9878.4218139604054,9883.0552705499158,9887.1443344246036,9890.6790657676502,{"$f":"SUMIF($A$5:$A$121,$A170,AD$5:AD$121)","v":9893.6495247622352},9896.0457715915418,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,9897.8578664387496,null,null,null,7.794663237349142,4.4705912957875293,4.3849170000564763,4.9018352252346631,4.7920821694333204,4.6218474591603442,4.4665606751829179,6.4006044883025526,6.3865662547806679,4.1465264449964456,2.8076220435774735,1.6824015688978289,null,4.7380181552299477E-2,6.3935853715416098,5.7512438060887128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surf Coast (S)",null,414.11188000000038,256.02510999999959,262.34513999999945,306.13156000000072,313.94729000000007,317.30473999999958,320.81641000000036,480.26575999999932,509.88490000000093,352.18914000000041,248.35616999999911,152.99995000000126,480.24559733589012,50.382397334076813,36.56229008277478,18.355018896409092,12.22446321472853,8.4895828026401432,7.2822788415796822,6.8801433960907161,5.6924225686998398,5.1679094875144074,4.6334565895103879,4.0890638746877812,3.5347313430465874,2.9704589945849875,2.3962468293066195,1.8120948472078453,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB171)","v":190.18175119999992},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB171)","v":168.31198159999994},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB171)","v":189.55752479999995},null,null,178.93475319999993,182.68375253333329,null,null,206.59580000000096,190.79395000000113,184.25976666666733,null,null,null,null,null,null,null,null,null,null,null,"Surf Coast (S)",null,376.56710000000021,232.28769999999986,225.70129999999972,285.34799999999996,296.02739999999994,294.79449999999997,300.69860000000062,438.24109999999928,486.73980000000029,338.15890000000036,238.02739999999994,147.47940000000017,446.65782238393331,20.568963940535468,13.250955977742706,5.6934366654768382,3.0573814782710542,1.5304127518011228,0,0,0,0,0,0,0]
["Yarriambiack (S)",null,null,0,{"$f":"SUMIF($A$5:$A$121,$A175,E$5:E$121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yarriambiack (S)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB176)","v":0},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,$EB176)","v":0},null,null,{"$f":"AVERAGE(FT175:GH175)","v":0},{"$f":"AVERAGE(FS175:GH175)","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Yarriambiack (S)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[3358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(ED138:ED175)","v":16688.261633579994},12806.108456800006,13065.204276199995,13593.331979599996,15434.955139350001,14575.143345089999,16939.140630459991,19821.737386960005,22411.945820140027,18434.540759799987,12883.627475999992,20803.101422,14184.113466478077,8746.0700963079471,5889.0843192933908,3500.8535935941322,{"$f":"SUM(ET138:ET175)","v":2146.4429740704904},{"$f":"SUM(EU138:EU175)","v":1385.4719872209146},1240.9439587941897,1181.421015089757,1158.5596591408944,1085.4467370969346,1012.8564000242748,941.28101442590355,{"$f":"SUM(FB138:FB175)","v":870.86334285879718},924.74579399373738,853.36329552292318,782.10389595074048,583.60965929132908,576.31453855019208,715.45964200119124,706.5163964761764,697.68494152022504,688.96387975122252,680.35183125432923,845.07106316378668,834.50767487424037,824.07632893831124,813.77537482658499,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(HE138:HE175)","v":12856.132870590001},9289.2945211900042,9620.3827495999958,10038.455292300001,11357.009792850002,10894.943403149993,13572.132786800001,16655.8984427,19281.006336499999,16519.718720599998,12217.471688899999,18822.361528600002,13033.666878183412,7094.5360808422038,4552.5195561938717,2399.8963833722032,1327.3012112325171,-351.33330432077406,0,0,0,0,0,0,0]
[3336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greenfield",null,{"$f":"SUMIFS(ED$138:ED$175,$EA$138:$EA$175,$EB$182)","v":9486.9866225899987},{"$f":"SUMIFS(EE$138:EE$175,$EA$138:$EA$175,$EB$182)","v":6267.4782804100023},6675.9146879999971,7389.5613249999951,8514.9293392999989,8787.214973099999,10360.5895786,12236.963413299998,13606.273554700012,12432.714653799994,9534.3271407999964,14486.334716400002,9294.3847796655537,4958.4406741702405,3384.0619139391506,1972.7136620914175,1249.8661330452264,850.35097682820594,779.15654839967146,749.83423804745632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greenfield",null,{"$f":"SUMIFS(HE$138:HE$175,$EA$138:$EA$175,$EB$182)","v":7823.6723210000018},4837.8639140000041,5396.1502389999969,6080.6573879999978,6994.7043939999994,7359.516663999997,8953.9895300000026,10965.138640000003,12359.068810000001,11627.705620000001,9398.0341399999943,13578.394950000005,8901.6555869218082,4044.2760188018187,2590.9008563286284,1282.8651539381608,721.41902375131315,372.85042566653181,0,0]
["Total",null,null,{"$f":"SUM(D138:D175)","v":578152.63515801996},594840.89679160016,607647.0052483998,620712.20952460018,634305.54150419997,649740.49664354988,664315.63998864009,681254.7806191002,701076.51800606016,723488.46382620011,741923.00458599988,754806.63206200011,{"$f":"SUM(P138:P175)","v":775609.73348399997},789793.84695047804,798539.91704678594,804429.00136607944,807929.8549596736,{"$f":"SUM(U138:U175)","v":810076.29793374392},{"$f":"SUM(V138:V175)","v":811461.76992096519},812702.71387975931,813884.13489484892,815042.69455398992,816128.14129108668,817140.99769111106,818082.27870553697,818953.1420483957,{"$f":"SUM(AD138:AD175)","v":819877.88784238952},820731.25113791251,821513.35503386299,822096.96469315421,822673.27923170442,823388.73887370573,824095.25527018181,824792.94021170214,825481.9040914533,826162.25592270761,827007.3269858713,827841.83466074558,828665.91098968405,{"$f":"SUM(AQ138:AQ175)","v":829479.68636451056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,{"$f":"ED180-ED182","v":7201.2750109899953},{"$f":"EE180-EE182","v":6538.6301763900037},6389.2895881999975,6203.7706546000009,6920.0258000500016,5787.9283719899995,6578.5510518599913,7584.773973660007,8805.6722654400146,6001.8261059999932,3349.300335199996,6316.7667055999973,4889.7286868125229,3787.6294221377066,2505.0224053542402,1528.1399315027147,896.576841025264,535.12101039270863,461.78741039451825,431.5867770423007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,{"$f":"HE180-HE182","v":5032.4605495899996},4451.43060719,4224.2325105999989,3957.7979043000032,4362.3053988500023,3535.4267391499961,4618.1432567999982,5690.7598026999967,6921.9375264999981,4892.0131005999974,2819.4375489000049,5243.9665785999969,4132.0112912616041,3050.260062040385,1961.6186998652433,1117.0312294340424,605.88218748120391,-724.18372998730592,0,0]
["Growth in residential Customers",null,null,null,{"$f":"E183/D183-1","v":2.8864802508457021E-2},{"$f":"F183/E183-1","v":2.1528628118665072E-2},2.1501306125683017E-2,2.1899572412166446E-2,2.4333628085208447E-2,2.2432253215526776E-2,2.5498632894974005E-2,2.9095924096043335E-2,3.1967902567728412E-2,2.5480075607989594E-2,1.7365181287496867E-2,2.7560835501894587E-2,1.82876939962624E-2,1.1073864566149672E-2,7.3748152015655766E-3,4.3519733719805664E-3,{"$f":"U183/T183-1","v":2.6567194675304329E-3},{"$f":"V183/U183-1","v":1.7102981419838681E-3},{"$f":"W183/V183-1","v":1.5292697755988627E-3},{"$f":"X183/W183-1","v":1.4536939460305653E-3},{"$f":"Y183/X183-1","v":1.4234945853695002E-3},{"$f":"Z183/Y183-1","v":1.3317667213625928E-3},{"$f":"AA183/Z183-1","v":1.241050698756796E-3},{"$f":"AB183/AA183-1","v":1.151919946601021E-3},{"$f":"AC183/AB183-1","v":1.0645180387438558E-3},{"$f":"AD183/AC183-1","v":1.1291803480730778E-3},{"$f":"AE183/AD183-1","v":1.040841945095794E-3},{"$f":"AF183/AE183-1","v":9.5293544003127728E-4},{"$f":"AG183/AF183-1","v":7.1040799971799906E-4},{"$f":"AH183/AG183-1","v":7.0102988248521569E-4},{"$f":"AI183/AH183-1","v":8.6967652902192327E-4},{"$f":"AJ183/AI183-1","v":8.5805933834182113E-4},{"$f":"AK183/AJ183-1","v":8.4660715743534176E-4},{"$f":"AL183/AK183-1","v":8.3531738229281061E-4},{"$f":"AM183/AL183-1","v":8.2418745690504558E-4},{"$f":"AN183/AM183-1","v":1.0228875225239964E-3},{"$f":"AO183/AN183-1","v":1.0090692641331334E-3},{"$f":"AP183/AO183-1","v":9.9545141890078348E-4},{"$f":"AQ183/AP183-1","v":9.8203071229829852E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greenfield share",null,{"$f":"ED182/ED$180","v":0.56848261555897206},{"$f":"EE182/EE$180","v":0.48941318133862827},0.51096902481357009,0.5436166302779758,0.55166531178260236,0.60289046666976298,0.61163608028435457,0.61735069809522591,0.60709916327180391,0.67442497297854509,0.74003436986678073,0.69635456860678491,0.65526723271294829,0.56693356211075752,0.57463295318298169,0.56349504752243629,0.58229645424727694,0.61376266331728935,0.62787408156349667,0.63468842052931362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greenfield share",null,{"$f":"HE182/HE$180","v":0.60855565197973516},0.52079992759022242,0.5609080615035158,0.60573636191458335,0.61589313750558128,0.67549838412856567,0.65973341630642479,0.65833366345997613,0.64099708253316678,0.70386825687899368,0.76922904994643349,0.72139698992435408,0.68297399880780829,0.57005503569469707,0.56911361375781722,0.5345502259291498,0.54352321661894021,-1.0612441834609343,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"O - Disconn","index":8,"n_rows":193,"n_cols":127,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["AusNet Residential Customer Numbers by Postcode (2002-2021)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AusNet Commercial Customer Numbers by Postcode (2002-2021)"]
[null,null,null,null,null,"Disconnections based on historical rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional disconnections due to policies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disconnections based on historical rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional disconnections due to policies"]
[null,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,2024,2025,2026,2027,2028,{"$f":"DA3+1","v":2029},{"$f":"DB3+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Res","Reg","New","Region","Postcode",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res","Reg","New","Region","Postcode"]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D5,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D5,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E5,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3008,null,null,null,{"$f":"'O - Res CN'!Q5/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":3.3770887212937813E-2},{"$f":"'O - Res CN'!R5/SUMIFS(R$138:R$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(R$126:R$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":4.0221076910690177E-2},{"$f":"'O - Res CN'!S5/SUMIFS(S$138:S$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(S$126:S$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":4.4619699457766518E-2},{"$f":"'O - Res CN'!T5/SUMIFS(T$138:T$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(T$126:T$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":4.7376406017244459E-2},{"$f":"'O - Res CN'!U5/SUMIFS(U$138:U$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(U$126:U$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":4.9045766053049972E-2},{"$f":"'O - Res CN'!V5/SUMIFS(V$138:V$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(V$126:V$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.0070604928050814E-2},{"$f":"'O - Res CN'!W5/SUMIFS(W$138:W$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(W$126:W$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.096858667534989E-2},{"$f":"'O - Res CN'!X5/SUMIFS(X$138:X$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(X$126:X$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.1834508975626824E-2},{"$f":"'O - Res CN'!Y5/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.2715053145910067E-2},{"$f":"'O - Res CN'!Z5/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.3529781186469158E-2},{"$f":"'O - Res CN'!AA5/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.4273751255680985E-2},{"$f":"'O - Res CN'!AB5/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.4942021511922359E-2},{"$f":"'O - Res CN'!AC5/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.5529650113570146E-2},{"$f":"'O - Res CN'!AD5/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6031695219001164E-2},{"$f":"'O - Res CN'!AE5/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6443214986592286E-2},{"$f":"'O - Res CN'!AF5/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},{"$f":"'O - Res CN'!AG5/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},{"$f":"'O - Res CN'!AH5/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},{"$f":"'O - Res CN'!AI5/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},{"$f":"'O - Res CN'!AJ5/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},{"$f":"'O - Res CN'!AK5/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},{"$f":"'O - Res CN'!AL5/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},{"$f":"'O - Res CN'!AM5/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724851E-2},{"$f":"'O - Res CN'!AN5/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724851E-2},{"$f":"'O - Res CN'!AO5/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},{"$f":"'O - Res CN'!AP5/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},{"$f":"'O - Res CN'!AQ5/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":5.6754172876724858E-2},null,{"$f":"'O - Res CN'!Q5/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":3.9278216665721566E-2},{"$f":"'O - Res CN'!R5/SUMIFS(R$138:R$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":6.6085654598507737E-2},{"$f":"'O - Res CN'!S5/SUMIFS(S$138:S$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.10915208168155094},{"$f":"'O - Res CN'!T5/SUMIFS(T$138:T$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.1538565531659162},{"$f":"'O - Res CN'!U5/SUMIFS(U$138:U$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.19856747422130794},{"$f":"'O - Res CN'!V5/SUMIFS(V$138:V$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.20236763718276324},{"$f":"'O - Res CN'!W5/SUMIFS(W$138:W$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.20568023375798633},{"$f":"'O - Res CN'!X5/SUMIFS(X$138:X$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.20886934878373417},{"$f":"'O - Res CN'!Y5/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.21211201340129918},{"$f":"'O - Res CN'!Z5/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.21510019960206997},{"$f":"'O - Res CN'!AA5/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.21781567290088194},{"$f":"'O - Res CN'!AB5/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22023996680724459},{"$f":"'O - Res CN'!AC5/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22235448467647714},{"$f":"'O - Res CN'!AD5/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22410112718655339},{"$f":"'O - Res CN'!AE5/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22550120619501937},{"$f":"'O - Res CN'!AF5/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.2265160544341033},{"$f":"'O - Res CN'!AG5/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22634141677813016},{"$f":"'O - Res CN'!AH5/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22616922614550189},{"$f":"'O - Res CN'!AI5/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22595204484199635},{"$f":"'O - Res CN'!AJ5/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22573798723007688},{"$f":"'O - Res CN'!AK5/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22552700297203754},{"$f":"'O - Res CN'!AL5/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.2253190426859496},{"$f":"'O - Res CN'!AM5/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22511405792367986},{"$f":"'O - Res CN'!AN5/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22485603859668232},{"$f":"'O - Res CN'!AO5/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22460182428005235},{"$f":"'O - Res CN'!AP5/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22435135109202134},{"$f":"'O - Res CN'!AQ5/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.22410455643398064},null,2,{"$f":"B5","v":1},{"$f":"C5","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E5,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3008,null,null,null,{"$f":"'O - Comm CN'!Q5/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18298464414728396},{"$f":"'O - Comm CN'!R5/SUMIFS(R$138:R$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18310440667730862},{"$f":"'O - Comm CN'!S5/SUMIFS(S$138:S$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18318607716911528},{"$f":"'O - Comm CN'!T5/SUMIFS(T$138:T$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18323726173384425},{"$f":"'O - Comm CN'!U5/SUMIFS(U$138:U$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18326825722246992},{"$f":"'O - Comm CN'!V5/SUMIFS(V$138:V$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18328728570105568},{"$f":"'O - Comm CN'!W5/SUMIFS(W$138:W$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.1833039587868116},{"$f":"'O - Comm CN'!X5/SUMIFS(X$138:X$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18332003661558027},{"$f":"'O - Comm CN'!Y5/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18333638593282101},{"$f":"'O - Comm CN'!Z5/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18335151322302357},{"$f":"'O - Comm CN'!AA5/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18336532672959105},{"$f":"'O - Comm CN'!AB5/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18337773469592664},{"$f":"'O - Comm CN'!AC5/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18338864536543342},{"$f":"'O - Comm CN'!AD5/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18339796698151453},{"$f":"'O - Comm CN'!AE5/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18340560778757317},{"$f":"'O - Comm CN'!AF5/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228725},{"$f":"'O - Comm CN'!AG5/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228727},{"$f":"'O - Comm CN'!AH5/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228727},{"$f":"'O - Comm CN'!AI5/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228727},{"$f":"'O - Comm CN'!AJ5/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228725},{"$f":"'O - Comm CN'!AK5/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228727},{"$f":"'O - Comm CN'!AL5/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228725},{"$f":"'O - Comm CN'!AM5/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228727},{"$f":"'O - Comm CN'!AN5/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228725},{"$f":"'O - Comm CN'!AO5/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228725},{"$f":"'O - Comm CN'!AP5/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228725},{"$f":"'O - Comm CN'!AQ5/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM5,$B$126:$B$133,$B5,$C$126:$C$133,$C5)","v":0.18341138143228727},null,{"$f":"'O - Comm CN'!Q5/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.12409954838755619},{"$f":"'O - Comm CN'!R5/SUMIFS(R$138:R$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.17622515527204818},{"$f":"'O - Comm CN'!S5/SUMIFS(S$138:S$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.26328011938957702},{"$f":"'O - Comm CN'!T5/SUMIFS(T$138:T$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.35022448486679386},{"$f":"'O - Comm CN'!U5/SUMIFS(U$138:U$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43715432305185842},{"$f":"'O - Comm CN'!V5/SUMIFS(V$138:V$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43674558673625274},{"$f":"'O - Comm CN'!W5/SUMIFS(W$138:W$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43637969161195778},{"$f":"'O - Comm CN'!X5/SUMIFS(X$138:X$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43603301790374266},{"$f":"'O - Comm CN'!Y5/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43569276837873072},{"$f":"'O - Comm CN'!Z5/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43537366728093385},{"$f":"'O - Comm CN'!AA5/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43507511154054496},{"$f":"'O - Comm CN'!AB5/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43479630192369179},{"$f":"'O - Comm CN'!AC5/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43453638946310341},{"$f":"'O - Comm CN'!AD5/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43424778494113225},{"$f":"'O - Comm CN'!AE5/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43397782444597832},{"$f":"'O - Comm CN'!AF5/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.4337258745762651},{"$f":"'O - Comm CN'!AG5/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43352093025129118},{"$f":"'O - Comm CN'!AH5/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.4333187377061013},{"$f":"'O - Comm CN'!AI5/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43306354552475262},{"$f":"'O - Comm CN'!AJ5/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43281183803991813},{"$f":"'O - Comm CN'!AK5/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43256356386810285},{"$f":"'O - Comm CN'!AL5/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43231867248216876},{"$f":"'O - Comm CN'!AM5/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43207711419452771},{"$f":"'O - Comm CN'!AN5/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43177281749084134},{"$f":"'O - Comm CN'!AO5/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43147274481158449},{"$f":"'O - Comm CN'!AP5/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43117683206021695},{"$f":"'O - Comm CN'!AQ5/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM5,$B$138:$B$145,$B5,$C$138:$C$145,$C5)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM5,'O - CN sum'!$B$12:$B$19,$B5,'O - CN sum'!$C$12:$C$19,$C5)","v":0.43088501625594228}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D6,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D6,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E6,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3011,null,null,null,{"$f":"'O - Res CN'!Q6/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.493279318336889},{"$f":"'O - Res CN'!R6/SUMIFS(R$138:R$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(R$126:R$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.549164565664849},{"$f":"'O - Res CN'!S6/SUMIFS(S$138:S$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(S$126:S$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.585167008679914},{"$f":"'O - Res CN'!T6/SUMIFS(T$138:T$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(T$126:T$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.605082875718459},{"$f":"'O - Res CN'!U6/SUMIFS(U$138:U$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(U$126:U$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.615777717267601},{"$f":"'O - Res CN'!V6/SUMIFS(V$138:V$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(V$126:V$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.621131161710707},{"$f":"'O - Res CN'!W6/SUMIFS(W$138:W$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(W$126:W$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.6256824873341},{"$f":"'O - Res CN'!X6/SUMIFS(X$138:X$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(X$126:X$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.629944610925968},{"$f":"'O - Res CN'!Y6/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.634432444365153},{"$f":"'O - Res CN'!Z6/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.638471494460418},{"$f":"'O - Res CN'!AA6/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.642061761211767},{"$f":"'O - Res CN'!AB6/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.645203244619196},{"$f":"'O - Res CN'!AC6/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.647895944682713},{"$f":"'O - Res CN'!AD6/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.650139861402302},{"$f":"'O - Res CN'!AE6/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.651934994777974},{"$f":"'O - Res CN'!AF6/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809731},{"$f":"'O - Res CN'!AG6/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809731},{"$f":"'O - Res CN'!AH6/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809734},{"$f":"'O - Res CN'!AI6/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809734},{"$f":"'O - Res CN'!AJ6/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809734},{"$f":"'O - Res CN'!AK6/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809734},{"$f":"'O - Res CN'!AL6/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809734},{"$f":"'O - Res CN'!AM6/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809731},{"$f":"'O - Res CN'!AN6/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809731},{"$f":"'O - Res CN'!AO6/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809734},{"$f":"'O - Res CN'!AP6/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809731},{"$f":"'O - Res CN'!AQ6/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":20.653281344809734},null,{"$f":"'O - Res CN'!Q6/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":23.835307025881459},{"$f":"'O - Res CN'!R6/SUMIFS(R$138:R$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":33.763516446609209},{"$f":"'O - Res CN'!S6/SUMIFS(S$138:S$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":50.356991599339409},{"$f":"'O - Res CN'!T6/SUMIFS(T$138:T$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":66.915734971583973},{"$f":"'O - Res CN'!U6/SUMIFS(U$138:U$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":83.465367958529058},{"$f":"'O - Res CN'!V6/SUMIFS(V$138:V$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":83.343302826633078},{"$f":"'O - Res CN'!W6/SUMIFS(W$138:W$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":83.233526219486052},{"$f":"'O - Res CN'!X6/SUMIFS(X$138:X$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":83.129235358527978},{"$f":"'O - Res CN'!Y6/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":83.027726426696432},{"$f":"'O - Res CN'!Z6/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.932140568177942},{"$f":"'O - Res CN'!AA6/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.842340331308478},{"$f":"'O - Res CN'!AB6/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.758128518024733},{"$f":"'O - Res CN'!AC6/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.679293909533868},{"$f":"'O - Res CN'!AD6/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.591104934674647},{"$f":"'O - Res CN'!AE6/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.508344939065097},{"$f":"'O - Res CN'!AF6/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.430939686240478},{"$f":"'O - Res CN'!AG6/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.367387695974557},{"$f":"'O - Res CN'!AH6/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.304726196381637},{"$f":"'O - Res CN'!AI6/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.225692244572031},{"$f":"'O - Res CN'!AJ6/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.147795028228586},{"$f":"'O - Res CN'!AK6/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":82.071016229071802},{"$f":"'O - Res CN'!AL6/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":81.995337876636796},{"$f":"'O - Res CN'!AM6/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":81.920742340274188},{"$f":"'O - Res CN'!AN6/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":81.826847116667395},{"$f":"'O - Res CN'!AO6/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":81.734336565687443},{"$f":"'O - Res CN'!AP6/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":81.643187440265905},{"$f":"'O - Res CN'!AQ6/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":81.553376960286201},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E6,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3011,null,null,null,{"$f":"'O - Comm CN'!Q6/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2042772858300368},{"$f":"'O - Comm CN'!R6/SUMIFS(R$138:R$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2053149233143086},{"$f":"'O - Comm CN'!S6/SUMIFS(S$138:S$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2059833910438789},{"$f":"'O - Comm CN'!T6/SUMIFS(T$138:T$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.206353174683731},{"$f":"'O - Comm CN'!U6/SUMIFS(U$138:U$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2065517488873057},{"$f":"'O - Comm CN'!V6/SUMIFS(V$138:V$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2066511478322819},{"$f":"'O - Comm CN'!W6/SUMIFS(W$138:W$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2067356536060911},{"$f":"'O - Comm CN'!X6/SUMIFS(X$138:X$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2068147896824795},{"$f":"'O - Comm CN'!Y6/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2068981165786163},{"$f":"'O - Comm CN'!Z6/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2069731107851394},{"$f":"'O - Comm CN'!AA6/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2070397723020485},{"$f":"'O - Comm CN'!AB6/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2070981011293442},{"$f":"'O - Comm CN'!AC6/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2071480972670261},{"$f":"'O - Comm CN'!AD6/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2071897607150945},{"$f":"'O - Comm CN'!AE6/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072230914735487},{"$f":"'O - Comm CN'!AF6/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423898},{"$f":"'O - Comm CN'!AG6/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423898},{"$f":"'O - Comm CN'!AH6/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423898},{"$f":"'O - Comm CN'!AI6/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423898},{"$f":"'O - Comm CN'!AJ6/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423898},{"$f":"'O - Comm CN'!AK6/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423898},{"$f":"'O - Comm CN'!AL6/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423894},{"$f":"'O - Comm CN'!AM6/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423903},{"$f":"'O - Comm CN'!AN6/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423894},{"$f":"'O - Comm CN'!AO6/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423898},{"$f":"'O - Comm CN'!AP6/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423894},{"$f":"'O - Comm CN'!AQ6/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM6,$B$126:$B$133,$B6,$C$126:$C$133,$C6)","v":2.2072480895423898},null,{"$f":"'O - Comm CN'!Q6/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":1.4949331785036344},{"$f":"'O - Comm CN'!R6/SUMIFS(R$138:R$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":2.1224610146588603},{"$f":"'O - Comm CN'!S6/SUMIFS(S$138:S$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":3.1705006163174527},{"$f":"'O - Comm CN'!T6/SUMIFS(T$138:T$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":4.21704022820541},{"$f":"'O - Comm CN'!U6/SUMIFS(U$138:U$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2633426578220188},{"$f":"'O - Comm CN'!V6/SUMIFS(V$138:V$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2581124031380897},{"$f":"'O - Comm CN'!W6/SUMIFS(W$138:W$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2534305879869656},{"$f":"'O - Comm CN'!X6/SUMIFS(X$138:X$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.248984947115618},{"$f":"'O - Comm CN'!Y6/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2446193102894059},{"$f":"'O - Comm CN'!Z6/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2405238437502097},{"$f":"'O - Comm CN'!AA6/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2366938299342802},{"$f":"'O - Comm CN'!AB6/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2331221887166093},{"$f":"'O - Comm CN'!AC6/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2298012414325221},{"$f":"'O - Comm CN'!AD6/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2261607928940972},{"$f":"'O - Comm CN'!AE6/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2227731030671345},{"$f":"'O - Comm CN'!AF6/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.219635774876922},{"$f":"'O - Comm CN'!AG6/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2171693904779346},{"$f":"'O - Comm CN'!AH6/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2147361221300006},{"$f":"'O - Comm CN'!AI6/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2116650343362689},{"$f":"'O - Comm CN'!AJ6/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2086358828153232},{"$f":"'O - Comm CN'!AK6/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2056480491970243},{"$f":"'O - Comm CN'!AL6/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.2027009254169876},{"$f":"'O - Comm CN'!AM6/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.1997939135143181},{"$f":"'O - Comm CN'!AN6/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.1961318816784479},{"$f":"'O - Comm CN'!AO6/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.1925206834919386},{"$f":"'O - Comm CN'!AP6/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.1889595475906294},{"$f":"'O - Comm CN'!AQ6/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM6,$B$138:$B$145,$B6,$C$138:$C$145,$C6)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM6,'O - CN sum'!$B$12:$B$19,$B6,'O - CN sum'!$C$12:$C$19,$C6)","v":5.1854477160376815}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D7,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D7,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E7,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3012,null,null,null,{"$f":"'O - Res CN'!Q7/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":30.825185936000839},{"$f":"'O - Res CN'!R7/SUMIFS(R$138:R$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(R$126:R$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.046745049385297},{"$f":"'O - Res CN'!S7/SUMIFS(S$138:S$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(S$126:S$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.173013437506853},{"$f":"'O - Res CN'!T7/SUMIFS(T$138:T$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(T$126:T$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.230055376690157},{"$f":"'O - Res CN'!U7/SUMIFS(U$138:U$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(U$126:U$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.250862881449084},{"$f":"'O - Res CN'!V7/SUMIFS(V$138:V$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(V$126:V$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.261278353264608},{"$f":"'O - Res CN'!W7/SUMIFS(W$138:W$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(W$126:W$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.270133251126634},{"$f":"'O - Res CN'!X7/SUMIFS(X$138:X$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(X$126:X$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.278425487763649},{"$f":"'O - Res CN'!Y7/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.287104692935909},{"$f":"'O - Res CN'!Z7/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.294915977590936},{"$f":"'O - Res CN'!AA7/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.30185934172874},{"$f":"'O - Res CN'!AB7/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.307934785349321},{"$f":"'O - Res CN'!AC7/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.313142308452672},{"$f":"'O - Res CN'!AD7/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.317481911038797},{"$f":"'O - Res CN'!AE7/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.320953593107703},{"$f":"'O - Res CN'!AF7/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659378},{"$f":"'O - Res CN'!AG7/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659382},{"$f":"'O - Res CN'!AH7/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659382},{"$f":"'O - Res CN'!AI7/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659382},{"$f":"'O - Res CN'!AJ7/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659378},{"$f":"'O - Res CN'!AK7/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659382},{"$f":"'O - Res CN'!AL7/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659382},{"$f":"'O - Res CN'!AM7/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659382},{"$f":"'O - Res CN'!AN7/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659382},{"$f":"'O - Res CN'!AO7/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659382},{"$f":"'O - Res CN'!AP7/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659382},{"$f":"'O - Res CN'!AQ7/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":31.323557354659378},null,{"$f":"'O - Res CN'!Q7/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":35.852132765157144},{"$f":"'O - Res CN'!R7/SUMIFS(R$138:R$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":51.011674160228246},{"$f":"'O - Res CN'!S7/SUMIFS(S$138:S$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":76.257781884242959},{"$f":"'O - Res CN'!T7/SUMIFS(T$138:T$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":101.42070873187997},{"$f":"'O - Res CN'!U7/SUMIFS(U$138:U$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":126.52274414255741},{"$f":"'O - Res CN'!V7/SUMIFS(V$138:V$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":126.34700628748917},{"$f":"'O - Res CN'!W7/SUMIFS(W$138:W$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":126.18847679065952},{"$f":"'O - Res CN'!X7/SUMIFS(X$138:X$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":126.03773994814317},{"$f":"'O - Res CN'!Y7/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":125.89137966999773},{"$f":"'O - Res CN'!Z7/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":125.75322603805759},{"$f":"'O - Res CN'!AA7/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":125.6230755719827},{"$f":"'O - Res CN'!AB7/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":125.50063372590776},{"$f":"'O - Res CN'!AC7/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":125.38558423035494},{"$f":"'O - Res CN'!AD7/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":125.25558917104276},{"$f":"'O - Res CN'!AE7/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":125.13307075264515},{"$f":"'O - Res CN'!AF7/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":125.01791962027855},{"$f":"'O - Res CN'!AG7/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":124.92153423827254},{"$f":"'O - Res CN'!AH7/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":124.82649940852035},{"$f":"'O - Res CN'!AI7/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":124.70663349079317},{"$f":"'O - Res CN'!AJ7/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":124.58849158960246},{"$f":"'O - Res CN'!AK7/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":124.47204592274412},{"$f":"'O - Res CN'!AL7/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":124.35726923552295},{"$f":"'O - Res CN'!AM7/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":124.244134788621},{"$f":"'O - Res CN'!AN7/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":124.10172969700997},{"$f":"'O - Res CN'!AO7/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":123.96142465292746},{"$f":"'O - Res CN'!AP7/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":123.82318439897935},{"$f":"'O - Res CN'!AQ7/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":123.68697438596845},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E7,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3012,null,null,null,{"$f":"'O - Comm CN'!Q7/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2044417518281878},{"$f":"'O - Comm CN'!R7/SUMIFS(R$138:R$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2085555037040741},{"$f":"'O - Comm CN'!S7/SUMIFS(S$138:S$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2108999652365542},{"$f":"'O - Comm CN'!T7/SUMIFS(T$138:T$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2119590793516766},{"$f":"'O - Comm CN'!U7/SUMIFS(U$138:U$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2123454182859097},{"$f":"'O - Comm CN'!V7/SUMIFS(V$138:V$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2125388053511712},{"$f":"'O - Comm CN'!W7/SUMIFS(W$138:W$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2127032167903316},{"$f":"'O - Comm CN'!X7/SUMIFS(X$138:X$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.212857181136459},{"$f":"'O - Comm CN'!Y7/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2130183304388427},{"$f":"'O - Comm CN'!Z7/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2131633648109876},{"$f":"'O - Comm CN'!AA7/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2132922842528941},{"$f":"'O - Comm CN'!AB7/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2134050887645622},{"$f":"'O - Comm CN'!AC7/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2135017783459923},{"$f":"'O - Comm CN'!AD7/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2135823529971841},{"$f":"'O - Comm CN'!AE7/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136468127181375},{"$f":"'O - Comm CN'!AF7/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AG7/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AH7/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AI7/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AJ7/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AK7/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AL7/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088522},{"$f":"'O - Comm CN'!AM7/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AN7/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AO7/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AP7/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},{"$f":"'O - Comm CN'!AQ7/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM7,$B$126:$B$133,$B7,$C$126:$C$133,$C7)","v":1.2136951575088524},null,{"$f":"'O - Comm CN'!Q7/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":0.81684820142987791},{"$f":"'O - Comm CN'!R7/SUMIFS(R$138:R$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":1.1631499490368757},{"$f":"'O - Comm CN'!S7/SUMIFS(S$138:S$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":1.7403390713039655},{"$f":"'O - Comm CN'!T7/SUMIFS(T$138:T$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.3164379353262112},{"$f":"'O - Comm CN'!U7/SUMIFS(U$138:U$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8918376191707442},{"$f":"'O - Comm CN'!V7/SUMIFS(V$138:V$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8892946390581091},{"$f":"'O - Comm CN'!W7/SUMIFS(W$138:W$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8870028736000708},{"$f":"'O - Comm CN'!X7/SUMIFS(X$138:X$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8848225580826132},{"$f":"'O - Comm CN'!Y7/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8826973532504452},{"$f":"'O - Comm CN'!Z7/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8806927952984753},{"$f":"'O - Comm CN'!AA7/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8788063987749739},{"$f":"'O - Comm CN'!AB7/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8770343695490088},{"$f":"'O - Comm CN'!AC7/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8753725745602492},{"$f":"'O - Comm CN'!AD7/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8735075819340601},{"$f":"'O - Comm CN'!AE7/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8717540852908416},{"$f":"'O - Comm CN'!AF7/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8701108379898876},{"$f":"'O - Comm CN'!AG7/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8687546520605443},{"$f":"'O - Comm CN'!AH7/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8674166755889372},{"$f":"'O - Comm CN'!AI7/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8657279825955237},{"$f":"'O - Comm CN'!AJ7/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.864062349017789},{"$f":"'O - Comm CN'!AK7/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8624194348337642},{"$f":"'O - Comm CN'!AL7/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8607989056882834},{"$f":"'O - Comm CN'!AM7/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8592004327817682},{"$f":"'O - Comm CN'!AN7/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8571867985523873},{"$f":"'O - Comm CN'!AO7/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8552011161216098},{"$f":"'O - Comm CN'!AP7/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.8532429613409458},{"$f":"'O - Comm CN'!AQ7/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM7,$B$138:$B$145,$B7,$C$138:$C$145,$C7)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM7,'O - CN sum'!$B$12:$B$19,$B7,'O - CN sum'!$C$12:$C$19,$C7)","v":2.851311917445158}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D8,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D8,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E8,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3013,null,null,null,{"$f":"'O - Res CN'!Q8/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.426742313275014},{"$f":"'O - Res CN'!R8/SUMIFS(R$138:R$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(R$126:R$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.479744453966102},{"$f":"'O - Res CN'!S8/SUMIFS(S$138:S$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(S$126:S$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.513889539496628},{"$f":"'O - Res CN'!T8/SUMIFS(T$138:T$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(T$126:T$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.532777951684682},{"$f":"'O - Res CN'!U8/SUMIFS(U$138:U$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(U$126:U$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.542921048898336},{"$f":"'O - Res CN'!V8/SUMIFS(V$138:V$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(V$126:V$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.547998310414069},{"$f":"'O - Res CN'!W8/SUMIFS(W$138:W$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(W$126:W$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.552314834229495},{"$f":"'O - Res CN'!X8/SUMIFS(X$138:X$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(X$126:X$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.556357075877514},{"$f":"'O - Res CN'!Y8/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.560613383055436},{"$f":"'O - Res CN'!Z8/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.564444059515562},{"$f":"'O - Res CN'!AA8/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.567849105257899},{"$f":"'O - Res CN'!AB8/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.570828520282447},{"$f":"'O - Res CN'!AC8/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.573382304589199},{"$f":"'O - Res CN'!AD8/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.575510458178158},{"$f":"'O - Res CN'!AE8/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.577212981049328},{"$f":"'O - Res CN'!AF8/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202706},{"$f":"'O - Res CN'!AG8/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202702},{"$f":"'O - Res CN'!AH8/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202706},{"$f":"'O - Res CN'!AI8/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202706},{"$f":"'O - Res CN'!AJ8/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202706},{"$f":"'O - Res CN'!AK8/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202702},{"$f":"'O - Res CN'!AL8/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202706},{"$f":"'O - Res CN'!AM8/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202702},{"$f":"'O - Res CN'!AN8/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202702},{"$f":"'O - Res CN'!AO8/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202702},{"$f":"'O - Res CN'!AP8/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202706},{"$f":"'O - Res CN'!AQ8/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":17.578489873202706},null,{"$f":"'O - Res CN'!Q8/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":20.268681602664007},{"$f":"'O - Res CN'!R8/SUMIFS(R$138:R$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":28.720274124434507},{"$f":"'O - Res CN'!S8/SUMIFS(S$138:S$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":42.843800491893482},{"$f":"'O - Res CN'!T8/SUMIFS(T$138:T$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":56.938316133302877},{"$f":"'O - Res CN'!U8/SUMIFS(U$138:U$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":71.02455121968552},{"$f":"'O - Res CN'!V8/SUMIFS(V$138:V$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.922789138826133},{"$f":"'O - Res CN'!W8/SUMIFS(W$138:W$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.831161968320572},{"$f":"'O - Res CN'!X8/SUMIFS(X$138:X$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.744084238889926},{"$f":"'O - Res CN'!Y8/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.659457573375903},{"$f":"'O - Res CN'!Z8/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.579691143146164},{"$f":"'O - Res CN'!AA8/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.504669121841289},{"$f":"'O - Res CN'!AB8/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.434224726206153},{"$f":"'O - Res CN'!AC8/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.368179132552243},{"$f":"'O - Res CN'!AD8/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.29399501768269},{"$f":"'O - Res CN'!AE8/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.224255115781816},{"$f":"'O - Res CN'!AF8/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.158896996641388},{"$f":"'O - Res CN'!AG8/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.104806414197839},{"$f":"'O - Res CN'!AH8/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":70.05147374915326},{"$f":"'O - Res CN'!AI8/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":69.984206107836144},{"$f":"'O - Res CN'!AJ8/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":69.917905968609702},{"$f":"'O - Res CN'!AK8/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":69.85255774035862},{"$f":"'O - Res CN'!AL8/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":69.78814612800079},{"$f":"'O - Res CN'!AM8/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":69.724656125678905},{"$f":"'O - Res CN'!AN8/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":69.644739709020556},{"$f":"'O - Res CN'!AO8/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":69.566001819558053},{"$f":"'O - Res CN'!AP8/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":69.48842267116882},{"$f":"'O - Res CN'!AQ8/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":69.411982875163829},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E8,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3013,null,null,null,{"$f":"'O - Comm CN'!Q8/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.73937142444301773},{"$f":"'O - Comm CN'!R8/SUMIFS(R$138:R$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74035553045591562},{"$f":"'O - Comm CN'!S8/SUMIFS(S$138:S$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74098951209407904},{"$f":"'O - Comm CN'!T8/SUMIFS(T$138:T$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74134021868377509},{"$f":"'O - Comm CN'!U8/SUMIFS(U$138:U$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74152854849134897},{"$f":"'O - Comm CN'!V8/SUMIFS(V$138:V$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74162281946836128},{"$f":"'O - Comm CN'!W8/SUMIFS(W$138:W$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74170296560936966},{"$f":"'O - Comm CN'!X8/SUMIFS(X$138:X$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74177801907437191},{"$f":"'O - Comm CN'!Y8/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.7418570471557272},{"$f":"'O - Comm CN'!Z8/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74192817242894671},{"$f":"'O - Comm CN'!AA8/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74199139489403088},{"$f":"'O - Comm CN'!AB8/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74204671455097937},{"$f":"'O - Comm CN'!AC8/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74209413139979263},{"$f":"'O - Comm CN'!AD8/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74213364544047011},{"$f":"'O - Comm CN'!AE8/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74216525667301214},{"$f":"'O - Comm CN'!AF8/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AG8/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AH8/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AI8/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AJ8/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AK8/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AL8/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AM8/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741883},{"$f":"'O - Comm CN'!AN8/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AO8/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AP8/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},{"$f":"'O - Comm CN'!AQ8/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM8,$B$126:$B$133,$B8,$C$126:$C$133,$C8)","v":0.74218896509741872},null,{"$f":"'O - Comm CN'!Q8/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":0.5014391250786524},{"$f":"'O - Comm CN'!R8/SUMIFS(R$138:R$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":0.71254029697408616},{"$f":"'O - Comm CN'!S8/SUMIFS(S$138:S$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.0649707129786437},{"$f":"'O - Comm CN'!T8/SUMIFS(T$138:T$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.4169361282897097},{"$f":"'O - Comm CN'!U8/SUMIFS(U$138:U$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.768786452996391},{"$f":"'O - Comm CN'!V8/SUMIFS(V$138:V$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7671738232513849},{"$f":"'O - Comm CN'!W8/SUMIFS(W$138:W$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7657235203344575},{"$f":"'O - Comm CN'!X8/SUMIFS(X$138:X$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.764344554162987},{"$f":"'O - Comm CN'!Y8/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7629983757560586},{"$f":"'O - Comm CN'!Z8/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7617306975619236},{"$f":"'O - Comm CN'!AA8/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7605399813221545},{"$f":"'O - Comm CN'!AB8/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7594238901270383},{"$f":"'O - Comm CN'!AC8/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7583798814678684},{"$f":"'O - Comm CN'!AD8/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7572162710794648},{"$f":"'O - Comm CN'!AE8/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7561254934112653},{"$f":"'O - Comm CN'!AF8/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7551067740393971},{"$f":"'O - Comm CN'!AG8/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7542774502795124},{"$f":"'O - Comm CN'!AH8/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7534592618187257},{"$f":"'O - Comm CN'!AI8/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7524266060505989},{"$f":"'O - Comm CN'!AJ8/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7514080513883001},{"$f":"'O - Comm CN'!AK8/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7504033899043665},{"$f":"'O - Comm CN'!AL8/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7494124171366554},{"$f":"'O - Comm CN'!AM8/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7484349320203287},{"$f":"'O - Comm CN'!AN8/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7472035708374627},{"$f":"'O - Comm CN'!AO8/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7459893025105329},{"$f":"'O - Comm CN'!AP8/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7447918676677139},{"$f":"'O - Comm CN'!AQ8/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM8,$B$138:$B$145,$B8,$C$138:$C$145,$C8)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM8,'O - CN sum'!$B$12:$B$19,$B8,'O - CN sum'!$C$12:$C$19,$C8)","v":1.7436110114521268}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D9,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D9,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E9,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3015,null,null,null,{"$f":"'O - Res CN'!Q9/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.308054368299359},{"$f":"'O - Res CN'!R9/SUMIFS(R$138:R$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(R$126:R$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.329637159994483},{"$f":"'O - Res CN'!S9/SUMIFS(S$138:S$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(S$126:S$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.343541244976873},{"$f":"'O - Res CN'!T9/SUMIFS(T$138:T$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(T$126:T$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.351718645913497},{"$f":"'O - Res CN'!U9/SUMIFS(U$138:U$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(U$126:U$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.356109918818255},{"$f":"'O - Res CN'!V9/SUMIFS(V$138:V$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(V$126:V$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.358308028572576},{"$f":"'O - Res CN'!W9/SUMIFS(W$138:W$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(W$126:W$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.360176790517194},{"$f":"'O - Res CN'!X9/SUMIFS(X$138:X$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(X$126:X$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.361926806892814},{"$f":"'O - Res CN'!Y9/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.363668102162944},{"$f":"'O - Res CN'!Z9/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.365235267906066},{"$f":"'O - Res CN'!AA9/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.366628304122166},{"$f":"'O - Res CN'!AB9/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.367847210811259},{"$f":"'O - Res CN'!AC9/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.368891987973338},{"$f":"'O - Res CN'!AD9/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.369762635608403},{"$f":"'O - Res CN'!AE9/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370459153716453},{"$f":"'O - Res CN'!AF9/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297493},{"$f":"'O - Res CN'!AG9/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297496},{"$f":"'O - Res CN'!AH9/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297496},{"$f":"'O - Res CN'!AI9/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297493},{"$f":"'O - Res CN'!AJ9/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297496},{"$f":"'O - Res CN'!AK9/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297493},{"$f":"'O - Res CN'!AL9/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297496},{"$f":"'O - Res CN'!AM9/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297496},{"$f":"'O - Res CN'!AN9/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297493},{"$f":"'O - Res CN'!AO9/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297493},{"$f":"'O - Res CN'!AP9/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297496},{"$f":"'O - Res CN'!AQ9/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":21.370981542297493},null,{"$f":"'O - Res CN'!Q9/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":24.78295494358229},{"$f":"'O - Res CN'!R9/SUMIFS(R$138:R$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":35.045879979713931},{"$f":"'O - Res CN'!S9/SUMIFS(S$138:S$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":52.212183982780282},{"$f":"'O - Res CN'!T9/SUMIFS(T$138:T$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":69.340461026801734},{"$f":"'O - Res CN'!U9/SUMIFS(U$138:U$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":86.462688770841496},{"$f":"'O - Res CN'!V9/SUMIFS(V$138:V$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":86.322710424104585},{"$f":"'O - Res CN'!W9/SUMIFS(W$138:W$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":86.197527574573087},{"$f":"'O - Res CN'!X9/SUMIFS(X$138:X$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":86.078788612032767},{"$f":"'O - Res CN'!Y9/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.961985891281856},{"$f":"'O - Res CN'!Z9/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.852515530802052},{"$f":"'O - Res CN'!AA9/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.750227577981434},{"$f":"'O - Res CN'!AB9/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.654910957911099},{"$f":"'O - Res CN'!AC9/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.566340799470751},{"$f":"'O - Res CN'!AD9/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.469266557634313},{"$f":"'O - Res CN'!AE9/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.378983412783811},{"$f":"'O - Res CN'!AF9/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.295409535085284},{"$f":"'O - Res CN'!AG9/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.229649117247845},{"$f":"'O - Res CN'!AH9/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.164810134576939},{"$f":"'O - Res CN'!AI9/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.083029758028587},{"$f":"'O - Res CN'!AJ9/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":85.002425618430664},{"$f":"'O - Res CN'!AK9/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":84.922978760944659},{"$f":"'O - Res CN'!AL9/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":84.844670590633214},{"$f":"'O - Res CN'!AM9/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":84.767482864182966},{"$f":"'O - Res CN'!AN9/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":84.670324787598929},{"$f":"'O - Res CN'!AO9/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":84.574599500926382},{"$f":"'O - Res CN'!AP9/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":84.480282949262829},{"$f":"'O - Res CN'!AQ9/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":84.387351560883999},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E9,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3015,null,null,null,{"$f":"'O - Comm CN'!Q9/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.65969431009978463},{"$f":"'O - Comm CN'!R9/SUMIFS(R$138:R$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66009504400987484},{"$f":"'O - Comm CN'!S9/SUMIFS(S$138:S$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66035320516066243},{"$f":"'O - Comm CN'!T9/SUMIFS(T$138:T$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66050503731926369},{"$f":"'O - Comm CN'!U9/SUMIFS(U$138:U$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66058657134814436},{"$f":"'O - Comm CN'!V9/SUMIFS(V$138:V$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66062738428509415},{"$f":"'O - Comm CN'!W9/SUMIFS(W$138:W$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66066208212639643},{"$f":"'O - Comm CN'!X9/SUMIFS(X$138:X$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66069457518451558},{"$f":"'O - Comm CN'!Y9/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66072690631535713},{"$f":"'O - Comm CN'!Z9/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66075600433311465},{"$f":"'O - Comm CN'!AA9/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66078186923778792},{"$f":"'O - Comm CN'!AB9/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66080450102937693},{"$f":"'O - Comm CN'!AC9/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66082389970788191},{"$f":"'O - Comm CN'!AD9/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66084006527330263},{"$f":"'O - Comm CN'!AE9/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66085299772563932},{"$f":"'O - Comm CN'!AF9/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AG9/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AH9/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AI9/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AJ9/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AK9/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AL9/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AM9/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AN9/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AO9/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AP9/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489176},{"$f":"'O - Comm CN'!AQ9/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM9,$B$126:$B$133,$B9,$C$126:$C$133,$C9)","v":0.66086269706489187},null,{"$f":"'O - Comm CN'!Q9/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":0.44740238361929713},{"$f":"'O - Comm CN'!R9/SUMIFS(R$138:R$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":0.6352952052647971},{"$f":"'O - Comm CN'!S9/SUMIFS(S$138:S$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":0.94907797241318437},{"$f":"'O - Comm CN'!T9/SUMIFS(T$138:T$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.262434475707598},{"$f":"'O - Comm CN'!U9/SUMIFS(U$138:U$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5757135457685796},{"$f":"'O - Comm CN'!V9/SUMIFS(V$138:V$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5741740811974256},{"$f":"'O - Comm CN'!W9/SUMIFS(W$138:W$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5727948134133447},{"$f":"'O - Comm CN'!X9/SUMIFS(X$138:X$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5714847915639758},{"$f":"'O - Comm CN'!Y9/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.570195318785963},{"$f":"'O - Comm CN'!Z9/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5689849498786743},{"$f":"'O - Comm CN'!AA9/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.567852279327387},{"$f":"'O - Comm CN'!AB9/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5667951936396434},{"$f":"'O - Comm CN'!AC9/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5658113994887262},{"$f":"'O - Comm CN'!AD9/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5647301835914555},{"$f":"'O - Comm CN'!AE9/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5637228855278662},{"$f":"'O - Comm CN'!AF9/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5627887921727488},{"$f":"'O - Comm CN'!AG9/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5620503425831282},{"$f":"'O - Comm CN'!AH9/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5613218081285207},{"$f":"'O - Comm CN'!AI9/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5604023068853645},{"$f":"'O - Comm CN'!AJ9/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5594953616020342},{"$f":"'O - Comm CN'!AK9/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5586007871349745},{"$f":"'O - Comm CN'!AL9/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5577184014262335},{"$f":"'O - Comm CN'!AM9/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5568480254428991},{"$f":"'O - Comm CN'!AN9/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5557515921750413},{"$f":"'O - Comm CN'!AO9/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5546703787924225},{"$f":"'O - Comm CN'!AP9/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5536041543442041},{"$f":"'O - Comm CN'!AQ9/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM9,$B$138:$B$145,$B9,$C$138:$C$145,$C9)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM9,'O - CN sum'!$B$12:$B$19,$B9,'O - CN sum'!$C$12:$C$19,$C9)","v":1.5525526918997627}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D10,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D10,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E10,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3016,null,null,null,{"$f":"'O - Res CN'!Q10/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.736197434136088},{"$f":"'O - Res CN'!R10/SUMIFS(R$138:R$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(R$126:R$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.763890874338852},{"$f":"'O - Res CN'!S10/SUMIFS(S$138:S$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(S$126:S$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.780236927468},{"$f":"'O - Res CN'!T10/SUMIFS(T$138:T$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(T$126:T$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.788531959786823},{"$f":"'O - Res CN'!U10/SUMIFS(U$138:U$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(U$126:U$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.792169636719002},{"$f":"'O - Res CN'!V10/SUMIFS(V$138:V$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(V$126:V$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.793990524038268},{"$f":"'O - Res CN'!W10/SUMIFS(W$138:W$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(W$126:W$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.795538583647659},{"$f":"'O - Res CN'!X10/SUMIFS(X$138:X$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(X$126:X$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.796988275875538},{"$f":"'O - Res CN'!Y10/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.798430743645969},{"$f":"'O - Res CN'!Z10/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.79972896463935},{"$f":"'O - Res CN'!AA10/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.800882938855697},{"$f":"'O - Res CN'!AB10/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.801892666294997},{"$f":"'O - Res CN'!AC10/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.802758146957256},{"$f":"'O - Res CN'!AD10/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.803479380842468},{"$f":"'O - Res CN'!AE10/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.80405636795064},{"$f":"'O - Res CN'!AF10/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AG10/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AH10/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281764},{"$f":"'O - Res CN'!AI10/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AJ10/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AK10/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AL10/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AM10/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AN10/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AO10/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AP10/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},{"$f":"'O - Res CN'!AQ10/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":17.804489108281768},null,{"$f":"'O - Res CN'!Q10/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":20.628602418746141},{"$f":"'O - Res CN'!R10/SUMIFS(R$138:R$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":29.187143826452978},{"$f":"'O - Res CN'!S10/SUMIFS(S$138:S$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":43.495359605935398},{"$f":"'O - Res CN'!T10/SUMIFS(T$138:T$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":57.768886314811375},{"$f":"'O - Res CN'!U10/SUMIFS(U$138:U$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":72.033663045632821},{"$f":"'O - Res CN'!V10/SUMIFS(V$138:V$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.917002472338268},{"$f":"'O - Res CN'!W10/SUMIFS(W$138:W$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.812674717623779},{"$f":"'O - Res CN'!X10/SUMIFS(X$138:X$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.713717848504487},{"$f":"'O - Res CN'!Y10/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.616374358359835},{"$f":"'O - Res CN'!Z10/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.525142981986747},{"$f":"'O - Res CN'!AA10/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.439898769680738},{"$f":"'O - Res CN'!AB10/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.360465851809906},{"$f":"'O - Res CN'!AC10/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.286656866927856},{"$f":"'O - Res CN'!AD10/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.205766334486455},{"$f":"'O - Res CN'!AE10/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.130536896076578},{"$f":"'O - Res CN'!AF10/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.060900363802233},{"$f":"'O - Res CN'!AG10/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":71.006114361539048},{"$f":"'O - Res CN'!AH10/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.952096020899361},{"$f":"'O - Res CN'!AI10/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.883963547870707},{"$f":"'O - Res CN'!AJ10/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.816811015699315},{"$f":"'O - Res CN'!AK10/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.750622632821475},{"$f":"'O - Res CN'!AL10/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.685382907512633},{"$f":"'O - Res CN'!AM10/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.621076640991532},{"$f":"'O - Res CN'!AN10/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.540132772648462},{"$f":"'O - Res CN'!AO10/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.460382583328652},{"$f":"'O - Res CN'!AP10/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.381806032527692},{"$f":"'O - Res CN'!AQ10/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":70.304383482284351},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E10,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3016,null,null,null,{"$f":"'O - Comm CN'!Q10/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0035099175554012},{"$f":"'O - Comm CN'!R10/SUMIFS(R$138:R$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0040241096364384},{"$f":"'O - Comm CN'!S10/SUMIFS(S$138:S$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0043276115131889},{"$f":"'O - Comm CN'!T10/SUMIFS(T$138:T$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0044816277675459},{"$f":"'O - Comm CN'!U10/SUMIFS(U$138:U$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0045491695629385},{"$f":"'O - Comm CN'!V10/SUMIFS(V$138:V$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0045829785022822},{"$f":"'O - Comm CN'!W10/SUMIFS(W$138:W$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0046117217709511},{"$f":"'O - Comm CN'!X10/SUMIFS(X$138:X$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0046386386241144},{"$f":"'O - Comm CN'!Y10/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.004665421338695},{"$f":"'O - Comm CN'!Z10/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0046895257818176},{"$f":"'O - Comm CN'!AA10/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047109519534818},{"$f":"'O - Comm CN'!AB10/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047296998536883},{"$f":"'O - Comm CN'!AC10/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047457694824367},{"$f":"'O - Comm CN'!AD10/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047591608397268},{"$f":"'O - Comm CN'!AE10/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047698739255593},{"$f":"'O - Comm CN'!AF10/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AG10/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AH10/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AI10/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AJ10/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AK10/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AL10/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399331},{"$f":"'O - Comm CN'!AM10/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AN10/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AO10/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AP10/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},{"$f":"'O - Comm CN'!AQ10/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM10,$B$126:$B$133,$B10,$C$126:$C$133,$C10)","v":1.0047779087399333},null,{"$f":"'O - Comm CN'!Q10/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":0.68057693120315044},{"$f":"'O - Comm CN'!R10/SUMIFS(R$138:R$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":0.96630282049617122},{"$f":"'O - Comm CN'!S10/SUMIFS(S$138:S$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":1.4434475455322517},{"$f":"'O - Comm CN'!T10/SUMIFS(T$138:T$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":1.9198827646422438},{"$f":"'O - Comm CN'!U10/SUMIFS(U$138:U$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3961760691570051},{"$f":"'O - Comm CN'!V10/SUMIFS(V$138:V$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3937676893029818},{"$f":"'O - Comm CN'!W10/SUMIFS(W$138:W$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3916131230205986},{"$f":"'O - Comm CN'!X10/SUMIFS(X$138:X$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3895675867694539},{"$f":"'O - Comm CN'!Y10/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3875536571220146},{"$f":"'O - Comm CN'!Z10/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3856654119146135},{"$f":"'O - Comm CN'!AA10/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3839006931326567},{"$f":"'O - Comm CN'!AB10/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3822562682087072},{"$f":"'O - Comm CN'!AC10/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3807286330581041},{"$f":"'O - Comm CN'!AD10/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3790582151760726},{"$f":"'O - Comm CN'!AE10/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3775055147720461},{"$f":"'O - Comm CN'!AF10/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3760694337500996},{"$f":"'O - Comm CN'!AG10/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3749466924641043},{"$f":"'O - Comm CN'!AH10/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3738390261833522},{"$f":"'O - Comm CN'!AI10/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3724410133430367},{"$f":"'O - Comm CN'!AJ10/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3710620906270576},{"$f":"'O - Comm CN'!AK10/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3697019765425189},{"$f":"'O - Comm CN'!AL10/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3683603942878859},{"$f":"'O - Comm CN'!AM10/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3670370716609073},{"$f":"'O - Comm CN'!AN10/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.365370050764064},{"$f":"'O - Comm CN'!AO10/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3637261702328827},{"$f":"'O - Comm CN'!AP10/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3621050789289151},{"$f":"'O - Comm CN'!AQ10/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM10,$B$138:$B$145,$B10,$C$138:$C$145,$C10)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM10,'O - CN sum'!$B$12:$B$19,$B10,'O - CN sum'!$C$12:$C$19,$C10)","v":2.3605064318260651}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D11,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D11,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E11,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3018,null,null,null,{"$f":"'O - Res CN'!Q11/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.443977542819354},{"$f":"'O - Res CN'!R11/SUMIFS(R$138:R$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(R$126:R$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.523864897760475},{"$f":"'O - Res CN'!S11/SUMIFS(S$138:S$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(S$126:S$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.563269390936895},{"$f":"'O - Res CN'!T11/SUMIFS(T$138:T$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(T$126:T$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.579517706425577},{"$f":"'O - Res CN'!U11/SUMIFS(U$138:U$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(U$126:U$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.588243068934563},{"$f":"'O - Res CN'!V11/SUMIFS(V$138:V$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(V$126:V$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.592610664585528},{"$f":"'O - Res CN'!W11/SUMIFS(W$138:W$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(W$126:W$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.596323853395106},{"$f":"'O - Res CN'!X11/SUMIFS(X$138:X$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(X$126:X$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.599801097375419},{"$f":"'O - Res CN'!Y11/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.603261012711272},{"$f":"'O - Res CN'!Z11/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.606374936513539},{"$f":"'O - Res CN'!AA11/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.609142868782218},{"$f":"'O - Res CN'!AB11/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.611564809517319},{"$f":"'O - Res CN'!AC11/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.613640758718827},{"$f":"'O - Res CN'!AD11/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.615370716386753},{"$f":"'O - Res CN'!AE11/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.616754682521091},{"$f":"'O - Res CN'!AF11/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.61779265712185},{"$f":"'O - Res CN'!AG11/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.61779265712185},{"$f":"'O - Res CN'!AH11/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.61779265712185},{"$f":"'O - Res CN'!AI11/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.617792657121846},{"$f":"'O - Res CN'!AJ11/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.617792657121846},{"$f":"'O - Res CN'!AK11/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.61779265712185},{"$f":"'O - Res CN'!AL11/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.61779265712185},{"$f":"'O - Res CN'!AM11/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.61779265712185},{"$f":"'O - Res CN'!AN11/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.61779265712185},{"$f":"'O - Res CN'!AO11/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.617792657121846},{"$f":"'O - Res CN'!AP11/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.61779265712185},{"$f":"'O - Res CN'!AQ11/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":16.61779265712185},null,{"$f":"'O - Res CN'!Q11/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":19.125648334334382},{"$f":"'O - Res CN'!R11/SUMIFS(R$138:R$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":27.14970637634941},{"$f":"'O - Res CN'!S11/SUMIFS(S$138:S$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":40.51832162572736},{"$f":"'O - Res CN'!T11/SUMIFS(T$138:T$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":53.842569791710879},{"$f":"'O - Res CN'!U11/SUMIFS(U$138:U$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":67.159426654782962},{"$f":"'O - Res CN'!V11/SUMIFS(V$138:V$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":67.061450919370927},{"$f":"'O - Res CN'!W11/SUMIFS(W$138:W$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.973325971003433},{"$f":"'O - Res CN'!X11/SUMIFS(X$138:X$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.889601419367779},{"$f":"'O - Res CN'!Y11/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.80731427293874},{"$f":"'O - Res CN'!Z11/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.729855499835011},{"$f":"'O - Res CN'!AA11/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.657114103422245},{"$f":"'O - Res CN'!AB11/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.58893105108244},{"$f":"'O - Res CN'!AC11/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.525136066043501},{"$f":"'O - Res CN'!AD11/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.453875643263089},{"$f":"'O - Res CN'!AE11/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.387044480817423},{"$f":"'O - Res CN'!AF11/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.324582586577861},{"$f":"'O - Res CN'!AG11/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.273448155222638},{"$f":"'O - Res CN'!AH11/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.223030219668701},{"$f":"'O - Res CN'!AI11/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.159438880253049},{"$f":"'O - Res CN'!AJ11/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.096762167136575},{"$f":"'O - Res CN'!AK11/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":66.034985341287509},{"$f":"'O - Res CN'!AL11/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":65.974093943528402},{"$f":"'O - Res CN'!AM11/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":65.914073788100069},{"$f":"'O - Res CN'!AN11/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":65.838524952477215},{"$f":"'O - Res CN'!AO11/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":65.76409023534363},{"$f":"'O - Res CN'!AP11/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":65.690750931925209},{"$f":"'O - Res CN'!AQ11/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":65.6184887131609},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E11,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3018,null,null,null,{"$f":"'O - Comm CN'!Q11/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74240342351361122},{"$f":"'O - Comm CN'!R11/SUMIFS(R$138:R$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74388671504348103},{"$f":"'O - Comm CN'!S11/SUMIFS(S$138:S$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74461834961832052},{"$f":"'O - Comm CN'!T11/SUMIFS(T$138:T$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74492003677214835},{"$f":"'O - Comm CN'!U11/SUMIFS(U$138:U$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74508204309109771},{"$f":"'O - Comm CN'!V11/SUMIFS(V$138:V$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74516313749758734},{"$f":"'O - Comm CN'!W11/SUMIFS(W$138:W$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74523208134375818},{"$f":"'O - Comm CN'!X11/SUMIFS(X$138:X$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74529664433432263},{"$f":"'O - Comm CN'!Y11/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74536088557895419},{"$f":"'O - Comm CN'!Z11/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74541870269912258},{"$f":"'O - Comm CN'!AA11/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74547009569482781},{"$f":"'O - Comm CN'!AB11/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74551506456606986},{"$f":"'O - Comm CN'!AC11/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74555360931284875},{"$f":"'O - Comm CN'!AD11/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74558572993516448},{"$f":"'O - Comm CN'!AE11/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74561142643301703},{"$f":"'O - Comm CN'!AF11/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640653},{"$f":"'O - Comm CN'!AG11/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640642},{"$f":"'O - Comm CN'!AH11/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640653},{"$f":"'O - Comm CN'!AI11/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640642},{"$f":"'O - Comm CN'!AJ11/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640642},{"$f":"'O - Comm CN'!AK11/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640653},{"$f":"'O - Comm CN'!AL11/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640642},{"$f":"'O - Comm CN'!AM11/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640653},{"$f":"'O - Comm CN'!AN11/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640642},{"$f":"'O - Comm CN'!AO11/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640642},{"$f":"'O - Comm CN'!AP11/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640642},{"$f":"'O - Comm CN'!AQ11/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM11,$B$126:$B$133,$B11,$C$126:$C$133,$C11)","v":0.74563069880640653},null,{"$f":"'O - Comm CN'!Q11/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":0.50349541628890981},{"$f":"'O - Comm CN'!R11/SUMIFS(R$138:R$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":0.71593881459324238},{"$f":"'O - Comm CN'!S11/SUMIFS(S$138:S$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.0701861790849772},{"$f":"'O - Comm CN'!T11/SUMIFS(T$138:T$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.4237782952925022},{"$f":"'O - Comm CN'!U11/SUMIFS(U$138:U$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7772626918702943},{"$f":"'O - Comm CN'!V11/SUMIFS(V$138:V$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7756098599846102},{"$f":"'O - Comm CN'!W11/SUMIFS(W$138:W$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7741250543003793},{"$f":"'O - Comm CN'!X11/SUMIFS(X$138:X$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7727137254728635},{"$f":"'O - Comm CN'!Y11/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7713251301796291},{"$f":"'O - Comm CN'!Z11/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7700190663774735},{"$f":"'O - Comm CN'!AA11/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7687939744075261},{"$f":"'O - Comm CN'!AB11/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7676474935150881},{"$f":"'O - Comm CN'!AC11/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7665770576821931},{"$f":"'O - Comm CN'!AD11/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7653900805819538},{"$f":"'O - Comm CN'!AE11/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7642798855978479},{"$f":"'O - Comm CN'!AF11/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7632456853290459},{"$f":"'O - Comm CN'!AG11/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7624125157675201},{"$f":"'O - Comm CN'!AH11/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7615905331425268},{"$f":"'O - Comm CN'!AI11/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7605530886664913},{"$f":"'O - Comm CN'!AJ11/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7595298106869772},{"$f":"'O - Comm CN'!AK11/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.758520490312306},{"$f":"'O - Comm CN'!AL11/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7575249221321867},{"$f":"'O - Comm CN'!AM11/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7565429041493892},{"$f":"'O - Comm CN'!AN11/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7553058328071294},{"$f":"'O - Comm CN'!AO11/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7540859335850649},{"$f":"'O - Comm CN'!AP11/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7528829459085919},{"$f":"'O - Comm CN'!AQ11/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM11,$B$138:$B$145,$B11,$C$138:$C$145,$C11)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM11,'O - CN sum'!$B$12:$B$19,$B11,'O - CN sum'!$C$12:$C$19,$C11)","v":1.7516966137389909}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D12,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D12,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E12,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3019,null,null,null,{"$f":"'O - Res CN'!Q12/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.764817736822254},{"$f":"'O - Res CN'!R12/SUMIFS(R$138:R$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(R$126:R$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.861393160752421},{"$f":"'O - Res CN'!S12/SUMIFS(S$138:S$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(S$126:S$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.918321593199625},{"$f":"'O - Res CN'!T12/SUMIFS(T$138:T$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(T$126:T$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.945425926448713},{"$f":"'O - Res CN'!U12/SUMIFS(U$138:U$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(U$126:U$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.956054257199218},{"$f":"'O - Res CN'!V12/SUMIFS(V$138:V$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(V$126:V$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.959934636301618},{"$f":"'O - Res CN'!W12/SUMIFS(W$138:W$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(W$126:W$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.96323360933196},{"$f":"'O - Res CN'!X12/SUMIFS(X$138:X$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(X$126:X$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.966322957786677},{"$f":"'O - Res CN'!Y12/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.969575909279412},{"$f":"'O - Res CN'!Z12/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.972503565622873},{"$f":"'O - Res CN'!AA12/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.975105926817061},{"$f":"'O - Res CN'!AB12/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.977382992861976},{"$f":"'O - Res CN'!AC12/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.979334763757615},{"$f":"'O - Res CN'!AD12/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.980961239503982},{"$f":"'O - Res CN'!AE12/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.982262420101076},{"$f":"'O - Res CN'!AF12/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548896},{"$f":"'O - Res CN'!AG12/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548898},{"$f":"'O - Res CN'!AH12/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548896},{"$f":"'O - Res CN'!AI12/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548898},{"$f":"'O - Res CN'!AJ12/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548898},{"$f":"'O - Res CN'!AK12/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548896},{"$f":"'O - Res CN'!AL12/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548898},{"$f":"'O - Res CN'!AM12/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548898},{"$f":"'O - Res CN'!AN12/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548896},{"$f":"'O - Res CN'!AO12/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548898},{"$f":"'O - Res CN'!AP12/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548898},{"$f":"'O - Res CN'!AQ12/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":11.983238305548898},null,{"$f":"'O - Res CN'!Q12/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":13.68341486517402},{"$f":"'O - Res CN'!R12/SUMIFS(R$138:R$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":19.488984176608305},{"$f":"'O - Res CN'!S12/SUMIFS(S$138:S$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":29.155499204544306},{"$f":"'O - Res CN'!T12/SUMIFS(T$138:T$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":38.793192933908976},{"$f":"'O - Res CN'!U12/SUMIFS(U$138:U$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":48.405472817715918},{"$f":"'O - Res CN'!V12/SUMIFS(V$138:V$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":48.337816503046369},{"$f":"'O - Res CN'!W12/SUMIFS(W$138:W$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":48.276808241552139},{"$f":"'O - Res CN'!X12/SUMIFS(X$138:X$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":48.218805057148252},{"$f":"'O - Res CN'!Y12/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":48.162539809066359},{"$f":"'O - Res CN'!Z12/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":48.109442064241712},{"$f":"'O - Res CN'!AA12/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":48.059433799243287},{"$f":"'O - Res CN'!AB12/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":48.012402168587045},{"$f":"'O - Res CN'!AC12/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.968226032661363},{"$f":"'O - Res CN'!AD12/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.918359565190222},{"$f":"'O - Res CN'!AE12/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.871380631310437},{"$f":"'O - Res CN'!AF12/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.827247279463606},{"$f":"'O - Res CN'!AG12/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.790373785541064},{"$f":"'O - Res CN'!AH12/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.754016963122922},{"$f":"'O - Res CN'!AI12/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.708160681839964},{"$f":"'O - Res CN'!AJ12/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.662963945728244},{"$f":"'O - Res CN'!AK12/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.618416126340655},{"$f":"'O - Res CN'!AL12/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.574506797035568},{"$f":"'O - Res CN'!AM12/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.531225728335649},{"$f":"'O - Res CN'!AN12/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.476746790028074},{"$f":"'O - Res CN'!AO12/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.423071252486963},{"$f":"'O - Res CN'!AP12/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.370185627533083},{"$f":"'O - Res CN'!AQ12/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":47.318076697917249},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E12,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3019,null,null,null,{"$f":"'O - Comm CN'!Q12/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.56793683863521416},{"$f":"'O - Comm CN'!R12/SUMIFS(R$138:R$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.56972998234881922},{"$f":"'O - Comm CN'!S12/SUMIFS(S$138:S$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57078698895167823},{"$f":"'O - Comm CN'!T12/SUMIFS(T$138:T$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57129024291422059},{"$f":"'O - Comm CN'!U12/SUMIFS(U$138:U$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57148758219263951},{"$f":"'O - Comm CN'!V12/SUMIFS(V$138:V$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57155963030913437},{"$f":"'O - Comm CN'!W12/SUMIFS(W$138:W$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57162088329162186},{"$f":"'O - Comm CN'!X12/SUMIFS(X$138:X$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57167824411423362},{"$f":"'O - Comm CN'!Y12/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57173864260157625},{"$f":"'O - Comm CN'!Z12/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57179300124018462},{"$f":"'O - Comm CN'!AA12/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57184132003005883},{"$f":"'O - Comm CN'!AB12/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57188359897119867},{"$f":"'O - Comm CN'!AC12/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57191983806360425},{"$f":"'O - Comm CN'!AD12/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57195003730727556},{"$f":"'O - Comm CN'!AE12/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57197419670221272},{"$f":"'O - Comm CN'!AF12/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57199231624841551},{"$f":"'O - Comm CN'!AG12/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57199231624841551},{"$f":"'O - Comm CN'!AH12/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.5719923162484154},{"$f":"'O - Comm CN'!AI12/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57199231624841551},{"$f":"'O - Comm CN'!AJ12/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.5719923162484154},{"$f":"'O - Comm CN'!AK12/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57199231624841551},{"$f":"'O - Comm CN'!AL12/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57199231624841551},{"$f":"'O - Comm CN'!AM12/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57199231624841551},{"$f":"'O - Comm CN'!AN12/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57199231624841551},{"$f":"'O - Comm CN'!AO12/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.5719923162484154},{"$f":"'O - Comm CN'!AP12/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57199231624841551},{"$f":"'O - Comm CN'!AQ12/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM12,$B$126:$B$133,$B12,$C$126:$C$133,$C12)","v":0.57199231624841551},null,{"$f":"'O - Comm CN'!Q12/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":0.38517278603201632},{"$f":"'O - Comm CN'!R12/SUMIFS(R$138:R$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":0.54832516827135547},{"$f":"'O - Comm CN'!S12/SUMIFS(S$138:S$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":0.82035091814582151},{"$f":"'O - Comm CN'!T12/SUMIFS(T$138:T$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.091916726657258},{"$f":"'O - Comm CN'!U12/SUMIFS(U$138:U$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3631835153138345},{"$f":"'O - Comm CN'!V12/SUMIFS(V$138:V$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3619392372980121},{"$f":"'O - Comm CN'!W12/SUMIFS(W$138:W$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3608202813549921},{"$f":"'O - Comm CN'!X12/SUMIFS(X$138:X$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3597563837157582},{"$f":"'O - Comm CN'!Y12/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3587176965267318},{"$f":"'O - Comm CN'!Z12/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3577396308297867},{"$f":"'O - Comm CN'!AA12/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3568210006380694},{"$f":"'O - Comm CN'!AB12/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3559600045000018},{"$f":"'O - Comm CN'!AC12/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3551546825555234},{"$f":"'O - Comm CN'!AD12/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3542573065857184},{"$f":"'O - Comm CN'!AE12/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3534161824079245},{"$f":"'O - Comm CN'!AF12/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3526307128728432},{"$f":"'O - Comm CN'!AG12/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3519915672635119},{"$f":"'O - Comm CN'!AH12/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3513610034383654},{"$f":"'O - Comm CN'!AI12/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3505651533348537},{"$f":"'O - Comm CN'!AJ12/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3497801707119477},{"$f":"'O - Comm CN'!AK12/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.349005895323516},{"$f":"'O - Comm CN'!AL12/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3482421695940883},{"$f":"'O - Comm CN'!AM12/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3474888385664399},{"$f":"'O - Comm CN'!AN12/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3465398496050727},{"$f":"'O - Comm CN'!AO12/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3456040338148494},{"$f":"'O - Comm CN'!AP12/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3446811913023491},{"$f":"'O - Comm CN'!AQ12/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM12,$B$138:$B$145,$B12,$C$138:$C$145,$C12)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM12,'O - CN sum'!$B$12:$B$19,$B12,'O - CN sum'!$C$12:$C$19,$C12)","v":1.3437711256537423}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D13,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D13,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E13,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3020,null,null,null,{"$f":"'O - Res CN'!Q13/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":49.541869773460739},{"$f":"'O - Res CN'!R13/SUMIFS(R$138:R$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(R$126:R$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":49.732198736650552},{"$f":"'O - Res CN'!S13/SUMIFS(S$138:S$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(S$126:S$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":49.851100701103078},{"$f":"'O - Res CN'!T13/SUMIFS(T$138:T$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(T$126:T$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":49.924348343271028},{"$f":"'O - Res CN'!U13/SUMIFS(U$138:U$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(U$126:U$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":49.960461723066174},{"$f":"'O - Res CN'!V13/SUMIFS(V$138:V$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(V$126:V$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":49.975314444072055},{"$f":"'O - Res CN'!W13/SUMIFS(W$138:W$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(W$126:W$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":49.98242061639823},{"$f":"'O - Res CN'!X13/SUMIFS(X$138:X$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(X$126:X$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":49.989075245670129},{"$f":"'O - Res CN'!Y13/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":49.99587346099355},{"$f":"'O - Res CN'!Z13/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.001991854784613},{"$f":"'O - Res CN'!AA13/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.007430427043353},{"$f":"'O - Res CN'!AB13/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.012189177769741},{"$f":"'O - Res CN'!AC13/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.016268106963793},{"$f":"'O - Res CN'!AD13/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.0196672146255},{"$f":"'O - Res CN'!AE13/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.022386500754862},{"$f":"'O - Res CN'!AF13/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},{"$f":"'O - Res CN'!AG13/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},{"$f":"'O - Res CN'!AH13/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},{"$f":"'O - Res CN'!AI13/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},{"$f":"'O - Res CN'!AJ13/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},{"$f":"'O - Res CN'!AK13/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},{"$f":"'O - Res CN'!AL13/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351888},{"$f":"'O - Res CN'!AM13/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},{"$f":"'O - Res CN'!AN13/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},{"$f":"'O - Res CN'!AO13/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},{"$f":"'O - Res CN'!AP13/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351888},{"$f":"'O - Res CN'!AQ13/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":50.024425965351895},null,{"$f":"'O - Res CN'!Q13/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":57.621118530799563},{"$f":"'O - Res CN'!R13/SUMIFS(R$138:R$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":81.713001256341428},{"$f":"'O - Res CN'!S13/SUMIFS(S$138:S$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":121.94953085222768},{"$f":"'O - Res CN'!T13/SUMIFS(T$138:T$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":162.13108593240139},{"$f":"'O - Res CN'!U13/SUMIFS(U$138:U$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":202.27072576558652},{"$f":"'O - Res CN'!V13/SUMIFS(V$138:V$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":201.98250682301438},{"$f":"'O - Res CN'!W13/SUMIFS(W$138:W$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":201.70062830372197},{"$f":"'O - Res CN'!X13/SUMIFS(X$138:X$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":201.43309542632633},{"$f":"'O - Res CN'!Y13/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":201.17072351639462},{"$f":"'O - Res CN'!Z13/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":200.92438620286987},{"$f":"'O - Res CN'!AA13/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":200.69373972690616},{"$f":"'O - Res CN'!AB13/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":200.47829659997987},{"$f":"'O - Res CN'!AC13/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":200.27753637235071},{"$f":"'O - Res CN'!AD13/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":200.05576773077124},{"$f":"'O - Res CN'!AE13/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":199.84879485254677},{"$f":"'O - Res CN'!AF13/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":199.65643089566464},{"$f":"'O - Res CN'!AG13/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":199.50250127165324},{"$f":"'O - Res CN'!AH13/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":199.3507285099825},{"$f":"'O - Res CN'!AI13/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":199.15929994204495},{"$f":"'O - Res CN'!AJ13/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":198.97062466731148},{"$f":"'O - Res CN'!AK13/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":198.7846583169769},{"$f":"'O - Res CN'!AL13/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":198.60135736467976},{"$f":"'O - Res CN'!AM13/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":198.42067910712748},{"$f":"'O - Res CN'!AN13/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":198.19325497130134},{"$f":"'O - Res CN'!AO13/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":197.9691846586353},{"$f":"'O - Res CN'!AP13/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":197.74841186227758},{"$f":"'O - Res CN'!AQ13/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":197.53088140638289},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E13,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3020,null,null,null,{"$f":"'O - Comm CN'!Q13/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4062156165665156},{"$f":"'O - Comm CN'!R13/SUMIFS(R$138:R$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4097495092482353},{"$f":"'O - Comm CN'!S13/SUMIFS(S$138:S$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.411957196270635},{"$f":"'O - Comm CN'!T13/SUMIFS(T$138:T$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4133172063409489},{"$f":"'O - Comm CN'!U13/SUMIFS(U$138:U$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4139877338656688},{"$f":"'O - Comm CN'!V13/SUMIFS(V$138:V$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4142635086147486},{"$f":"'O - Comm CN'!W13/SUMIFS(W$138:W$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.414395450963184},{"$f":"'O - Comm CN'!X13/SUMIFS(X$138:X$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4145190093816686},{"$f":"'O - Comm CN'!Y13/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4146452338037299},{"$f":"'O - Comm CN'!Z13/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.414758835783585},{"$f":"'O - Comm CN'!AA13/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4148598153212339},{"$f":"'O - Comm CN'!AB13/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4149481724166768},{"$f":"'O - Comm CN'!AC13/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.415023907069914},{"$f":"'O - Comm CN'!AD13/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4150870192809442},{"$f":"'O - Comm CN'!AE13/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151375090497686},{"$f":"'O - Comm CN'!AF13/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763879},{"$f":"'O - Comm CN'!AG13/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763879},{"$f":"'O - Comm CN'!AH13/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},{"$f":"'O - Comm CN'!AI13/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},{"$f":"'O - Comm CN'!AJ13/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},{"$f":"'O - Comm CN'!AK13/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},{"$f":"'O - Comm CN'!AL13/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},{"$f":"'O - Comm CN'!AM13/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},{"$f":"'O - Comm CN'!AN13/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},{"$f":"'O - Comm CN'!AO13/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},{"$f":"'O - Comm CN'!AP13/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},{"$f":"'O - Comm CN'!AQ13/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM13,$B$126:$B$133,$B13,$C$126:$C$133,$C13)","v":2.4151753763763875},null,{"$f":"'O - Comm CN'!Q13/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":1.631887051126754},{"$f":"'O - Comm CN'!R13/SUMIFS(R$138:R$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":2.3192149721574036},{"$f":"'O - Comm CN'!S13/SUMIFS(S$138:S$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":3.466531891560944},{"$f":"'O - Comm CN'!T13/SUMIFS(T$138:T$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":4.6126140906787976},{"$f":"'O - Comm CN'!U13/SUMIFS(U$138:U$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7581448617832489},{"$f":"'O - Comm CN'!V13/SUMIFS(V$138:V$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7528209257550227},{"$f":"'O - Comm CN'!W13/SUMIFS(W$138:W$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7477926243043704},{"$f":"'O - Comm CN'!X13/SUMIFS(X$138:X$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7430165839120635},{"$f":"'O - Comm CN'!Y13/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7383233623572645},{"$f":"'O - Comm CN'!Z13/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7339172797299964},{"$f":"'O - Comm CN'!AA13/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7297932070606405},{"$f":"'O - Comm CN'!AB13/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7259434273482341},{"$f":"'O - Comm CN'!AC13/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7223595656868316},{"$f":"'O - Comm CN'!AD13/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7184177437939603},{"$f":"'O - Comm CN'!AE13/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7147441376452512},{"$f":"'O - Comm CN'!AF13/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7113361460648466},{"$f":"'O - Comm CN'!AG13/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7086374232083923},{"$f":"'O - Comm CN'!AH13/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7059749360027663},{"$f":"'O - Comm CN'!AI13/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.7026145454543498},{"$f":"'O - Comm CN'!AJ13/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.6993000416614317},{"$f":"'O - Comm CN'!AK13/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.6960307480021388},{"$f":"'O - Comm CN'!AL13/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.6928059991311812},{"$f":"'O - Comm CN'!AM13/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.689625140758519},{"$f":"'O - Comm CN'!AN13/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.6856181380299171},{"$f":"'O - Comm CN'!AO13/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.6816667575844679},{"$f":"'O - Comm CN'!AP13/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.6777701553939304},{"$f":"'O - Comm CN'!AQ13/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM13,$B$138:$B$145,$B13,$C$138:$C$145,$C13)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM13,'O - CN sum'!$B$12:$B$19,$B13,'O - CN sum'!$C$12:$C$19,$C13)","v":5.6739275021222628}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D14,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D14,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E14,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3021,null,null,null,{"$f":"'O - Res CN'!Q14/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.060669512515247},{"$f":"'O - Res CN'!R14/SUMIFS(R$138:R$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(R$126:R$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.293686212361983},{"$f":"'O - Res CN'!S14/SUMIFS(S$138:S$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(S$126:S$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.453378163944606},{"$f":"'O - Res CN'!T14/SUMIFS(T$138:T$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(T$126:T$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.565871940832416},{"$f":"'O - Res CN'!U14/SUMIFS(U$138:U$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(U$126:U$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.634591405141009},{"$f":"'O - Res CN'!V14/SUMIFS(V$138:V$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(V$126:V$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.677309391144476},{"$f":"'O - Res CN'!W14/SUMIFS(W$138:W$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(W$126:W$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.708873138553663},{"$f":"'O - Res CN'!X14/SUMIFS(X$138:X$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(X$126:X$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.733979607155725},{"$f":"'O - Res CN'!Y14/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.755080098788582},{"$f":"'O - Res CN'!Z14/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.769977614942711},{"$f":"'O - Res CN'!AA14/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.77958169479929},{"$f":"'O - Res CN'!AB14/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.784801877539579},{"$f":"'O - Res CN'!AC14/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.788011104593565},{"$f":"'O - Res CN'!AD14/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.790685460471899},{"$f":"'O - Res CN'!AE14/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.792824945174559},{"$f":"'O - Res CN'!AF14/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701566},{"$f":"'O - Res CN'!AG14/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701559},{"$f":"'O - Res CN'!AH14/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701566},{"$f":"'O - Res CN'!AI14/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701552},{"$f":"'O - Res CN'!AJ14/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701559},{"$f":"'O - Res CN'!AK14/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701559},{"$f":"'O - Res CN'!AL14/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701552},{"$f":"'O - Res CN'!AM14/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701566},{"$f":"'O - Res CN'!AN14/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701559},{"$f":"'O - Res CN'!AO14/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701559},{"$f":"'O - Res CN'!AP14/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701559},{"$f":"'O - Res CN'!AQ14/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":59.794429558701566},null,{"$f":"'O - Res CN'!Q14/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":68.692236567786196},{"$f":"'O - Res CN'!R14/SUMIFS(R$138:R$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":97.423101713643703},{"$f":"'O - Res CN'!S14/SUMIFS(S$138:S$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":145.43934783194649},{"$f":"'O - Res CN'!T14/SUMIFS(T$138:T$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":193.44227461667379},{"$f":"'O - Res CN'!U14/SUMIFS(U$138:U$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":241.43756218896272},{"$f":"'O - Res CN'!V14/SUMIFS(V$138:V$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":241.19453144743076},{"$f":"'O - Res CN'!W14/SUMIFS(W$138:W$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":240.95105996931906},{"$f":"'O - Res CN'!X14/SUMIFS(X$138:X$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":240.70060018653041},{"$f":"'O - Res CN'!Y14/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":240.43929758787186},{"$f":"'O - Res CN'!Z14/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":240.17535342429542},{"$f":"'O - Res CN'!AA14/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":239.91210320519377},{"$f":"'O - Res CN'!AB14/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":239.65268147677793},{"$f":"'O - Res CN'!AC14/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":239.40601771853451},{"$f":"'O - Res CN'!AD14/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":239.13536712707864},{"$f":"'O - Res CN'!AE14/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":238.88352479828424},{"$f":"'O - Res CN'!AF14/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":238.6502626017411},{"$f":"'O - Res CN'!AG14/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":238.46626980457594},{"$f":"'O - Res CN'!AH14/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":238.28485511502134},{"$f":"'O - Res CN'!AI14/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":238.0560396553698},{"$f":"'O - Res CN'!AJ14/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":237.83051521992036},{"$f":"'O - Res CN'!AK14/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":237.60822877443329},{"$f":"'O - Res CN'!AL14/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":237.38912829164582},{"$f":"'O - Res CN'!AM14/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":237.17316272811331},{"$f":"'O - Res CN'!AN14/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":236.90132159836151},{"$f":"'O - Res CN'!AO14/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":236.63348930906778},{"$f":"'O - Res CN'!AP14/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":236.36959855638966},{"$f":"'O - Res CN'!AQ14/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":236.10958338838199},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E14,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3021,null,null,null,{"$f":"'O - Comm CN'!Q14/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2784154270391985},{"$f":"'O - Comm CN'!R14/SUMIFS(R$138:R$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2827419152231625},{"$f":"'O - Comm CN'!S14/SUMIFS(S$138:S$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2857069616857155},{"$f":"'O - Comm CN'!T14/SUMIFS(T$138:T$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2877956660437924},{"$f":"'O - Comm CN'!U14/SUMIFS(U$138:U$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2890716001314995},{"$f":"'O - Comm CN'!V14/SUMIFS(V$138:V$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2898647572820738},{"$f":"'O - Comm CN'!W14/SUMIFS(W$138:W$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2904508104718122},{"$f":"'O - Comm CN'!X14/SUMIFS(X$138:X$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2909169695059901},{"$f":"'O - Comm CN'!Y14/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.291308748411903},{"$f":"'O - Comm CN'!Z14/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.291585354885403},{"$f":"'O - Comm CN'!AA14/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2917636766024503},{"$f":"'O - Comm CN'!AB14/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2918606012390055},{"$f":"'O - Comm CN'!AC14/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2919201878820996},{"$f":"'O - Comm CN'!AD14/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2919698434180116},{"$f":"'O - Comm CN'!AE14/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920095678467411},{"$f":"'O - Comm CN'!AF14/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682883},{"$f":"'O - Comm CN'!AG14/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682883},{"$f":"'O - Comm CN'!AH14/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682883},{"$f":"'O - Comm CN'!AI14/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682883},{"$f":"'O - Comm CN'!AJ14/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682883},{"$f":"'O - Comm CN'!AK14/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682883},{"$f":"'O - Comm CN'!AL14/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682881},{"$f":"'O - Comm CN'!AM14/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682883},{"$f":"'O - Comm CN'!AN14/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682883},{"$f":"'O - Comm CN'!AO14/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682881},{"$f":"'O - Comm CN'!AP14/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682881},{"$f":"'O - Comm CN'!AQ14/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM14,$B$126:$B$133,$B14,$C$126:$C$133,$C14)","v":1.2920393611682883},null,{"$f":"'O - Comm CN'!Q14/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":0.86701689033289397},{"$f":"'O - Comm CN'!R14/SUMIFS(R$138:R$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":1.2345491694394044},{"$f":"'O - Comm CN'!S14/SUMIFS(S$138:S$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":1.8478537648913418},{"$f":"'O - Comm CN'!T14/SUMIFS(T$138:T$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":2.4613856891672441},{"$f":"'O - Comm CN'!U14/SUMIFS(U$138:U$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0748544852303521},{"$f":"'O - Comm CN'!V14/SUMIFS(V$138:V$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0735505633947464},{"$f":"'O - Comm CN'!W14/SUMIFS(W$138:W$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0720914618599404},{"$f":"'O - Comm CN'!X14/SUMIFS(X$138:X$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0704904519368372},{"$f":"'O - Comm CN'!Y14/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.068751904127812},{"$f":"'O - Comm CN'!Z14/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0669081627857175},{"$f":"'O - Comm CN'!AA14/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.064997269143682},{"$f":"'O - Comm CN'!AB14/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0630556809474734},{"$f":"'O - Comm CN'!AC14/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0611837106824309},{"$f":"'O - Comm CN'!AD14/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0591126605648911},{"$f":"'O - Comm CN'!AE14/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0571775213489869},{"$f":"'O - Comm CN'!AF14/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0553769211784854},{"$f":"'O - Comm CN'!AG14/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.053933193244883},{"$f":"'O - Comm CN'!AH14/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0525088501922326},{"$f":"'O - Comm CN'!AI14/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0507111518139198},{"$f":"'O - Comm CN'!AJ14/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0489380013400122},{"$f":"'O - Comm CN'!AK14/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.04718903680007},{"$f":"'O - Comm CN'!AL14/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.045463902256254},{"$f":"'O - Comm CN'!AM14/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0437622476849211},{"$f":"'O - Comm CN'!AN14/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0416186330653363},{"$f":"'O - Comm CN'!AO14/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0395047745371282},{"$f":"'O - Comm CN'!AP14/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0374202205729586},{"$f":"'O - Comm CN'!AQ14/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM14,$B$138:$B$145,$B14,$C$138:$C$145,$C14)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM14,'O - CN sum'!$B$12:$B$19,$B14,'O - CN sum'!$C$12:$C$19,$C14)","v":3.0353645275053336}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D15,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D15,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E15,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3022,null,null,null,{"$f":"'O - Res CN'!Q15/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.7700893297854341},{"$f":"'O - Res CN'!R15/SUMIFS(R$138:R$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(R$126:R$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.8106769858051903},{"$f":"'O - Res CN'!S15/SUMIFS(S$138:S$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(S$126:S$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.8402442464026549},{"$f":"'O - Res CN'!T15/SUMIFS(T$138:T$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(T$126:T$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.8626688839333543},{"$f":"'O - Res CN'!U15/SUMIFS(U$138:U$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(U$126:U$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.8776781920556678},{"$f":"'O - Res CN'!V15/SUMIFS(V$138:V$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(V$126:V$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.8881618965078144},{"$f":"'O - Res CN'!W15/SUMIFS(W$138:W$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(W$126:W$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.8967081495930533},{"$f":"'O - Res CN'!X15/SUMIFS(X$138:X$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(X$126:X$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.904367997576299},{"$f":"'O - Res CN'!Y15/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9118423566384353},{"$f":"'O - Res CN'!Z15/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9182535917954806},{"$f":"'O - Res CN'!AA15/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9236718559360773},{"$f":"'O - Res CN'!AB15/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9281673019488603},{"$f":"'O - Res CN'!AC15/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9318100827224729},{"$f":"'O - Res CN'!AD15/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.934670351145551},{"$f":"'O - Res CN'!AE15/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.936818260106735},{"$f":"'O - Res CN'!AF15/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946649},{"$f":"'O - Res CN'!AG15/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946649},{"$f":"'O - Res CN'!AH15/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946653},{"$f":"'O - Res CN'!AI15/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946644},{"$f":"'O - Res CN'!AJ15/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946649},{"$f":"'O - Res CN'!AK15/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946653},{"$f":"'O - Res CN'!AL15/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946653},{"$f":"'O - Res CN'!AM15/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946644},{"$f":"'O - Res CN'!AN15/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946649},{"$f":"'O - Res CN'!AO15/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946653},{"$f":"'O - Res CN'!AP15/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946644},{"$f":"'O - Res CN'!AQ15/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":3.9383239624946644},null,{"$f":"'O - Res CN'!Q15/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":4.3849125020235213},{"$f":"'O - Res CN'!R15/SUMIFS(R$138:R$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":6.261172062339071},{"$f":"'O - Res CN'!S15/SUMIFS(S$138:S$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":9.3942957651967696},{"$f":"'O - Res CN'!T15/SUMIFS(T$138:T$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":12.5441537352349},{"$f":"'O - Res CN'!U15/SUMIFS(U$138:U$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.699230053960173},{"$f":"'O - Res CN'!V15/SUMIFS(V$138:V$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.714572194823463},{"$f":"'O - Res CN'!W15/SUMIFS(W$138:W$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.72489832217714},{"$f":"'O - Res CN'!X15/SUMIFS(X$138:X$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.73281617173749},{"$f":"'O - Res CN'!Y15/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.7402621994594},{"$f":"'O - Res CN'!Z15/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.744826730204835},{"$f":"'O - Res CN'!AA15/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.746787457473038},{"$f":"'O - Res CN'!AB15/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.746407073987735},{"$f":"'O - Res CN'!AC15/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.743942254300011},{"$f":"'O - Res CN'!AD15/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.736879945410088},{"$f":"'O - Res CN'!AE15/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.728325653234444},{"$f":"'O - Res CN'!AF15/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.718555303506617},{"$f":"'O - Res CN'!AG15/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.706436729128539},{"$f":"'O - Res CN'!AH15/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.694487960249994},{"$f":"'O - Res CN'!AI15/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.679417168298542},{"$f":"'O - Res CN'!AJ15/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.664563137667033},{"$f":"'O - Res CN'!AK15/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.64992237528732},{"$f":"'O - Res CN'!AL15/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.635491454415186},{"$f":"'O - Res CN'!AM15/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.621267013104996},{"$f":"'O - Res CN'!AN15/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.603362361397568},{"$f":"'O - Res CN'!AO15/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.585721749543922},{"$f":"'O - Res CN'!AP15/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.568340744617151},{"$f":"'O - Res CN'!AQ15/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":15.55121500273226},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E15,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3022,null,null,null,{"$f":"'O - Comm CN'!Q15/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.14727371446229973},{"$f":"'O - Comm CN'!R15/SUMIFS(R$138:R$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.14802731716244855},{"$f":"'O - Comm CN'!S15/SUMIFS(S$138:S$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.14857630100648742},{"$f":"'O - Comm CN'!T15/SUMIFS(T$138:T$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.14899266571069128},{"$f":"'O - Comm CN'!U15/SUMIFS(U$138:U$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.14927134785786514},{"$f":"'O - Comm CN'!V15/SUMIFS(V$138:V$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.14946600181814446},{"$f":"'O - Comm CN'!W15/SUMIFS(W$138:W$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.14962468256083275},{"$f":"'O - Comm CN'!X15/SUMIFS(X$138:X$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.149766905164673},{"$f":"'O - Comm CN'!Y15/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.14990568374228702},{"$f":"'O - Comm CN'!Z15/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15002472299213396},{"$f":"'O - Comm CN'!AA15/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15012532546310409},{"$f":"'O - Comm CN'!AB15/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15020879370408746},{"$f":"'O - Comm CN'!AC15/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15027643026397422},{"$f":"'O - Comm CN'!AD15/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15032953769165452},{"$f":"'O - Comm CN'!AE15/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15036941853601848},{"$f":"'O - Comm CN'!AF15/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595632},{"$f":"'O - Comm CN'!AG15/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595632},{"$f":"'O - Comm CN'!AH15/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595629},{"$f":"'O - Comm CN'!AI15/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595629},{"$f":"'O - Comm CN'!AJ15/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595629},{"$f":"'O - Comm CN'!AK15/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595629},{"$f":"'O - Comm CN'!AL15/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595626},{"$f":"'O - Comm CN'!AM15/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595629},{"$f":"'O - Comm CN'!AN15/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595629},{"$f":"'O - Comm CN'!AO15/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595629},{"$f":"'O - Comm CN'!AP15/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595629},{"$f":"'O - Comm CN'!AQ15/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM15,$B$126:$B$133,$B15,$C$126:$C$133,$C15)","v":0.15039737534595629},null,{"$f":"'O - Comm CN'!Q15/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":9.9880520244193277E-2},{"$f":"'O - Comm CN'!R15/SUMIFS(R$138:R$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.14246591562064226},{"$f":"'O - Comm CN'!S15/SUMIFS(S$138:S$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.21353798755861342},{"$f":"'O - Comm CN'!T15/SUMIFS(T$138:T$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.28477220792161279},{"$f":"'O - Comm CN'!U15/SUMIFS(U$138:U$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35606065127050734},{"$f":"'O - Comm CN'!V15/SUMIFS(V$138:V$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35615463675782577},{"$f":"'O - Comm CN'!W15/SUMIFS(W$138:W$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35620165142953258},{"$f":"'O - Comm CN'!X15/SUMIFS(X$138:X$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35622573967730653},{"$f":"'O - Comm CN'!Y15/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35624582656121384},{"$f":"'O - Comm CN'!Z15/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35623820433072773},{"$f":"'O - Comm CN'!AA15/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35620579902350819},{"$f":"'O - Comm CN'!AB15/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35615135134727283},{"$f":"'O - Comm CN'!AC15/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35607753848766688},{"$f":"'O - Comm CN'!AD15/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35594870449357435},{"$f":"'O - Comm CN'!AE15/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.3558069674458974},{"$f":"'O - Comm CN'!AF15/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35565531782433091},{"$f":"'O - Comm CN'!AG15/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35548726343028281},{"$f":"'O - Comm CN'!AH15/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35532146549629628},{"$f":"'O - Comm CN'!AI15/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.3551122078483579},{"$f":"'O - Comm CN'!AJ15/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35490580765237001},{"$f":"'O - Comm CN'!AK15/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35470222277385471},{"$f":"'O - Comm CN'!AL15/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35450141178054723},{"$f":"'O - Comm CN'!AM15/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35430333392861363},{"$f":"'O - Comm CN'!AN15/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35405381056096075},{"$f":"'O - Comm CN'!AO15/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35380775089432048},{"$f":"'O - Comm CN'!AP15/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35356510236951505},{"$f":"'O - Comm CN'!AQ15/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM15,$B$138:$B$145,$B15,$C$138:$C$145,$C15)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM15,'O - CN sum'!$B$12:$B$19,$B15,'O - CN sum'!$C$12:$C$19,$C15)","v":0.35332581334227658}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D16,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D16,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E16,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3023,null,null,null,{"$f":"'O - Res CN'!Q16/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":60.906011826301388},{"$f":"'O - Res CN'!R16/SUMIFS(R$138:R$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(R$126:R$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.111706275494463},{"$f":"'O - Res CN'!S16/SUMIFS(S$138:S$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(S$126:S$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.244218933837558},{"$f":"'O - Res CN'!T16/SUMIFS(T$138:T$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(T$126:T$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.315338412722781},{"$f":"'O - Res CN'!U16/SUMIFS(U$138:U$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(U$126:U$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.353529647694543},{"$f":"'O - Res CN'!V16/SUMIFS(V$138:V$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(V$126:V$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.372646775675847},{"$f":"'O - Res CN'!W16/SUMIFS(W$138:W$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(W$126:W$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.388899540667005},{"$f":"'O - Res CN'!X16/SUMIFS(X$138:X$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(X$126:X$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.40411956639884},{"$f":"'O - Res CN'!Y16/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.419197333501671},{"$f":"'O - Res CN'!Z16/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.432767323894211},{"$f":"'O - Res CN'!AA16/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.444829537576489},{"$f":"'O - Res CN'!AB16/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.455383974548482},{"$f":"'O - Res CN'!AC16/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.464430634810185},{"$f":"'O - Res CN'!AD16/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.471969518361597},{"$f":"'O - Res CN'!AE16/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.478000625202739},{"$f":"'O - Res CN'!AF16/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.482523955333576},{"$f":"'O - Res CN'!AG16/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.482523955333583},{"$f":"'O - Res CN'!AH16/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.482523955333583},{"$f":"'O - Res CN'!AI16/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.482523955333583},{"$f":"'O - Res CN'!AJ16/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.482523955333583},{"$f":"'O - Res CN'!AK16/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.482523955333583},{"$f":"'O - Res CN'!AL16/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.48252395533359},{"$f":"'O - Res CN'!AM16/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.482523955333583},{"$f":"'O - Res CN'!AN16/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.482523955333583},{"$f":"'O - Res CN'!AO16/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.48252395533359},{"$f":"'O - Res CN'!AP16/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.48252395533359},{"$f":"'O - Res CN'!AQ16/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":61.48252395533359},null,{"$f":"'O - Res CN'!Q16/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":70.838515839819877},{"$f":"'O - Res CN'!R16/SUMIFS(R$138:R$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":100.41021829960954},{"$f":"'O - Res CN'!S16/SUMIFS(S$138:S$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":149.82023789551644},{"$f":"'O - Res CN'!T16/SUMIFS(T$138:T$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":199.12372882293869},{"$f":"'O - Res CN'!U16/SUMIFS(U$138:U$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":248.39688309746023},{"$f":"'O - Res CN'!V16/SUMIFS(V$138:V$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":248.0464842294715},{"$f":"'O - Res CN'!W16/SUMIFS(W$138:W$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":247.73069122155036},{"$f":"'O - Res CN'!X16/SUMIFS(X$138:X$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":247.43049987225581},{"$f":"'O - Res CN'!Y16/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":247.1352835752858},{"$f":"'O - Res CN'!Z16/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":246.85698728051869},{"$f":"'O - Res CN'!AA16/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":246.59520638176463},{"$f":"'O - Res CN'!AB16/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":246.34935799994113},{"$f":"'O - Res CN'!AC16/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":246.11881709653389},{"$f":"'O - Res CN'!AD16/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":245.8597335954002},{"$f":"'O - Res CN'!AE16/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":245.61611699004962},{"$f":"'O - Res CN'!AF16/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":245.38774925436076},{"$f":"'O - Res CN'!AG16/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":245.1985620400533},{"$f":"'O - Res CN'!AH16/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":245.01202571754453},{"$f":"'O - Res CN'!AI16/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":244.77675042378888},{"$f":"'O - Res CN'!AJ16/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":244.54485906522311},{"$f":"'O - Res CN'!AK16/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":244.31629711036425},{"$f":"'O - Res CN'!AL16/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":244.09101106313508},{"$f":"'O - Res CN'!AM16/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":243.86894843905097},{"$f":"'O - Res CN'!AN16/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":243.58943279026295},{"$f":"'O - Res CN'!AO16/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":243.314039158046},{"$f":"'O - Res CN'!AP16/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":243.04269833846018},{"$f":"'O - Res CN'!AQ16/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":242.7753425176293},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E16,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3023,null,null,null,{"$f":"'O - Comm CN'!Q16/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.501691744145965},{"$f":"'O - Comm CN'!R16/SUMIFS(R$138:R$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5055109322321671},{"$f":"'O - Comm CN'!S16/SUMIFS(S$138:S$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5079713329284441},{"$f":"'O - Comm CN'!T16/SUMIFS(T$138:T$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5092918287780934},{"$f":"'O - Comm CN'!U16/SUMIFS(U$138:U$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5100009364383811},{"$f":"'O - Comm CN'!V16/SUMIFS(V$138:V$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5103558896600895},{"$f":"'O - Comm CN'!W16/SUMIFS(W$138:W$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5106576594291115},{"$f":"'O - Comm CN'!X16/SUMIFS(X$138:X$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5109402540308359},{"$f":"'O - Comm CN'!Y16/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5112202072756202},{"$f":"'O - Comm CN'!Z16/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5114721651959255},{"$f":"'O - Comm CN'!AA16/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5116961277917531},{"$f":"'O - Comm CN'!AB16/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5118920950631018},{"$f":"'O - Comm CN'!AC16/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5120600670099724},{"$f":"'O - Comm CN'!AD16/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5122000436323644},{"$f":"'O - Comm CN'!AE16/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123120249302782},{"$f":"'O - Comm CN'!AF16/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037133},{"$f":"'O - Comm CN'!AG16/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037133},{"$f":"'O - Comm CN'!AH16/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037133},{"$f":"'O - Comm CN'!AI16/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037133},{"$f":"'O - Comm CN'!AJ16/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037133},{"$f":"'O - Comm CN'!AK16/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037131},{"$f":"'O - Comm CN'!AL16/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037131},{"$f":"'O - Comm CN'!AM16/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037133},{"$f":"'O - Comm CN'!AN16/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037131},{"$f":"'O - Comm CN'!AO16/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037131},{"$f":"'O - Comm CN'!AP16/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037133},{"$f":"'O - Comm CN'!AQ16/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM16,$B$126:$B$133,$B16,$C$126:$C$133,$C16)","v":1.5123960109037133},null,{"$f":"'O - Comm CN'!Q16/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":1.0184421109994106},{"$f":"'O - Comm CN'!R16/SUMIFS(R$138:R$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":1.4489487315504259},{"$f":"'O - Comm CN'!S16/SUMIFS(S$138:S$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":2.1672982941980745},{"$f":"'O - Comm CN'!T16/SUMIFS(T$138:T$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":2.8847350601389024},{"$f":"'O - Comm CN'!U16/SUMIFS(U$138:U$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.6018427150485262},{"$f":"'O - Comm CN'!V16/SUMIFS(V$138:V$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5989472302297911},{"$f":"'O - Comm CN'!W16/SUMIFS(W$138:W$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5963234395805492},{"$f":"'O - Comm CN'!X16/SUMIFS(X$138:X$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.593823408506347},{"$f":"'O - Comm CN'!Y16/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5913641058630796},{"$f":"'O - Comm CN'!Z16/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5890359887783636},{"$f":"'O - Comm CN'!AA16/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.58683603462458},{"$f":"'O - Comm CN'!AB16/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5847595834419557},{"$f":"'O - Comm CN'!AC16/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5828015461948381},{"$f":"'O - Comm CN'!AD16/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5805714215001432},{"$f":"'O - Comm CN'!AE16/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5784613697466412},{"$f":"'O - Comm CN'!AF16/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5764698865050546},{"$f":"'O - Comm CN'!AG16/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5747799315135622},{"$f":"'O - Comm CN'!AH16/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5731126674845166},{"$f":"'O - Comm CN'!AI16/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5710083725706911},{"$f":"'O - Comm CN'!AJ16/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5689328121937649},{"$f":"'O - Comm CN'!AK16/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5668855626494254},{"$f":"'O - Comm CN'!AL16/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5648662072948176},{"$f":"'O - Comm CN'!AM16/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5628743364099456},{"$f":"'O - Comm CN'!AN16/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.560365129417487},{"$f":"'O - Comm CN'!AO16/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5578907534025133},{"$f":"'O - Comm CN'!AP16/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.5554506798299306},{"$f":"'O - Comm CN'!AQ16/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM16,$B$138:$B$145,$B16,$C$138:$C$145,$C16)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM16,'O - CN sum'!$B$12:$B$19,$B16,'O - CN sum'!$C$12:$C$19,$C16)","v":3.553044389364981}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D17,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D17,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E17,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3024,null,null,null,{"$f":"'O - Res CN'!Q17/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":42.999840003582207},{"$f":"'O - Res CN'!R17/SUMIFS(R$138:R$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(R$126:R$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":44.552235131077602},{"$f":"'O - Res CN'!S17/SUMIFS(S$138:S$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(S$126:S$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":45.552320480732263},{"$f":"'O - Res CN'!T17/SUMIFS(T$138:T$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(T$126:T$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":46.065612163133949},{"$f":"'O - Res CN'!U17/SUMIFS(U$138:U$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(U$126:U$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":46.341250336513774},{"$f":"'O - Res CN'!V17/SUMIFS(V$138:V$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(V$126:V$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":46.479224671225303},{"$f":"'O - Res CN'!W17/SUMIFS(W$138:W$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(W$126:W$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":46.596525995936283},{"$f":"'O - Res CN'!X17/SUMIFS(X$138:X$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(X$126:X$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":46.706373716090262},{"$f":"'O - Res CN'!Y17/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":46.813328553087189},{"$f":"'O - Res CN'!Z17/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":46.909587906384417},{"$f":"'O - Res CN'!AA17/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":46.995151775981967},{"$f":"'O - Res CN'!AB17/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.070020161879818},{"$f":"'O - Res CN'!AC17/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.134193064077976},{"$f":"'O - Res CN'!AD17/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.187670482576436},{"$f":"'O - Res CN'!AE17/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.230452417375218},{"$f":"'O - Res CN'!AF17/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474287},{"$f":"'O - Res CN'!AG17/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474294},{"$f":"'O - Res CN'!AH17/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474287},{"$f":"'O - Res CN'!AI17/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474287},{"$f":"'O - Res CN'!AJ17/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474287},{"$f":"'O - Res CN'!AK17/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474294},{"$f":"'O - Res CN'!AL17/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474294},{"$f":"'O - Res CN'!AM17/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474287},{"$f":"'O - Res CN'!AN17/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474287},{"$f":"'O - Res CN'!AO17/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474287},{"$f":"'O - Res CN'!AP17/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474287},{"$f":"'O - Res CN'!AQ17/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":47.262538868474287},null,{"$f":"'O - Res CN'!Q17/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":50.012219744259923},{"$f":"'O - Res CN'!R17/SUMIFS(R$138:R$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":73.202008713032598},{"$f":"'O - Res CN'!S17/SUMIFS(S$138:S$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":111.43352972610897},{"$f":"'O - Res CN'!T17/SUMIFS(T$138:T$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":149.5997037917551},{"$f":"'O - Res CN'!U17/SUMIFS(U$138:U$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":187.61792856137163},{"$f":"'O - Res CN'!V17/SUMIFS(V$138:V$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":187.85255117885029},{"$f":"'O - Res CN'!W17/SUMIFS(W$138:W$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.03708292326257},{"$f":"'O - Res CN'!X17/SUMIFS(X$138:X$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.20531061105743},{"$f":"'O - Res CN'!Y17/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.36496941257951},{"$f":"'O - Res CN'!Z17/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.49809392579161},{"$f":"'O - Res CN'!AA17/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.60462692070007},{"$f":"'O - Res CN'!AB17/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.68435111764467},{"$f":"'O - Res CN'!AC17/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.73699344349828},{"$f":"'O - Res CN'!AD17/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.7290774109394},{"$f":"'O - Res CN'!AE17/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.69449572963805},{"$f":"'O - Res CN'!AF17/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.63324552855408},{"$f":"'O - Res CN'!AG17/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.48781447767334},{"$f":"'O - Res CN'!AH17/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.34442120710173},{"$f":"'O - Res CN'!AI17/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":188.16356155787852},{"$f":"'O - Res CN'!AJ17/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":187.98530319042047},{"$f":"'O - Res CN'!AK17/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":187.80960418555827},{"$f":"'O - Res CN'!AL17/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":187.63642342005437},{"$f":"'O - Res CN'!AM17/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":187.46572054829792},{"$f":"'O - Res CN'!AN17/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":187.25085267422062},{"$f":"'O - Res CN'!AO17/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":187.03915345614297},{"$f":"'O - Res CN'!AP17/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":186.83056969595779},{"$f":"'O - Res CN'!AQ17/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":186.62504926412072},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E17,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3024,null,null,null,{"$f":"'O - Comm CN'!Q17/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.41411388001647481},{"$f":"'O - Comm CN'!R17/SUMIFS(R$138:R$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.44293764749910403},{"$f":"'O - Comm CN'!S17/SUMIFS(S$138:S$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.46150652024977912},{"$f":"'O - Comm CN'!T17/SUMIFS(T$138:T$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.47103695476498142},{"$f":"'O - Comm CN'!U17/SUMIFS(U$138:U$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.4761548081246828},{"$f":"'O - Comm CN'!V17/SUMIFS(V$138:V$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.47871661733926851},{"$f":"'O - Comm CN'!W17/SUMIFS(W$138:W$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.48089458482253988},{"$f":"'O - Comm CN'!X17/SUMIFS(X$138:X$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.48293415908307191},{"$f":"'O - Comm CN'!Y17/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.48492002034876397},{"$f":"'O - Comm CN'!Z17/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.4867072954878866},{"$f":"'O - Comm CN'!AA17/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.48829598450044021},{"$f":"'O - Comm CN'!AB17/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.48968608738642455},{"$f":"'O - Comm CN'!AC17/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49087760414583964},{"$f":"'O - Comm CN'!AD17/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49187053477868564},{"$f":"'O - Comm CN'!AE17/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.4926648792849625},{"$f":"'O - Comm CN'!AF17/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.4932606376646701},{"$f":"'O - Comm CN'!AG17/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49326063766467004},{"$f":"'O - Comm CN'!AH17/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.4932606376646701},{"$f":"'O - Comm CN'!AI17/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49326063766467004},{"$f":"'O - Comm CN'!AJ17/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49326063766467004},{"$f":"'O - Comm CN'!AK17/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.4932606376646701},{"$f":"'O - Comm CN'!AL17/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49326063766467004},{"$f":"'O - Comm CN'!AM17/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49326063766467004},{"$f":"'O - Comm CN'!AN17/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49326063766467004},{"$f":"'O - Comm CN'!AO17/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49326063766466999},{"$f":"'O - Comm CN'!AP17/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49326063766466999},{"$f":"'O - Comm CN'!AQ17/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM17,$B$126:$B$133,$B17,$C$126:$C$133,$C17)","v":0.49326063766467004},null,{"$f":"'O - Comm CN'!Q17/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":0.28085059120971029},{"$f":"'O - Comm CN'!R17/SUMIFS(R$138:R$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":0.42629643449230326},{"$f":"'O - Comm CN'!S17/SUMIFS(S$138:S$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":0.6632899924935759},{"$f":"'O - Comm CN'!T17/SUMIFS(T$138:T$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":0.9003009173724128},{"$f":"'O - Comm CN'!U17/SUMIFS(U$138:U$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1357838829719185},{"$f":"'O - Comm CN'!V17/SUMIFS(V$138:V$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1407085282567899},{"$f":"'O - Comm CN'!W17/SUMIFS(W$138:W$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1448341433083056},{"$f":"'O - Comm CN'!X17/SUMIFS(X$138:X$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1486755224436898},{"$f":"'O - Comm CN'!Y17/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1523961543860706},{"$f":"'O - Comm CN'!Z17/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.155701070605279},{"$f":"'O - Comm CN'!AA17/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1585910690444907},{"$f":"'O - Comm CN'!AB17/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1610662562286993},{"$f":"'O - Comm CN'!AC17/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1631264375653489},{"$f":"'O - Comm CN'!AD17/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1646458994116518},{"$f":"'O - Comm CN'!AE17/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1657529727262526},{"$f":"'O - Comm CN'!AF17/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1664483403072707},{"$f":"'O - Comm CN'!AG17/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1658971696676246},{"$f":"'O - Comm CN'!AH17/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1653533995755367},{"$f":"'O - Comm CN'!AI17/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1646670939759818},{"$f":"'O - Comm CN'!AJ17/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1639901600065363},{"$f":"'O - Comm CN'!AK17/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1633224594780907},{"$f":"'O - Comm CN'!AL17/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1626638565045941},{"$f":"'O - Comm CN'!AM17/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1620142174578536},{"$f":"'O - Comm CN'!AN17/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1611958517439733},{"$f":"'O - Comm CN'!AO17/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1603888459847882},{"$f":"'O - Comm CN'!AP17/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1595930278011355},{"$f":"'O - Comm CN'!AQ17/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM17,$B$138:$B$145,$B17,$C$138:$C$145,$C17)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM17,'O - CN sum'!$B$12:$B$19,$B17,'O - CN sum'!$C$12:$C$19,$C17)","v":1.1588082278144984}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D18,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D18,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E18,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3025,null,null,null,{"$f":"'O - Res CN'!Q18/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.145986460563638},{"$f":"'O - Res CN'!R18/SUMIFS(R$138:R$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(R$126:R$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.17980070527835},{"$f":"'O - Res CN'!S18/SUMIFS(S$138:S$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(S$126:S$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.201584547645453},{"$f":"'O - Res CN'!T18/SUMIFS(T$138:T$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(T$126:T$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.214396265439301},{"$f":"'O - Res CN'!U18/SUMIFS(U$138:U$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(U$126:U$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.221276171371208},{"$f":"'O - Res CN'!V18/SUMIFS(V$138:V$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(V$126:V$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.224719999314896},{"$f":"'O - Res CN'!W18/SUMIFS(W$138:W$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(W$126:W$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.22764783064466},{"$f":"'O - Res CN'!X18/SUMIFS(X$138:X$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(X$126:X$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.230389620623267},{"$f":"'O - Res CN'!Y18/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.233117747049938},{"$f":"'O - Res CN'!Z18/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.235573060833939},{"$f":"'O - Res CN'!AA18/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.237755561975273},{"$f":"'O - Res CN'!AB18/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.239665250473941},{"$f":"'O - Res CN'!AC18/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.241302126329945},{"$f":"'O - Res CN'!AD18/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.242666189543279},{"$f":"'O - Res CN'!AE18/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.243757440113946},{"$f":"'O - Res CN'!AF18/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.244575878041946},{"$f":"'O - Res CN'!AG18/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.244575878041946},{"$f":"'O - Res CN'!AH18/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.24457587804195},{"$f":"'O - Res CN'!AI18/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.24457587804195},{"$f":"'O - Res CN'!AJ18/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.244575878041946},{"$f":"'O - Res CN'!AK18/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.24457587804195},{"$f":"'O - Res CN'!AL18/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.24457587804195},{"$f":"'O - Res CN'!AM18/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.244575878041946},{"$f":"'O - Res CN'!AN18/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.244575878041946},{"$f":"'O - Res CN'!AO18/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.244575878041946},{"$f":"'O - Res CN'!AP18/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.24457587804195},{"$f":"'O - Res CN'!AQ18/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":16.24457587804195},null,{"$f":"'O - Res CN'!Q18/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":18.779061103164192},{"$f":"'O - Res CN'!R18/SUMIFS(R$138:R$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":26.584388161857628},{"$f":"'O - Res CN'!S18/SUMIFS(S$138:S$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":39.633540821784614},{"$f":"'O - Res CN'!T18/SUMIFS(T$138:T$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":52.656825006074889},{"$f":"'O - Res CN'!U18/SUMIFS(U$138:U$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":65.67371859400626},{"$f":"'O - Res CN'!V18/SUMIFS(V$138:V$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":65.574567252209476},{"$f":"'O - Res CN'!W18/SUMIFS(W$138:W$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":65.485559181955892},{"$f":"'O - Res CN'!X18/SUMIFS(X$138:X$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":65.4010422315352},{"$f":"'O - Res CN'!Y18/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":65.317951583517853},{"$f":"'O - Res CN'!Z18/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":65.239852071768226},{"$f":"'O - Res CN'!AA18/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":65.166633451773279},{"$f":"'O - Res CN'!AB18/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":65.098138679681099},{"$f":"'O - Res CN'!AC18/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":65.034199880408465},{"$f":"'O - Res CN'!AD18/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.963228175848442},{"$f":"'O - Res CN'!AE18/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.896850697734592},{"$f":"'O - Res CN'!AF18/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.835007671453795},{"$f":"'O - Res CN'!AG18/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.785021661442144},{"$f":"'O - Res CN'!AH18/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.735736055548571},{"$f":"'O - Res CN'!AI18/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.673572905505836},{"$f":"'O - Res CN'!AJ18/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.612303840292739},{"$f":"'O - Res CN'!AK18/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.551914451899464},{"$f":"'O - Res CN'!AL18/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.492390605885305},{"$f":"'O - Res CN'!AM18/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.433718435087115},{"$f":"'O - Res CN'!AN18/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.359866340642597},{"$f":"'O - Res CN'!AO18/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.287103342849463},{"$f":"'O - Res CN'!AP18/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.215411157021606},{"$f":"'O - Res CN'!AQ18/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":64.144771865747899},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E18,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3025,null,null,null,{"$f":"'O - Comm CN'!Q18/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66698409015572391},{"$f":"'O - Comm CN'!R18/SUMIFS(R$138:R$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66761192897716481},{"$f":"'O - Comm CN'!S18/SUMIFS(S$138:S$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66801639585299222},{"$f":"'O - Comm CN'!T18/SUMIFS(T$138:T$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66825427470754573},{"$f":"'O - Comm CN'!U18/SUMIFS(U$138:U$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66838201590266499},{"$f":"'O - Comm CN'!V18/SUMIFS(V$138:V$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66844595844805244},{"$f":"'O - Comm CN'!W18/SUMIFS(W$138:W$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66850032033568196},{"$f":"'O - Comm CN'!X18/SUMIFS(X$138:X$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66855122793995725},{"$f":"'O - Comm CN'!Y18/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66860188184912828},{"$f":"'O - Comm CN'!Z18/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66864747036738204},{"$f":"'O - Comm CN'!AA18/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66868799349471886},{"$f":"'O - Comm CN'!AB18/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66872345123113841},{"$f":"'O - Comm CN'!AC18/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66875384357664103},{"$f":"'O - Comm CN'!AD18/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66877917053122649},{"$f":"'O - Comm CN'!AE18/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.6687994320948949},{"$f":"'O - Comm CN'!AF18/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AG18/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AH18/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AI18/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AJ18/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AK18/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AL18/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AM18/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AN18/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AO18/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AP18/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},{"$f":"'O - Comm CN'!AQ18/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM18,$B$126:$B$133,$B18,$C$126:$C$133,$C18)","v":0.66881462826764615},null,{"$f":"'O - Comm CN'!Q18/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":0.45234628706541652},{"$f":"'O - Comm CN'!R18/SUMIFS(R$138:R$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":0.64252968009017541},{"$f":"'O - Comm CN'!S18/SUMIFS(S$138:S$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":0.9600917229752377},{"$f":"'O - Comm CN'!T18/SUMIFS(T$138:T$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.2772457245046014},{"$f":"'O - Comm CN'!U18/SUMIFS(U$138:U$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5943082131636157},{"$f":"'O - Comm CN'!V18/SUMIFS(V$138:V$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5928045483745736},{"$f":"'O - Comm CN'!W18/SUMIFS(W$138:W$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5914547921458673},{"$f":"'O - Comm CN'!X18/SUMIFS(X$138:X$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5901721106089788},{"$f":"'O - Comm CN'!Y18/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5889099338568673},{"$f":"'O - Comm CN'!Z18/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5877234726602278},{"$f":"'O - Comm CN'!AA18/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5866113214772162},{"$f":"'O - Comm CN'!AB18/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5855713567793672},{"$f":"'O - Comm CN'!AC18/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5846012715143865},{"$f":"'O - Comm CN'!AD18/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.583528313851075},{"$f":"'O - Comm CN'!AE18/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5825258891070511},{"$f":"'O - Comm CN'!AF18/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5815932866842208},{"$f":"'O - Comm CN'!AG18/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5808459515872786},{"$f":"'O - Comm CN'!AH18/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5801086509307236},{"$f":"'O - Comm CN'!AI18/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5791780856486093},{"$f":"'O - Comm CN'!AJ18/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5782602274078223},{"$f":"'O - Comm CN'!AK18/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5773548888370399},{"$f":"'O - Comm CN'!AL18/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5764618856876695},{"$f":"'O - Comm CN'!AM18/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5755810367725585},{"$f":"'O - Comm CN'!AN18/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5744714105041679},{"$f":"'O - Comm CN'!AO18/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5733771872566071},{"$f":"'O - Comm CN'!AP18/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.5722981333000861},{"$f":"'O - Comm CN'!AQ18/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM18,$B$138:$B$145,$B18,$C$138:$C$145,$C18)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM18,'O - CN sum'!$B$12:$B$19,$B18,'O - CN sum'!$C$12:$C$19,$C18)","v":1.571234018973404}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D19,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D19,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E19,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3026,null,null,null,{"$f":"'O - Res CN'!Q19/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.102133483749034},{"$f":"'O - Res CN'!R19/SUMIFS(R$138:R$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(R$126:R$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.3068354878262296},{"$f":"'O - Res CN'!S19/SUMIFS(S$138:S$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(S$126:S$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.4412862853911168},{"$f":"'O - Res CN'!T19/SUMIFS(T$138:T$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(T$126:T$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.5123428645857295},{"$f":"'O - Res CN'!U19/SUMIFS(U$138:U$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(U$126:U$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.5522779519523757},{"$f":"'O - Res CN'!V19/SUMIFS(V$138:V$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(V$126:V$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.5740476203510836},{"$f":"'O - Res CN'!W19/SUMIFS(W$138:W$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(W$126:W$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.5927038310967516},{"$f":"'O - Res CN'!X19/SUMIFS(X$138:X$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(X$126:X$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.610313497494853},{"$f":"'O - Res CN'!Y19/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.6275591997038905},{"$f":"'O - Res CN'!Z19/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.6432018133253958},{"$f":"'O - Res CN'!AA19/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.6572143424408461},{"$f":"'O - Res CN'!AB19/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.6695697911317096},{"$f":"'O - Res CN'!AC19/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.6802411634794616},{"$f":"'O - Res CN'!AD19/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.6892014635655723},{"$f":"'O - Res CN'!AE19/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.6964236954715153},{"$f":"'O - Res CN'!AF19/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787632},{"$f":"'O - Res CN'!AG19/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787632},{"$f":"'O - Res CN'!AH19/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787632},{"$f":"'O - Res CN'!AI19/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787632},{"$f":"'O - Res CN'!AJ19/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787641},{"$f":"'O - Res CN'!AK19/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787632},{"$f":"'O - Res CN'!AL19/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787623},{"$f":"'O - Res CN'!AM19/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787632},{"$f":"'O - Res CN'!AN19/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787632},{"$f":"'O - Res CN'!AO19/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787632},{"$f":"'O - Res CN'!AP19/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787632},{"$f":"'O - Res CN'!AQ19/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":7.7018808632787623},null,{"$f":"'O - Res CN'!Q19/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":8.2603437690171102},{"$f":"'O - Res CN'!R19/SUMIFS(R$138:R$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":12.005571291112332},{"$f":"'O - Res CN'!S19/SUMIFS(S$138:S$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":18.203437008974262},{"$f":"'O - Res CN'!T19/SUMIFS(T$138:T$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":24.396598993284112},{"$f":"'O - Res CN'!U19/SUMIFS(U$138:U$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.576273513892822},{"$f":"'O - Res CN'!V19/SUMIFS(V$138:V$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.611615798184584},{"$f":"'O - Res CN'!W19/SUMIFS(W$138:W$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.63983525347415},{"$f":"'O - Res CN'!X19/SUMIFS(X$138:X$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.666080487214458},{"$f":"'O - Res CN'!Y19/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.691365039671219},{"$f":"'O - Res CN'!Z19/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.712889147037405},{"$f":"'O - Res CN'!AA19/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.7305328258558},{"$f":"'O - Res CN'!AB19/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.744150829218228},{"$f":"'O - Res CN'!AC19/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.753589525665177},{"$f":"'O - Res CN'!AD19/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.75328541131114},{"$f":"'O - Res CN'!AE19/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.748652909459963},{"$f":"'O - Res CN'!AF19/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.73958400663961},{"$f":"'O - Res CN'!AG19/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.715884631732514},{"$f":"'O - Res CN'!AH19/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.692517332535747},{"$f":"'O - Res CN'!AI19/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.663044530087113},{"$f":"'O - Res CN'!AJ19/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.633995631278164},{"$f":"'O - Res CN'!AK19/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.605363804980989},{"$f":"'O - Res CN'!AL19/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.577142349772366},{"$f":"'O - Res CN'!AM19/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.549324690950733},{"$f":"'O - Res CN'!AN19/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.514309924348904},{"$f":"'O - Res CN'!AO19/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.479811520422256},{"$f":"'O - Res CN'!AP19/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.445820810032547},{"$f":"'O - Res CN'!AQ19/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":30.41232929817399},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E19,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3026,null,null,null,{"$f":"'O - Comm CN'!Q19/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.68969793706237026},{"$f":"'O - Comm CN'!R19/SUMIFS(R$138:R$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.69349869813424292},{"$f":"'O - Comm CN'!S19/SUMIFS(S$138:S$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.69599508481971062},{"$f":"'O - Comm CN'!T19/SUMIFS(T$138:T$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.6973144127926868},{"$f":"'O - Comm CN'!U19/SUMIFS(U$138:U$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.69805589906268806},{"$f":"'O - Comm CN'!V19/SUMIFS(V$138:V$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.69846010276636139},{"$f":"'O - Comm CN'!W19/SUMIFS(W$138:W$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.69880649800499373},{"$f":"'O - Comm CN'!X19/SUMIFS(X$138:X$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.69913346175327873},{"$f":"'O - Comm CN'!Y19/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.69945366767362971},{"$f":"'O - Comm CN'!Z19/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.69974410858642377},{"$f":"'O - Comm CN'!AA19/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.7000042832506661},{"$f":"'O - Comm CN'!AB19/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70023369042536099},{"$f":"'O - Comm CN'!AC19/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70043182886951372},{"$f":"'O - Comm CN'!AD19/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70059819734212903},{"$f":"'O - Comm CN'!AE19/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70073229460221154},{"$f":"'O - Comm CN'!AF19/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876621},{"$f":"'O - Comm CN'!AG19/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876621},{"$f":"'O - Comm CN'!AH19/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876621},{"$f":"'O - Comm CN'!AI19/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876632},{"$f":"'O - Comm CN'!AJ19/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876621},{"$f":"'O - Comm CN'!AK19/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876621},{"$f":"'O - Comm CN'!AL19/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876621},{"$f":"'O - Comm CN'!AM19/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876621},{"$f":"'O - Comm CN'!AN19/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.7008336194087661},{"$f":"'O - Comm CN'!AO19/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876621},{"$f":"'O - Comm CN'!AP19/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.7008336194087661},{"$f":"'O - Comm CN'!AQ19/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM19,$B$126:$B$133,$B19,$C$126:$C$133,$C19)","v":0.70083361940876621},null,{"$f":"'O - Comm CN'!Q19/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":0.46775073893291902},{"$f":"'O - Comm CN'!R19/SUMIFS(R$138:R$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":0.66744388066557359},{"$f":"'O - Comm CN'!S19/SUMIFS(S$138:S$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.0003034720631392},{"$f":"'O - Comm CN'!T19/SUMIFS(T$138:T$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.3327888590980965},{"$f":"'O - Comm CN'!U19/SUMIFS(U$138:U$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6650900632326815},{"$f":"'O - Comm CN'!V19/SUMIFS(V$138:V$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6643236666841037},{"$f":"'O - Comm CN'!W19/SUMIFS(W$138:W$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6636027182070416},{"$f":"'O - Comm CN'!X19/SUMIFS(X$138:X$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6629130065309203},{"$f":"'O - Comm CN'!Y19/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6622281674792436},{"$f":"'O - Comm CN'!Z19/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.661563372770922},{"$f":"'O - Comm CN'!AA19/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6609161996219131},{"$f":"'O - Comm CN'!AB19/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6602834558087121},{"$f":"'O - Comm CN'!AC19/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6596617384653287},{"$f":"'O - Comm CN'!AD19/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6588690721977017},{"$f":"'O - Comm CN'!AE19/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6580860334583014},{"$f":"'O - Comm CN'!AF19/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6573108611732337},{"$f":"'O - Comm CN'!AG19/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6565277479774922},{"$f":"'O - Comm CN'!AH19/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6557551496133325},{"$f":"'O - Comm CN'!AI19/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6547800342268022},{"$f":"'O - Comm CN'!AJ19/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6538182342215286},{"$f":"'O - Comm CN'!AK19/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6528695532559294},{"$f":"'O - Comm CN'!AL19/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.651933798260651},{"$f":"'O - Comm CN'!AM19/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6510107793743438},{"$f":"'O - Comm CN'!AN19/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6498480305931433},{"$f":"'O - Comm CN'!AO19/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6487014222406684},{"$f":"'O - Comm CN'!AP19/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6475707093974923},{"$f":"'O - Comm CN'!AQ19/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM19,$B$138:$B$145,$B19,$C$138:$C$145,$C19)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM19,'O - CN sum'!$B$12:$B$19,$B19,'O - CN sum'!$C$12:$C$19,$C19)","v":1.6464556514075606}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D20,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D20,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E20,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3027,null,null,null,{"$f":"'O - Res CN'!Q20/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.3568249998240276},{"$f":"'O - Res CN'!R20/SUMIFS(R$138:R$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(R$126:R$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4059019374661492},{"$f":"'O - Res CN'!S20/SUMIFS(S$138:S$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(S$126:S$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4379553190495962},{"$f":"'O - Res CN'!T20/SUMIFS(T$138:T$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(T$126:T$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4547586038880063},{"$f":"'O - Res CN'!U20/SUMIFS(U$138:U$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(U$126:U$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4640833687217683},{"$f":"'O - Res CN'!V20/SUMIFS(V$138:V$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(V$126:V$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4690527258342758},{"$f":"'O - Res CN'!W20/SUMIFS(W$138:W$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(W$126:W$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4733179478315908},{"$f":"'O - Res CN'!X20/SUMIFS(X$138:X$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(X$126:X$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4773500131852337},{"$f":"'O - Res CN'!Y20/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.481304628763203},{"$f":"'O - Res CN'!Z20/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4848968963181743},{"$f":"'O - Res CN'!AA20/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4881194572868619},{"$f":"'O - Res CN'!AB20/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4909570665246861},{"$f":"'O - Res CN'!AC20/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4933893030142489},{"$f":"'O - Res CN'!AD20/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4954161667555503},{"$f":"'O - Res CN'!AE20/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.497037657748594},{"$f":"'O - Res CN'!AF20/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AG20/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AH20/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AI20/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AJ20/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AK20/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933781},{"$f":"'O - Res CN'!AL20/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AM20/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AN20/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AO20/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AP20/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},{"$f":"'O - Res CN'!AQ20/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":9.4982537759933763},null,{"$f":"'O - Res CN'!Q20/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":10.882728585985435},{"$f":"'O - Res CN'!R20/SUMIFS(R$138:R$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":15.454464036531348},{"$f":"'O - Res CN'!S20/SUMIFS(S$138:S$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":23.087839730225202},{"$f":"'O - Res CN'!T20/SUMIFS(T$138:T$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":30.704662765692134},{"$f":"'O - Res CN'!U20/SUMIFS(U$138:U$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":38.316439553911394},{"$f":"'O - Res CN'!V20/SUMIFS(V$138:V$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":38.270554734451899},{"$f":"'O - Res CN'!W20/SUMIFS(W$138:W$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":38.228924462527353},{"$f":"'O - Res CN'!X20/SUMIFS(X$138:X$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":38.189383184478721},{"$f":"'O - Res CN'!Y20/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":38.1503668204886},{"$f":"'O - Res CN'!Z20/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":38.113423413709},{"$f":"'O - Res CN'!AA20/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":38.078464752085203},{"$f":"'O - Res CN'!AB20/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":38.0453432869555},{"$f":"'O - Res CN'!AC20/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":38.013884149957214},{"$f":"'O - Res CN'!AD20/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.977317262279222},{"$f":"'O - Res CN'!AE20/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.942442640989732},{"$f":"'O - Res CN'!AF20/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.909229582556137},{"$f":"'O - Res CN'!AG20/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.880002607847501},{"$f":"'O - Res CN'!AH20/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.851185161593726},{"$f":"'O - Res CN'!AI20/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.814838175433302},{"$f":"'O - Res CN'!AJ20/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.779013963439048},{"$f":"'O - Res CN'!AK20/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.743704101203022},{"$f":"'O - Res CN'!AL20/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.708900324274012},{"$f":"'O - Res CN'!AM20/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.674594524478842},{"$f":"'O - Res CN'!AN20/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.631412976361553},{"$f":"'O - Res CN'!AO20/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.588868226425944},{"$f":"'O - Res CN'!AP20/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.546949583559488},{"$f":"'O - Res CN'!AQ20/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":37.505646571396461},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E20,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3027,null,null,null,{"$f":"'O - Comm CN'!Q20/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10451191774114159},{"$f":"'O - Comm CN'!R20/SUMIFS(R$138:R$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10542314337841752},{"$f":"'O - Comm CN'!S20/SUMIFS(S$138:S$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10601828774690304},{"$f":"'O - Comm CN'!T20/SUMIFS(T$138:T$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10633027917650006},{"$f":"'O - Comm CN'!U20/SUMIFS(U$138:U$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10650341477106494},{"$f":"'O - Comm CN'!V20/SUMIFS(V$138:V$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10659568225594178},{"$f":"'O - Comm CN'!W20/SUMIFS(W$138:W$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10667487586131646},{"$f":"'O - Comm CN'!X20/SUMIFS(X$138:X$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10674974038012981},{"$f":"'O - Comm CN'!Y20/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10682316686664972},{"$f":"'O - Comm CN'!Z20/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10688986553305624},{"$f":"'O - Comm CN'!AA20/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10694969975078521},{"$f":"'O - Comm CN'!AB20/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10700238645884617},{"$f":"'O - Comm CN'!AC20/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10704754649432702},{"$f":"'O - Comm CN'!AD20/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10708517985722769},{"$f":"'O - Comm CN'!AE20/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10711528654754825},{"$f":"'O - Comm CN'!AF20/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528866},{"$f":"'O - Comm CN'!AG20/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528865},{"$f":"'O - Comm CN'!AH20/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528865},{"$f":"'O - Comm CN'!AI20/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528865},{"$f":"'O - Comm CN'!AJ20/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528865},{"$f":"'O - Comm CN'!AK20/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528863},{"$f":"'O - Comm CN'!AL20/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528865},{"$f":"'O - Comm CN'!AM20/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528866},{"$f":"'O - Comm CN'!AN20/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528865},{"$f":"'O - Comm CN'!AO20/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528865},{"$f":"'O - Comm CN'!AP20/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528865},{"$f":"'O - Comm CN'!AQ20/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM20,$B$126:$B$133,$B20,$C$126:$C$133,$C20)","v":0.10713786656528865},null,{"$f":"'O - Comm CN'!Q20/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":7.0879618632663302E-2},{"$f":"'O - Comm CN'!R20/SUMIFS(R$138:R$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.10146238503079864},{"$f":"'O - Comm CN'!S20/SUMIFS(S$138:S$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.15237242855369765},{"$f":"'O - Comm CN'!T20/SUMIFS(T$138:T$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.20323086526158188},{"$f":"'O - Comm CN'!U20/SUMIFS(U$138:U$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25404523888956265},{"$f":"'O - Comm CN'!V20/SUMIFS(V$138:V$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25400121788237223},{"$f":"'O - Comm CN'!W20/SUMIFS(W$138:W$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25395386842269552},{"$f":"'O - Comm CN'!X20/SUMIFS(X$138:X$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25390793236636894},{"$f":"'O - Comm CN'!Y20/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25386167106058199},{"$f":"'O - Comm CN'!Z20/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25381319158073301},{"$f":"'O - Comm CN'!AA20/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25376200276358779},{"$f":"'O - Comm CN'!AB20/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25370714719789522},{"$f":"'O - Comm CN'!AC20/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25364740691462834},{"$f":"'O - Comm CN'!AD20/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25355516704125169},{"$f":"'O - Comm CN'!AE20/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25345822072492946},{"$f":"'O - Comm CN'!AF20/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25335649572772273},{"$f":"'O - Comm CN'!AG20/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25323677961430108},{"$f":"'O - Comm CN'!AH20/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25311867092465551},{"$f":"'O - Comm CN'!AI20/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25296960304424193},{"$f":"'O - Comm CN'!AJ20/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25282257071335229},{"$f":"'O - Comm CN'!AK20/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25267754391684794},{"$f":"'O - Comm CN'!AL20/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25253449313982257},{"$f":"'O - Comm CN'!AM20/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25239338935778394},{"$f":"'O - Comm CN'!AN20/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25221563757716259},{"$f":"'O - Comm CN'!AO20/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25204035321684071},{"$f":"'O - Comm CN'!AP20/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25186749883548548},{"$f":"'O - Comm CN'!AQ20/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM20,$B$138:$B$145,$B20,$C$138:$C$145,$C20)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM20,'O - CN sum'!$B$12:$B$19,$B20,'O - CN sum'!$C$12:$C$19,$C20)","v":0.25169703764351431}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D21,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D21,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E21,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3028,null,null,null,{"$f":"'O - Res CN'!Q21/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.119243085608382},{"$f":"'O - Res CN'!R21/SUMIFS(R$138:R$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(R$126:R$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.248423484311722},{"$f":"'O - Res CN'!S21/SUMIFS(S$138:S$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(S$126:S$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.330014458293718},{"$f":"'O - Res CN'!T21/SUMIFS(T$138:T$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(T$126:T$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.375510908167087},{"$f":"'O - Res CN'!U21/SUMIFS(U$138:U$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(U$126:U$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.398657647920821},{"$f":"'O - Res CN'!V21/SUMIFS(V$138:V$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(V$126:V$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.408957705684578},{"$f":"'O - Res CN'!W21/SUMIFS(W$138:W$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(W$126:W$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.413985198484937},{"$f":"'O - Res CN'!X21/SUMIFS(X$138:X$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(X$126:X$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.418273281416155},{"$f":"'O - Res CN'!Y21/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.422504990764637},{"$f":"'O - Res CN'!Z21/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.426313529178273},{"$f":"'O - Res CN'!AA21/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.429698896657058},{"$f":"'O - Res CN'!AB21/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.432661093200991},{"$f":"'O - Res CN'!AC21/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.435200118810087},{"$f":"'O - Res CN'!AD21/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.437315973484324},{"$f":"'O - Res CN'!AE21/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.439008657223717},{"$f":"'O - Res CN'!AF21/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028257},{"$f":"'O - Res CN'!AG21/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028265},{"$f":"'O - Res CN'!AH21/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028265},{"$f":"'O - Res CN'!AI21/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028257},{"$f":"'O - Res CN'!AJ21/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028265},{"$f":"'O - Res CN'!AK21/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028257},{"$f":"'O - Res CN'!AL21/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028265},{"$f":"'O - Res CN'!AM21/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028265},{"$f":"'O - Res CN'!AN21/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028265},{"$f":"'O - Res CN'!AO21/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028257},{"$f":"'O - Res CN'!AP21/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028257},{"$f":"'O - Res CN'!AQ21/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":34.440278170028265},null,{"$f":"'O - Res CN'!Q21/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":39.683382137308264},{"$f":"'O - Res CN'!R21/SUMIFS(R$138:R$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":56.272224882324956},{"$f":"'O - Res CN'!S21/SUMIFS(S$138:S$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":83.980676423589472},{"$f":"'O - Res CN'!T21/SUMIFS(T$138:T$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":111.63568675350436},{"$f":"'O - Res CN'!U21/SUMIFS(U$138:U$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":139.26695646598742},{"$f":"'O - Res CN'!V21/SUMIFS(V$138:V$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":139.06881050921811},{"$f":"'O - Res CN'!W21/SUMIFS(W$138:W$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":138.87527557423039},{"$f":"'O - Res CN'!X21/SUMIFS(X$138:X$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":138.68988958553274},{"$f":"'O - Res CN'!Y21/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":138.50743581150775},{"$f":"'O - Res CN'!Z21/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":138.33620738882252},{"$f":"'O - Res CN'!AA21/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":138.17596645607085},{"$f":"'O - Res CN'!AB21/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":138.02637630663241},{"$f":"'O - Res CN'!AC21/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":137.88707765112019},{"$f":"'O - Res CN'!AD21/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":137.73349702830765},{"$f":"'O - Res CN'!AE21/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":137.59028422122012},{"$f":"'O - Res CN'!AF21/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":137.45730981989379},{"$f":"'O - Res CN'!AG21/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":137.35133400973194},{"$f":"'O - Res CN'!AH21/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":137.24684313293119},{"$f":"'O - Res CN'!AI21/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":137.11505045361037},{"$f":"'O - Res CN'!AJ21/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":136.9851533319497},{"$f":"'O - Res CN'!AK21/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":136.85712122139185},{"$f":"'O - Res CN'!AL21/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":136.73092415537621},{"$f":"'O - Res CN'!AM21/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":136.60653273399964},{"$f":"'O - Res CN'!AN21/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":136.4499582136672},{"$f":"'O - Res CN'!AO21/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":136.29569269739304},{"$f":"'O - Res CN'!AP21/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":136.14369741964214},{"$f":"'O - Res CN'!AQ21/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":135.99393439354253},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E21,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3028,null,null,null,{"$f":"'O - Comm CN'!Q21/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.55925088490791541},{"$f":"'O - Comm CN'!R21/SUMIFS(R$138:R$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56164941457964002},{"$f":"'O - Comm CN'!S21/SUMIFS(S$138:S$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56316433769495067},{"$f":"'O - Comm CN'!T21/SUMIFS(T$138:T$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56400908338450373},{"$f":"'O - Comm CN'!U21/SUMIFS(U$138:U$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56443885556867623},{"$f":"'O - Comm CN'!V21/SUMIFS(V$138:V$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56463009970799494},{"$f":"'O - Comm CN'!W21/SUMIFS(W$138:W$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56472344661493334},{"$f":"'O - Comm CN'!X21/SUMIFS(X$138:X$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56480306468585262},{"$f":"'O - Comm CN'!Y21/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56488163605222352},{"$f":"'O - Comm CN'!Z21/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56495235028195723},{"$f":"'O - Comm CN'!AA21/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56501520737505384},{"$f":"'O - Comm CN'!AB21/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56507020733151336},{"$f":"'O - Comm CN'!AC21/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56511735015133591},{"$f":"'O - Comm CN'!AD21/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56515663583452136},{"$f":"'O - Comm CN'!AE21/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56518806438106972},{"$f":"'O - Comm CN'!AF21/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AG21/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AH21/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AI21/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AJ21/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AK21/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AL21/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AM21/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AN21/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AO21/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AP21/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},{"$f":"'O - Comm CN'!AQ21/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM21,$B$126:$B$133,$B21,$C$126:$C$133,$C21)","v":0.56521163579098088},null,{"$f":"'O - Comm CN'!Q21/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":0.37928200246437793},{"$f":"'O - Comm CN'!R21/SUMIFS(R$138:R$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":0.54054818826497308},{"$f":"'O - Comm CN'!S21/SUMIFS(S$138:S$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":0.80939543198688368},{"$f":"'O - Comm CN'!T21/SUMIFS(T$138:T$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.0780001230068934},{"$f":"'O - Comm CN'!U21/SUMIFS(U$138:U$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.346370012733648},{"$f":"'O - Comm CN'!V21/SUMIFS(V$138:V$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3454272250401751},{"$f":"'O - Comm CN'!W21/SUMIFS(W$138:W$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3444000070204538},{"$f":"'O - Comm CN'!X21/SUMIFS(X$138:X$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3434035327665024},{"$f":"'O - Comm CN'!Y21/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3424222505841392},{"$f":"'O - Comm CN'!Z21/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3414962999626467},{"$f":"'O - Comm CN'!AA21/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3406245267586634},{"$f":"'O - Comm CN'!AB21/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3398051670907316},{"$f":"'O - Comm CN'!AC21/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3390362989398243},{"$f":"'O - Comm CN'!AD21/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3381719617462269},{"$f":"'O - Comm CN'!AE21/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3373587075212066},{"$f":"'O - Comm CN'!AF21/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3365959578938627},{"$f":"'O - Comm CN'!AG21/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3359643890334136},{"$f":"'O - Comm CN'!AH21/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3353413002244254},{"$f":"'O - Comm CN'!AI21/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.334554884522549},{"$f":"'O - Comm CN'!AJ21/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3337792074727766},{"$f":"'O - Comm CN'!AK21/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3330141107286131},{"$f":"'O - Comm CN'!AL21/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3322594385825663},{"$f":"'O - Comm CN'!AM21/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.331515037914351},{"$f":"'O - Comm CN'!AN21/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3305772987385525},{"$f":"'O - Comm CN'!AO21/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3296525765725968},{"$f":"'O - Comm CN'!AP21/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3287406738926992},{"$f":"'O - Comm CN'!AQ21/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM21,$B$138:$B$145,$B21,$C$138:$C$145,$C21)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM21,'O - CN sum'!$B$12:$B$19,$B21,'O - CN sum'!$C$12:$C$19,$C21)","v":1.3278413966134173}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D22,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D22,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E22,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3029,null,null,null,{"$f":"'O - Res CN'!Q22/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":148.68532346290652},{"$f":"'O - Res CN'!R22/SUMIFS(R$138:R$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(R$126:R$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":149.82007770616875},{"$f":"'O - Res CN'!S22/SUMIFS(S$138:S$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(S$126:S$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":150.55111007933519},{"$f":"'O - Res CN'!T22/SUMIFS(T$138:T$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(T$126:T$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":150.92646266136254},{"$f":"'O - Res CN'!U22/SUMIFS(U$138:U$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(U$126:U$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.1280273927436},{"$f":"'O - Res CN'!V22/SUMIFS(V$138:V$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(V$126:V$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.22892328598144},{"$f":"'O - Res CN'!W22/SUMIFS(W$138:W$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(W$126:W$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.31470171687181},{"$f":"'O - Res CN'!X22/SUMIFS(X$138:X$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(X$126:X$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.39502958269011},{"$f":"'O - Res CN'!Y22/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.47317174363158},{"$f":"'O - Res CN'!Z22/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.54349968847887},{"$f":"'O - Res CN'!AA22/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.60601341723208},{"$f":"'O - Res CN'!AB22/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.6607129298911},{"$f":"'O - Res CN'!AC22/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.70759822645599},{"$f":"'O - Res CN'!AD22/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.74666930692672},{"$f":"'O - Res CN'!AE22/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.77792617130328},{"$f":"'O - Res CN'!AF22/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958572},{"$f":"'O - Res CN'!AG22/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958572},{"$f":"'O - Res CN'!AH22/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958575},{"$f":"'O - Res CN'!AI22/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958572},{"$f":"'O - Res CN'!AJ22/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958572},{"$f":"'O - Res CN'!AK22/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958572},{"$f":"'O - Res CN'!AL22/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958572},{"$f":"'O - Res CN'!AM22/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958572},{"$f":"'O - Res CN'!AN22/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958572},{"$f":"'O - Res CN'!AO22/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958572},{"$f":"'O - Res CN'!AP22/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958575},{"$f":"'O - Res CN'!AQ22/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":151.80136881958575},null,{"$f":"'O - Res CN'!Q22/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":172.9328078698378},{"$f":"'O - Res CN'!R22/SUMIFS(R$138:R$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":246.16342146174429},{"$f":"'O - Res CN'!S22/SUMIFS(S$138:S$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":368.28950585339351},{"$f":"'O - Res CN'!T22/SUMIFS(T$138:T$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":490.13902232578408},{"$f":"'O - Res CN'!U22/SUMIFS(U$138:U$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":611.85935297588401},{"$f":"'O - Res CN'!V22/SUMIFS(V$138:V$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":611.21370359023535},{"$f":"'O - Res CN'!W22/SUMIFS(W$138:W$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":610.62009465524432},{"$f":"'O - Res CN'!X22/SUMIFS(X$138:X$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":610.05268233368577},{"$f":"'O - Res CN'!Y22/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":609.48965271630857},{"$f":"'O - Res CN'!Z22/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":608.95143430228813},{"$f":"'O - Res CN'!AA22/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":608.43713700069736},{"$f":"'O - Res CN'!AB22/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":607.94542069032025},{"$f":"'O - Res CN'!AC22/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":607.47483112460918},{"$f":"'O - Res CN'!AD22/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":606.91720115859187},{"$f":"'O - Res CN'!AE22/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":606.38121753939208},{"$f":"'O - Res CN'!AF22/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":605.86641263184197},{"$f":"'O - Res CN'!AG22/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":605.39930626978196},{"$f":"'O - Res CN'!AH22/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":604.93874500342974},{"$f":"'O - Res CN'!AI22/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":604.35784641072576},{"$f":"'O - Res CN'!AJ22/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":603.78530280998984},{"$f":"'O - Res CN'!AK22/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":603.22097956208836},{"$f":"'O - Res CN'!AL22/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":602.66474458432151},{"$f":"'O - Res CN'!AM22/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":602.11646829162862},{"$f":"'O - Res CN'!AN22/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":601.42633953043241},{"$f":"'O - Res CN'!AO22/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":600.74638809634507},{"$f":"'O - Res CN'!AP22/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":600.07644312369439},{"$f":"'O - Res CN'!AQ22/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":599.41633717889783},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E22,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3029,null,null,null,{"$f":"'O - Comm CN'!Q22/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.2538068477738444},{"$f":"'O - Comm CN'!R22/SUMIFS(R$138:R$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.2748761566620317},{"$f":"'O - Comm CN'!S22/SUMIFS(S$138:S$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.2884494453004858},{"$f":"'O - Comm CN'!T22/SUMIFS(T$138:T$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.29541872480719},{"$f":"'O - Comm CN'!U22/SUMIFS(U$138:U$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.2991612352332558},{"$f":"'O - Comm CN'!V22/SUMIFS(V$138:V$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3010345983449607},{"$f":"'O - Comm CN'!W22/SUMIFS(W$138:W$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.30262727117884},{"$f":"'O - Comm CN'!X22/SUMIFS(X$138:X$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3041187418010511},{"$f":"'O - Comm CN'!Y22/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3055696298112451},{"$f":"'O - Comm CN'!Z22/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3068754290204199},{"$f":"'O - Comm CN'!AA22/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3080361394285753},{"$f":"'O - Comm CN'!AB22/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3090517610357115},{"$f":"'O - Comm CN'!AC22/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3099222938418285},{"$f":"'O - Comm CN'!AD22/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3106477378469252},{"$f":"'O - Comm CN'!AE22/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3112280930510027},{"$f":"'O - Comm CN'!AF22/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.3116633594540614},{"$f":"'O - Comm CN'!AG22/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AH22/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AI22/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AJ22/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AK22/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AL22/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AM22/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AN22/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AO22/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AP22/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},{"$f":"'O - Comm CN'!AQ22/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM22,$B$126:$B$133,$B22,$C$126:$C$133,$C22)","v":2.311663359454061},null,{"$f":"'O - Comm CN'!Q22/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":1.5285239549193463},{"$f":"'O - Comm CN'!R22/SUMIFS(R$138:R$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":2.1894088253099779},{"$f":"'O - Comm CN'!S22/SUMIFS(S$138:S$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":3.2890231205699063},{"$f":"'O - Comm CN'!T22/SUMIFS(T$138:T$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":4.3872727241301437},{"$f":"'O - Comm CN'!U22/SUMIFS(U$138:U$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4842463643629706},{"$f":"'O - Comm CN'!V22/SUMIFS(V$138:V$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4830137393910849},{"$f":"'O - Comm CN'!W22/SUMIFS(W$138:W$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4817134618622383},{"$f":"'O - Comm CN'!X22/SUMIFS(X$138:X$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4804257469295106},{"$f":"'O - Comm CN'!Y22/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4791088500591902},{"$f":"'O - Comm CN'!Z22/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4777448946997875},{"$f":"'O - Comm CN'!AA22/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4763302239923739},{"$f":"'O - Comm CN'!AB22/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4748585934572382},{"$f":"'O - Comm CN'!AC22/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4733230157528174},{"$f":"'O - Comm CN'!AD22/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4711275073207419},{"$f":"'O - Comm CN'!AE22/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4688717085599503},{"$f":"'O - Comm CN'!AF22/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4665539536066099},{"$f":"'O - Comm CN'!AG22/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4639708953303412},{"$f":"'O - Comm CN'!AH22/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4614225196809123},{"$f":"'O - Comm CN'!AI22/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4582061521325285},{"$f":"'O - Comm CN'!AJ22/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4550337046788968},{"$f":"'O - Comm CN'!AK22/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4519045296974831},{"$f":"'O - Comm CN'!AL22/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4488179903590366},{"$f":"'O - Comm CN'!AM22/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4457734604157384},{"$f":"'O - Comm CN'!AN22/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4419381938427422},{"$f":"'O - Comm CN'!AO22/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4381561656371069},{"$f":"'O - Comm CN'!AP22/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4344265679448069},{"$f":"'O - Comm CN'!AQ22/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM22,$B$138:$B$145,$B22,$C$138:$C$145,$C22)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM22,'O - CN sum'!$B$12:$B$19,$B22,'O - CN sum'!$C$12:$C$19,$C22)","v":5.4307486069743174}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D23,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D23,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E23,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3030,null,null,null,{"$f":"'O - Res CN'!Q23/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":130.63395303458233},{"$f":"'O - Res CN'!R23/SUMIFS(R$138:R$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(R$126:R$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":133.66175852599503},{"$f":"'O - Res CN'!S23/SUMIFS(S$138:S$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(S$126:S$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":135.60237056804434},{"$f":"'O - Res CN'!T23/SUMIFS(T$138:T$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(T$126:T$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":136.59516646480108},{"$f":"'O - Res CN'!U23/SUMIFS(U$138:U$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(U$126:U$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":137.1242155597601},{"$f":"'O - Res CN'!V23/SUMIFS(V$138:V$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(V$126:V$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":137.38903808420093},{"$f":"'O - Res CN'!W23/SUMIFS(W$138:W$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(W$126:W$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":137.61418164437947},{"$f":"'O - Res CN'!X23/SUMIFS(X$138:X$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(X$126:X$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":137.82501904842326},{"$f":"'O - Res CN'!Y23/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.03004876808265},{"$f":"'O - Res CN'!Z23/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.21457551577612},{"$f":"'O - Res CN'!AA23/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.3785992915036},{"$f":"'O - Res CN'!AB23/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.52212009526514},{"$f":"'O - Res CN'!AC23/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.6451379270608},{"$f":"'O - Res CN'!AD23/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.74765278689048},{"$f":"'O - Res CN'!AE23/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.82966467475424},{"$f":"'O - Res CN'!AF23/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065202},{"$f":"'O - Res CN'!AG23/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065204},{"$f":"'O - Res CN'!AH23/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065204},{"$f":"'O - Res CN'!AI23/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065202},{"$f":"'O - Res CN'!AJ23/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065204},{"$f":"'O - Res CN'!AK23/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065204},{"$f":"'O - Res CN'!AL23/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065204},{"$f":"'O - Res CN'!AM23/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065202},{"$f":"'O - Res CN'!AN23/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065204},{"$f":"'O - Res CN'!AO23/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065204},{"$f":"'O - Res CN'!AP23/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065204},{"$f":"'O - Res CN'!AQ23/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":138.89117359065204},null,{"$f":"'O - Res CN'!Q23/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":151.93763429544367},{"$f":"'O - Res CN'!R23/SUMIFS(R$138:R$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":219.6143287409179},{"$f":"'O - Res CN'!S23/SUMIFS(S$138:S$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":331.72076926391759},{"$f":"'O - Res CN'!T23/SUMIFS(T$138:T$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":443.59763135576895},{"$f":"'O - Res CN'!U23/SUMIFS(U$138:U$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":555.16329602902601},{"$f":"'O - Res CN'!V23/SUMIFS(V$138:V$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":555.27779326541395},{"$f":"'O - Res CN'!W23/SUMIFS(W$138:W$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":555.33258611463464},{"$f":"'O - Res CN'!X23/SUMIFS(X$138:X$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":555.37175028099705},{"$f":"'O - Res CN'!Y23/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":555.39793297825918},{"$f":"'O - Res CN'!Z23/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":555.39144981361756},{"$f":"'O - Res CN'!AA23/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":555.35184177278359},{"$f":"'O - Res CN'!AB23/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":555.2782058670723},{"$f":"'O - Res CN'!AC23/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":555.16950194391688},{"$f":"'O - Res CN'!AD23/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":554.92708658021172},{"$f":"'O - Res CN'!AE23/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":554.65048982847179},{"$f":"'O - Res CN'!AF23/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":554.33951448491564},{"$f":"'O - Res CN'!AG23/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":553.91213394597423},{"$f":"'O - Res CN'!AH23/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":553.490741864391},{"$f":"'O - Res CN'!AI23/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":552.95924674082789},{"$f":"'O - Res CN'!AJ23/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":552.43539604530145},{"$f":"'O - Res CN'!AK23/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":551.91906658928269},{"$f":"'O - Res CN'!AL23/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":551.41013752326069},{"$f":"'O - Res CN'!AM23/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":550.90849028294781},{"$f":"'O - Res CN'!AN23/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":550.27705464889152},{"$f":"'O - Res CN'!AO23/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":549.65493079454563},{"$f":"'O - Res CN'!AP23/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":549.04196238578766},{"$f":"'O - Res CN'!AQ23/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":548.43799622869767},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E23,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3030,null,null,null,{"$f":"'O - Comm CN'!Q23/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.0644362091510184},{"$f":"'O - Comm CN'!R23/SUMIFS(R$138:R$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.1206543458363041},{"$f":"'O - Comm CN'!S23/SUMIFS(S$138:S$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.1566862485930884},{"$f":"'O - Comm CN'!T23/SUMIFS(T$138:T$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.1751197759721608},{"$f":"'O - Comm CN'!U23/SUMIFS(U$138:U$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.1849427829050647},{"$f":"'O - Comm CN'!V23/SUMIFS(V$138:V$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.1898598189955871},{"$f":"'O - Comm CN'!W23/SUMIFS(W$138:W$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.19404012432756},{"$f":"'O - Comm CN'!X23/SUMIFS(X$138:X$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.1979548031378471},{"$f":"'O - Comm CN'!Y23/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2017616489993297},{"$f":"'O - Comm CN'!Z23/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2051878102746638},{"$f":"'O - Comm CN'!AA23/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.208233286963849},{"$f":"'O - Comm CN'!AB23/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2108980790668857},{"$f":"'O - Comm CN'!AC23/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2131821865837762},{"$f":"'O - Comm CN'!AD23/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2150856095145168},{"$f":"'O - Comm CN'!AE23/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2166083478591094},{"$f":"'O - Comm CN'!AF23/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.217750401617554},{"$f":"'O - Comm CN'!AG23/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2177504016175535},{"$f":"'O - Comm CN'!AH23/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2177504016175535},{"$f":"'O - Comm CN'!AI23/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.217750401617554},{"$f":"'O - Comm CN'!AJ23/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2177504016175535},{"$f":"'O - Comm CN'!AK23/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2177504016175535},{"$f":"'O - Comm CN'!AL23/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2177504016175535},{"$f":"'O - Comm CN'!AM23/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.217750401617554},{"$f":"'O - Comm CN'!AN23/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2177504016175535},{"$f":"'O - Comm CN'!AO23/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2177504016175535},{"$f":"'O - Comm CN'!AP23/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2177504016175535},{"$f":"'O - Comm CN'!AQ23/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM23,$B$126:$B$133,$B23,$C$126:$C$133,$C23)","v":3.2177504016175535},null,{"$f":"'O - Comm CN'!Q23/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":2.0782899646596427},{"$f":"'O - Comm CN'!R23/SUMIFS(R$138:R$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":3.0034110408635302},{"$f":"'O - Comm CN'!S23/SUMIFS(S$138:S$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":4.536877175647847},{"$f":"'O - Comm CN'!T23/SUMIFS(T$138:T$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":6.0686602572430317},{"$f":"'O - Comm CN'!U23/SUMIFS(U$138:U$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5971230769638085},{"$f":"'O - Comm CN'!V23/SUMIFS(V$138:V$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6009483850717556},{"$f":"'O - Comm CN'!W23/SUMIFS(W$138:W$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6038414755206176},{"$f":"'O - Comm CN'!X23/SUMIFS(X$138:X$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.606445589229466},{"$f":"'O - Comm CN'!Y23/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6088791073503801},{"$f":"'O - Comm CN'!Z23/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6108145864388668},{"$f":"'O - Comm CN'!AA23/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6122486190222096},{"$f":"'O - Comm CN'!AB23/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6131740472589611},{"$f":"'O - Comm CN'!AC23/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6135825272225359},{"$f":"'O - Comm CN'!AD23/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6126460249611831},{"$f":"'O - Comm CN'!AE23/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6111996232715633},{"$f":"'O - Comm CN'!AF23/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.609242110337326},{"$f":"'O - Comm CN'!AG23/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6056465881900941},{"$f":"'O - Comm CN'!AH23/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.6020993429842187},{"$f":"'O - Comm CN'!AI23/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5976222776155815},{"$f":"'O - Comm CN'!AJ23/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5932063474039913},{"$f":"'O - Comm CN'!AK23/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5888506508826987},{"$f":"'O - Comm CN'!AL23/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5845543016087973},{"$f":"'O - Comm CN'!AM23/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5803164278683504},{"$f":"'O - Comm CN'!AN23/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5749778778129961},{"$f":"'O - Comm CN'!AO23/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5697134336075553},{"$f":"'O - Comm CN'!AP23/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5645219707489213},{"$f":"'O - Comm CN'!AQ23/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM23,$B$138:$B$145,$B23,$C$138:$C$145,$C23)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM23,'O - CN sum'!$B$12:$B$19,$B23,'O - CN sum'!$C$12:$C$19,$C23)","v":7.5594023843084788}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D24,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D24,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E24,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3031,null,null,null,{"$f":"'O - Res CN'!Q24/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.453132000866148},{"$f":"'O - Res CN'!R24/SUMIFS(R$138:R$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(R$126:R$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.526086752942934},{"$f":"'O - Res CN'!S24/SUMIFS(S$138:S$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(S$126:S$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.585109626484822},{"$f":"'O - Res CN'!T24/SUMIFS(T$138:T$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(T$126:T$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.630254069631906},{"$f":"'O - Res CN'!U24/SUMIFS(U$138:U$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(U$126:U$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.663891407927299},{"$f":"'O - Res CN'!V24/SUMIFS(V$138:V$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(V$126:V$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.690134330316255},{"$f":"'O - Res CN'!W24/SUMIFS(W$138:W$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(W$126:W$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.713943533794058},{"$f":"'O - Res CN'!X24/SUMIFS(X$138:X$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(X$126:X$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.737642955432715},{"$f":"'O - Res CN'!Y24/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.762524946359477},{"$f":"'O - Res CN'!Z24/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.786169331926605},{"$f":"'O - Res CN'!AA24/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.808298202415653},{"$f":"'O - Res CN'!AB24/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.828633648108159},{"$f":"'O - Res CN'!AC24/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.846897759285667},{"$f":"'O - Res CN'!AD24/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.862812626229726},{"$f":"'O - Res CN'!AE24/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.876100339221885},{"$f":"'O - Res CN'!AF24/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.88648298854368},{"$f":"'O - Res CN'!AG24/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.88648298854368},{"$f":"'O - Res CN'!AH24/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.88648298854368},{"$f":"'O - Res CN'!AI24/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.886482988543683},{"$f":"'O - Res CN'!AJ24/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.88648298854368},{"$f":"'O - Res CN'!AK24/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.88648298854368},{"$f":"'O - Res CN'!AL24/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.88648298854368},{"$f":"'O - Res CN'!AM24/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.88648298854368},{"$f":"'O - Res CN'!AN24/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.886482988543683},{"$f":"'O - Res CN'!AO24/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.88648298854368},{"$f":"'O - Res CN'!AP24/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.886482988543683},{"$f":"'O - Res CN'!AQ24/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":17.88648298854368},null,{"$f":"'O - Res CN'!Q24/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":20.299374899538606},{"$f":"'O - Res CN'!R24/SUMIFS(R$138:R$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":28.796417315982659},{"$f":"'O - Res CN'!S24/SUMIFS(S$138:S$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":43.018024452313931},{"$f":"'O - Res CN'!T24/SUMIFS(T$138:T$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":57.25487327184765},{"$f":"'O - Res CN'!U24/SUMIFS(U$138:U$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.514313753357513},{"$f":"'O - Res CN'!V24/SUMIFS(V$138:V$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.49725254999322},{"$f":"'O - Res CN'!W24/SUMIFS(W$138:W$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.483403493481731},{"$f":"'O - Res CN'!X24/SUMIFS(X$138:X$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.474583366877923},{"$f":"'O - Res CN'!Y24/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.471898530285898},{"$f":"'O - Res CN'!Z24/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.470655934993559},{"$f":"'O - Res CN'!AA24/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.469658286660504},{"$f":"'O - Res CN'!AB24/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.467659449439836},{"$f":"'O - Res CN'!AC24/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.463402816758801},{"$f":"'O - Res CN'!AD24/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.443072150756166},{"$f":"'O - Res CN'!AE24/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.418366043027262},{"$f":"'O - Res CN'!AF24/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.388152604531967},{"$f":"'O - Res CN'!AG24/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.333114299780206},{"$f":"'O - Res CN'!AH24/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.278847191915176},{"$f":"'O - Res CN'!AI24/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.210400952745786},{"$f":"'O - Res CN'!AJ24/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.14293916729288},{"$f":"'O - Res CN'!AK24/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.07644597126891},{"$f":"'O - Res CN'!AL24/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":71.010905801606242},{"$f":"'O - Res CN'!AM24/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":70.946303389529646},{"$f":"'O - Res CN'!AN24/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":70.864986755542574},{"$f":"'O - Res CN'!AO24/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":70.784869297752749},{"$f":"'O - Res CN'!AP24/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":70.705930883364559},{"$f":"'O - Res CN'!AQ24/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":70.628151783979263},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E24,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3031,null,null,null,{"$f":"'O - Comm CN'!Q24/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1471726216442051},{"$f":"'O - Comm CN'!R24/SUMIFS(R$138:R$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1485271935398325},{"$f":"'O - Comm CN'!S24/SUMIFS(S$138:S$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1496230882337772},{"$f":"'O - Comm CN'!T24/SUMIFS(T$138:T$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.150461298113052},{"$f":"'O - Comm CN'!U24/SUMIFS(U$138:U$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1510858522620493},{"$f":"'O - Comm CN'!V24/SUMIFS(V$138:V$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1515731121610315},{"$f":"'O - Comm CN'!W24/SUMIFS(W$138:W$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1520151844999844},{"$f":"'O - Comm CN'!X24/SUMIFS(X$138:X$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1524552184879082},{"$f":"'O - Comm CN'!Y24/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1529172095804308},{"$f":"'O - Comm CN'!Z24/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.153356221697762},{"$f":"'O - Comm CN'!AA24/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1537670948101111},{"$f":"'O - Comm CN'!AB24/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1541446688876864},{"$f":"'O - Comm CN'!AC24/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1544837839006965},{"$f":"'O - Comm CN'!AD24/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1547792798193501},{"$f":"'O - Comm CN'!AE24/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1550259966138556},{"$f":"'O - Comm CN'!AF24/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1552187742544222},{"$f":"'O - Comm CN'!AG24/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1552187742544222},{"$f":"'O - Comm CN'!AH24/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.155218774254422},{"$f":"'O - Comm CN'!AI24/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.155218774254422},{"$f":"'O - Comm CN'!AJ24/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.155218774254422},{"$f":"'O - Comm CN'!AK24/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.155218774254422},{"$f":"'O - Comm CN'!AL24/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.155218774254422},{"$f":"'O - Comm CN'!AM24/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1552187742544222},{"$f":"'O - Comm CN'!AN24/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.155218774254422},{"$f":"'O - Comm CN'!AO24/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.155218774254422},{"$f":"'O - Comm CN'!AP24/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.155218774254422},{"$f":"'O - Comm CN'!AQ24/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM24,$B$126:$B$133,$B24,$C$126:$C$133,$C24)","v":1.1552187742544222},null,{"$f":"'O - Comm CN'!Q24/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":0.77800847678795693},{"$f":"'O - Comm CN'!R24/SUMIFS(R$138:R$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":1.1053769086640406},{"$f":"'O - Comm CN'!S24/SUMIFS(S$138:S$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":1.6522702412791936},{"$f":"'O - Comm CN'!T24/SUMIFS(T$138:T$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.1988961834415286},{"$f":"'O - Comm CN'!U24/SUMIFS(U$138:U$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7457136557442618},{"$f":"'O - Comm CN'!V24/SUMIFS(V$138:V$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7440227106683888},{"$f":"'O - Comm CN'!W24/SUMIFS(W$138:W$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7425268623307297},{"$f":"'O - Comm CN'!X24/SUMIFS(X$138:X$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7411544105784444},{"$f":"'O - Comm CN'!Y24/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7398690565310955},{"$f":"'O - Comm CN'!Z24/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7386789402225795},{"$f":"'O - Comm CN'!AA24/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.737569618091336},{"$f":"'O - Comm CN'!AB24/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7365254279611113},{"$f":"'O - Comm CN'!AC24/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7355304040239581},{"$f":"'O - Comm CN'!AD24/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7342742812847707},{"$f":"'O - Comm CN'!AE24/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7330443994362539},{"$f":"'O - Comm CN'!AF24/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7318275958539671},{"$f":"'O - Comm CN'!AG24/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7305367515779033},{"$f":"'O - Comm CN'!AH24/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7292632394196414},{"$f":"'O - Comm CN'!AI24/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7276559084206879},{"$f":"'O - Comm CN'!AJ24/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7260705258243059},{"$f":"'O - Comm CN'!AK24/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7245067679909383},{"$f":"'O - Comm CN'!AL24/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7229643166748039},{"$f":"'O - Comm CN'!AM24/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7214428589180364},{"$f":"'O - Comm CN'!AN24/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7195262424992674},{"$f":"'O - Comm CN'!AO24/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7176362311487647},{"$f":"'O - Comm CN'!AP24/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.715772421153706},{"$f":"'O - Comm CN'!AQ24/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM24,$B$138:$B$145,$B24,$C$138:$C$145,$C24)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM24,'O - CN sum'!$B$12:$B$19,$B24,'O - CN sum'!$C$12:$C$19,$C24)","v":2.7139344158287924}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D25,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D25,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E25,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3032,null,null,null,{"$f":"'O - Res CN'!Q25/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.051804103953693},{"$f":"'O - Res CN'!R25/SUMIFS(R$138:R$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(R$126:R$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.146032067657234},{"$f":"'O - Res CN'!S25/SUMIFS(S$138:S$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(S$126:S$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.200103321472749},{"$f":"'O - Res CN'!T25/SUMIFS(T$138:T$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(T$126:T$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.230472548753784},{"$f":"'O - Res CN'!U25/SUMIFS(U$138:U$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(U$126:U$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.246780855749012},{"$f":"'O - Res CN'!V25/SUMIFS(V$138:V$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(V$126:V$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.254944194594088},{"$f":"'O - Res CN'!W25/SUMIFS(W$138:W$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(W$126:W$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.261884401717349},{"$f":"'O - Res CN'!X25/SUMIFS(X$138:X$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(X$126:X$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.268383611609178},{"$f":"'O - Res CN'!Y25/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.275149709386643},{"$f":"'O - Res CN'!Z25/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.281239197386348},{"$f":"'O - Res CN'!AA25/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.286652075608323},{"$f":"'O - Res CN'!AB25/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.291388344052539},{"$f":"'O - Res CN'!AC25/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.29544800271902},{"$f":"'O - Res CN'!AD25/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.298831051607742},{"$f":"'O - Res CN'!AE25/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.301537490718726},{"$f":"'O - Res CN'!AF25/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AG25/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AH25/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AI25/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AJ25/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AK25/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AL25/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051972},{"$f":"'O - Res CN'!AM25/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AN25/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AO25/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AP25/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051968},{"$f":"'O - Res CN'!AQ25/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":29.303567320051972},null,{"$f":"'O - Res CN'!Q25/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":33.789549233045591},{"$f":"'O - Res CN'!R25/SUMIFS(R$138:R$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":47.88868812282567},{"$f":"'O - Res CN'!S25/SUMIFS(S$138:S$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":71.431500023255907},{"$f":"'O - Res CN'!T25/SUMIFS(T$138:T$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":94.926992818434272},{"$f":"'O - Res CN'!U25/SUMIFS(U$138:U$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":118.4089855452271},{"$f":"'O - Res CN'!V25/SUMIFS(V$138:V$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":118.2381147797343},{"$f":"'O - Res CN'!W25/SUMIFS(W$138:W$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":118.08432637696015},{"$f":"'O - Res CN'!X25/SUMIFS(X$138:X$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":117.9381910955085},{"$f":"'O - Res CN'!Y25/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":117.79578273960702},{"$f":"'O - Res CN'!Z25/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":117.66161296295041},{"$f":"'O - Res CN'!AA25/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":117.53548780534901},{"$f":"'O - Res CN'!AB25/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":117.41712844024775},{"$f":"'O - Res CN'!AC25/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":117.30623605026564},{"$f":"'O - Res CN'!AD25/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":117.18190995740378},{"$f":"'O - Res CN'!AE25/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":117.06512552651776},{"$f":"'O - Res CN'!AF25/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":116.95577811696847},{"$f":"'O - Res CN'!AG25/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":116.86560842460874},{"$f":"'O - Res CN'!AH25/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":116.77670219024137},{"$f":"'O - Res CN'!AI25/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":116.66456617230035},{"$f":"'O - Res CN'!AJ25/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":116.55404299271183},{"$f":"'O - Res CN'!AK25/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":116.44510666088729},{"$f":"'O - Res CN'!AL25/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":116.33773167972932},{"$f":"'O - Res CN'!AM25/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":116.23189303428198},{"$f":"'O - Res CN'!AN25/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":116.09867134616103},{"$f":"'O - Res CN'!AO25/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":115.96741427794035},{"$f":"'O - Res CN'!AP25/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":115.83808884590071},{"$f":"'O - Res CN'!AQ25/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":115.71066272884967},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E25,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3032,null,null,null,{"$f":"'O - Comm CN'!Q25/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3420755314933799},{"$f":"'O - Comm CN'!R25/SUMIFS(R$138:R$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3438250892367971},{"$f":"'O - Comm CN'!S25/SUMIFS(S$138:S$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3448290457810224},{"$f":"'O - Comm CN'!T25/SUMIFS(T$138:T$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3453929199714729},{"$f":"'O - Comm CN'!U25/SUMIFS(U$138:U$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3456957210048826},{"$f":"'O - Comm CN'!V25/SUMIFS(V$138:V$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3458472920685793},{"$f":"'O - Comm CN'!W25/SUMIFS(W$138:W$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3459761528932879},{"$f":"'O - Comm CN'!X25/SUMIFS(X$138:X$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3460968255953756},{"$f":"'O - Comm CN'!Y25/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3462224536817102},{"$f":"'O - Comm CN'!Z25/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3463355189594111},{"$f":"'O - Comm CN'!AA25/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3464360214284787},{"$f":"'O - Comm CN'!AB25/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.346523961088913},{"$f":"'O - Comm CN'!AC25/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3465993379407135},{"$f":"'O - Comm CN'!AD25/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3466621519838808},{"$f":"'O - Comm CN'!AE25/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467124032184148},{"$f":"'O - Comm CN'!AF25/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443151},{"$f":"'O - Comm CN'!AG25/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443149},{"$f":"'O - Comm CN'!AH25/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443149},{"$f":"'O - Comm CN'!AI25/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443151},{"$f":"'O - Comm CN'!AJ25/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443149},{"$f":"'O - Comm CN'!AK25/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443149},{"$f":"'O - Comm CN'!AL25/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443149},{"$f":"'O - Comm CN'!AM25/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443149},{"$f":"'O - Comm CN'!AN25/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443149},{"$f":"'O - Comm CN'!AO25/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443149},{"$f":"'O - Comm CN'!AP25/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443149},{"$f":"'O - Comm CN'!AQ25/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM25,$B$126:$B$133,$B25,$C$126:$C$133,$C25)","v":1.3467500916443151},null,{"$f":"'O - Comm CN'!Q25/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":0.91019095146727913},{"$f":"'O - Comm CN'!R25/SUMIFS(R$138:R$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":1.2933374423182364},{"$f":"'O - Comm CN'!S25/SUMIFS(S$138:S$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":1.9328256666849639},{"$f":"'O - Comm CN'!T25/SUMIFS(T$138:T$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":2.5714722970748869},{"$f":"'O - Comm CN'!U25/SUMIFS(U$138:U$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.2099214062780161},{"$f":"'O - Comm CN'!V25/SUMIFS(V$138:V$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.2069483869742474},{"$f":"'O - Comm CN'!W25/SUMIFS(W$138:W$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.204276996547232},{"$f":"'O - Comm CN'!X25/SUMIFS(X$138:X$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.2017376392184054},{"$f":"'O - Comm CN'!Y25/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1992524817911185},{"$f":"'O - Comm CN'!Z25/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1969140694625788},{"$f":"'O - Comm CN'!AA25/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.194719594228868},{"$f":"'O - Comm CN'!AB25/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1926648003581501},{"$f":"'O - Comm CN'!AC25/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1907450605579113},{"$f":"'O - Comm CN'!AD25/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1886125358303543},{"$f":"'O - Comm CN'!AE25/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.18661640695341},{"$f":"'O - Comm CN'!AF25/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1847552576760032},{"$f":"'O - Comm CN'!AG25/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.183250395838721},{"$f":"'O - Comm CN'!AH25/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1817657397250283},{"$f":"'O - Comm CN'!AI25/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1798919187498282},{"$f":"'O - Comm CN'!AJ25/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.178043685147196},{"$f":"'O - Comm CN'!AK25/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1762206616192441},{"$f":"'O - Comm CN'!AL25/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1744224771561314},{"$f":"'O - Comm CN'!AM25/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1726487669126469},{"$f":"'O - Comm CN'!AN25/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1704143820539956},{"$f":"'O - Comm CN'!AO25/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1682110132928352},{"$f":"'O - Comm CN'!AP25/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1660381899821397},{"$f":"'O - Comm CN'!AQ25/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM25,$B$138:$B$145,$B25,$C$138:$C$145,$C25)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM25,'O - CN sum'!$B$12:$B$19,$B25,'O - CN sum'!$C$12:$C$19,$C25)","v":3.1638954496675464}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D26,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D26,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E26,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3033,null,null,null,{"$f":"'O - Res CN'!Q26/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.749871172252405},{"$f":"'O - Res CN'!R26/SUMIFS(R$138:R$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(R$126:R$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.797060368376211},{"$f":"'O - Res CN'!S26/SUMIFS(S$138:S$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(S$126:S$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.827460633662756},{"$f":"'O - Res CN'!T26/SUMIFS(T$138:T$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(T$126:T$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.847006129231517},{"$f":"'O - Res CN'!U26/SUMIFS(U$138:U$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(U$126:U$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.857502080911793},{"$f":"'O - Res CN'!V26/SUMIFS(V$138:V$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(V$126:V$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.862755968399483},{"$f":"'O - Res CN'!W26/SUMIFS(W$138:W$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(W$126:W$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.867222653913693},{"$f":"'O - Res CN'!X26/SUMIFS(X$138:X$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(X$126:X$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.871405515629785},{"$f":"'O - Res CN'!Y26/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.875683112815047},{"$f":"'O - Res CN'!Z26/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.879532950281778},{"$f":"'O - Res CN'!AA26/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.882955028029983},{"$f":"'O - Res CN'!AB26/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.885949346059665},{"$f":"'O - Res CN'!AC26/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.88851590437082},{"$f":"'O - Res CN'!AD26/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.890654702963445},{"$f":"'O - Res CN'!AE26/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.892365741837548},{"$f":"'O - Res CN'!AF26/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993127},{"$f":"'O - Res CN'!AG26/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993127},{"$f":"'O - Res CN'!AH26/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993127},{"$f":"'O - Res CN'!AI26/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993127},{"$f":"'O - Res CN'!AJ26/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993127},{"$f":"'O - Res CN'!AK26/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993127},{"$f":"'O - Res CN'!AL26/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993127},{"$f":"'O - Res CN'!AM26/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993124},{"$f":"'O - Res CN'!AN26/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993124},{"$f":"'O - Res CN'!AO26/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993124},{"$f":"'O - Res CN'!AP26/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993127},{"$f":"'O - Res CN'!AQ26/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":17.893649020993127},null,{"$f":"'O - Res CN'!Q26/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":20.644506059209498},{"$f":"'O - Res CN'!R26/SUMIFS(R$138:R$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":29.241643305197105},{"$f":"'O - Res CN'!S26/SUMIFS(S$138:S$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":43.610881805737634},{"$f":"'O - Res CN'!T26/SUMIFS(T$138:T$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":57.958783246983174},{"$f":"'O - Res CN'!U26/SUMIFS(U$138:U$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":72.298169025905096},{"$f":"'O - Res CN'!V26/SUMIFS(V$138:V$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":72.194928023970775},{"$f":"'O - Res CN'!W26/SUMIFS(W$138:W$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":72.101950863791131},{"$f":"'O - Res CN'!X26/SUMIFS(X$138:X$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":72.01358526719774},{"$f":"'O - Res CN'!Y26/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.927218312535842},{"$f":"'O - Res CN'!Z26/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.84582154371914},{"$f":"'O - Res CN'!AA26/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.769276911347475},{"$f":"'O - Res CN'!AB26/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.697414508809729},{"$f":"'O - Res CN'!AC26/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.630052186684125},{"$f":"'O - Res CN'!AD26/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.554427710406003},{"$f":"'O - Res CN'!AE26/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.48334937025183},{"$f":"'O - Res CN'!AF26/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.416753521682523},{"$f":"'O - Res CN'!AG26/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.361693166409253},{"$f":"'O - Res CN'!AH26/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.307404316994692},{"$f":"'O - Res CN'!AI26/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.238930655555009},{"$f":"'O - Res CN'!AJ26/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.171441842242913},{"$f":"'O - Res CN'!AK26/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.104922006414981},{"$f":"'O - Res CN'!AL26/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":71.039355578768408},{"$f":"'O - Res CN'!AM26/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":70.974727284410676},{"$f":"'O - Res CN'!AN26/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":70.893378071764147},{"$f":"'O - Res CN'!AO26/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":70.8132285157523},{"$f":"'O - Res CN'!AP26/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":70.734258475513485},{"$f":"'O - Res CN'!AQ26/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":70.656448214745026},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E26,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3033,null,null,null,{"$f":"'O - Comm CN'!Q26/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.4496215663303415},{"$f":"'O - Comm CN'!R26/SUMIFS(R$138:R$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45049774172710361},{"$f":"'O - Comm CN'!S26/SUMIFS(S$138:S$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45106219220914251},{"$f":"'O - Comm CN'!T26/SUMIFS(T$138:T$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.4514250990552337},{"$f":"'O - Comm CN'!U26/SUMIFS(U$138:U$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45161998041332529},{"$f":"'O - Comm CN'!V26/SUMIFS(V$138:V$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45171753085563404},{"$f":"'O - Comm CN'!W26/SUMIFS(W$138:W$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45180046509215627},{"$f":"'O - Comm CN'!X26/SUMIFS(X$138:X$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45187812949046646},{"$f":"'O - Comm CN'!Y26/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45195755286952022},{"$f":"'O - Comm CN'!Z26/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45202903391066851},{"$f":"'O - Comm CN'!AA26/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.4520925726139115},{"$f":"'O - Comm CN'!AB26/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45214816897924909},{"$f":"'O - Comm CN'!AC26/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45219582300668137},{"$f":"'O - Comm CN'!AD26/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45223553469620814},{"$f":"'O - Comm CN'!AE26/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45226730404782967},{"$f":"'O - Comm CN'!AF26/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154573},{"$f":"'O - Comm CN'!AG26/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154573},{"$f":"'O - Comm CN'!AH26/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154578},{"$f":"'O - Comm CN'!AI26/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154578},{"$f":"'O - Comm CN'!AJ26/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154567},{"$f":"'O - Comm CN'!AK26/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154578},{"$f":"'O - Comm CN'!AL26/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154567},{"$f":"'O - Comm CN'!AM26/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154578},{"$f":"'O - Comm CN'!AN26/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154578},{"$f":"'O - Comm CN'!AO26/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154567},{"$f":"'O - Comm CN'!AP26/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154567},{"$f":"'O - Comm CN'!AQ26/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM26,$B$126:$B$133,$B26,$C$126:$C$133,$C26)","v":0.45229113106154573},null,{"$f":"'O - Comm CN'!Q26/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":0.30493178040660868},{"$f":"'O - Comm CN'!R26/SUMIFS(R$138:R$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":0.43357249520201879},{"$f":"'O - Comm CN'!S26/SUMIFS(S$138:S$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":0.64827911406887917},{"$f":"'O - Comm CN'!T26/SUMIFS(T$138:T$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":0.86281644506456434},{"$f":"'O - Comm CN'!U26/SUMIFS(U$138:U$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0772603494265935},{"$f":"'O - Comm CN'!V26/SUMIFS(V$138:V$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0763738319218228},{"$f":"'O - Comm CN'!W26/SUMIFS(W$138:W$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0755716839501195},{"$f":"'O - Comm CN'!X26/SUMIFS(X$138:X$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0748076869502465},{"$f":"'O - Comm CN'!Y26/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0740619566459231},{"$f":"'O - Comm CN'!Z26/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0733564984094872},{"$f":"'O - Comm CN'!AA26/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0726904042590044},{"$f":"'O - Comm CN'!AB26/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0720622769156332},{"$f":"'O - Comm CN'!AC26/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0714705911484799},{"$f":"'O - Comm CN'!AD26/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0707985614327511},{"$f":"'O - Comm CN'!AE26/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0701634647183544},{"$f":"'O - Comm CN'!AF26/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0695648484343392},{"$f":"'O - Comm CN'!AG26/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0690594572213006},{"$f":"'O - Comm CN'!AH26/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0685608518771721},{"$f":"'O - Comm CN'!AI26/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0679315498162045},{"$f":"'O - Comm CN'!AJ26/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0673108409914662},{"$f":"'O - Comm CN'!AK26/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0666985986916331},{"$f":"'O - Comm CN'!AL26/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0660946983171502},{"$f":"'O - Comm CN'!AM26/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0654990173387875},{"$f":"'O - Comm CN'!AN26/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0647486238833006},{"$f":"'O - Comm CN'!AO26/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0640086468412986},{"$f":"'O - Comm CN'!AP26/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0632789281511803},{"$f":"'O - Comm CN'!AQ26/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM26,$B$138:$B$145,$B26,$C$138:$C$145,$C26)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM26,'O - CN sum'!$B$12:$B$19,$B26,'O - CN sum'!$C$12:$C$19,$C26)","v":1.0625593125027599}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D27,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D27,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E27,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3034,null,null,null,{"$f":"'O - Res CN'!Q27/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.05218533510158},{"$f":"'O - Res CN'!R27/SUMIFS(R$138:R$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(R$126:R$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.089167228373217},{"$f":"'O - Res CN'!S27/SUMIFS(S$138:S$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(S$126:S$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.112991736069997},{"$f":"'O - Res CN'!T27/SUMIFS(T$138:T$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(T$126:T$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.128287797474213},{"$f":"'O - Res CN'!U27/SUMIFS(U$138:U$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(U$126:U$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.136501798538164},{"$f":"'O - Res CN'!V27/SUMIFS(V$138:V$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(V$126:V$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.140613425451892},{"$f":"'O - Res CN'!W27/SUMIFS(W$138:W$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(W$126:W$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.144108997905315},{"$f":"'O - Res CN'!X27/SUMIFS(X$138:X$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(X$126:X$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.147382453389197},{"$f":"'O - Res CN'!Y27/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.150731001663695},{"$f":"'O - Res CN'!Z27/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.153744695110746},{"$f":"'O - Res CN'!AA27/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.156423533730345},{"$f":"'O - Res CN'!AB27/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.158767517522497},{"$f":"'O - Res CN'!AC27/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.160776646487198},{"$f":"'O - Res CN'!AD27/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.162450920624449},{"$f":"'O - Res CN'!AE27/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.163790339934247},{"$f":"'O - Res CN'!AF27/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416597},{"$f":"'O - Res CN'!AG27/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416599},{"$f":"'O - Res CN'!AH27/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416597},{"$f":"'O - Res CN'!AI27/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416597},{"$f":"'O - Res CN'!AJ27/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416597},{"$f":"'O - Res CN'!AK27/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416597},{"$f":"'O - Res CN'!AL27/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416599},{"$f":"'O - Res CN'!AM27/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416597},{"$f":"'O - Res CN'!AN27/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416599},{"$f":"'O - Res CN'!AO27/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416597},{"$f":"'O - Res CN'!AP27/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416597},{"$f":"'O - Res CN'!AQ27/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":14.164794904416599},null,{"$f":"'O - Res CN'!Q27/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":16.343804553868573},{"$f":"'O - Res CN'!R27/SUMIFS(R$138:R$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":23.149351299129844},{"$f":"'O - Res CN'!S27/SUMIFS(S$138:S$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":34.524267206341129},{"$f":"'O - Res CN'!T27/SUMIFS(T$138:T$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":45.882114018193874},{"$f":"'O - Res CN'!U27/SUMIFS(U$138:U$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":57.233267667273807},{"$f":"'O - Res CN'!V27/SUMIFS(V$138:V$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":57.151347209316768},{"$f":"'O - Res CN'!W27/SUMIFS(W$138:W$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":57.077581207378692},{"$f":"'O - Res CN'!X27/SUMIFS(X$138:X$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":57.007476648872711},{"$f":"'O - Res CN'!Y27/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.938955094194881},{"$f":"'O - Res CN'!Z27/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.87438359648327},{"$f":"'O - Res CN'!AA27/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.813668606453632},{"$f":"'O - Res CN'!AB27/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.756675533206838},{"$f":"'O - Res CN'!AC27/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.703260103540288},{"$f":"'O - Res CN'!AD27/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.643319511059353},{"$f":"'O - Res CN'!AE27/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.586992904412668},{"$f":"'O - Res CN'!AF27/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.534229836914449},{"$f":"'O - Res CN'!AG27/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.490643498605536},{"$f":"'O - Res CN'!AH27/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.447667892196129},{"$f":"'O - Res CN'!AI27/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.393463444041956},{"$f":"'O - Res CN'!AJ27/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.340038611701345},{"$f":"'O - Res CN'!AK27/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.287380831811241},{"$f":"'O - Res CN'!AL27/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.235477779552902},{"$f":"'O - Res CN'!AM27/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.184317363165761},{"$f":"'O - Res CN'!AN27/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.11992049747213},{"$f":"'O - Res CN'!AO27/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":56.056473292195221},{"$f":"'O - Res CN'!AP27/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":55.993959803623717},{"$f":"'O - Res CN'!AQ27/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":55.932364408299307},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E27,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3034,null,null,null,{"$f":"'O - Comm CN'!Q27/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.2215626467240171},{"$f":"'O - Comm CN'!R27/SUMIFS(R$138:R$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22224930018862107},{"$f":"'O - Comm CN'!S27/SUMIFS(S$138:S$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22269165668541588},{"$f":"'O - Comm CN'!T27/SUMIFS(T$138:T$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22297566306337099},{"$f":"'O - Comm CN'!U27/SUMIFS(U$138:U$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22312817478707841},{"$f":"'O - Comm CN'!V27/SUMIFS(V$138:V$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22320451654829471},{"$f":"'O - Comm CN'!W27/SUMIFS(W$138:W$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22326941984889881},{"$f":"'O - Comm CN'!X27/SUMIFS(X$138:X$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22333019903975102},{"$f":"'O - Comm CN'!Y27/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22339237250007635},{"$f":"'O - Comm CN'!Z27/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22344832861436917},{"$f":"'O - Comm CN'!AA27/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22349806738262942},{"$f":"'O - Comm CN'!AB27/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22354158880485717},{"$f":"'O - Comm CN'!AC27/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22357889288105237},{"$f":"'O - Comm CN'!AD27/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22360997961121498},{"$f":"'O - Comm CN'!AE27/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22363484899534516},{"$f":"'O - Comm CN'!AF27/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344275},{"$f":"'O - Comm CN'!AG27/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344275},{"$f":"'O - Comm CN'!AH27/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344273},{"$f":"'O - Comm CN'!AI27/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344275},{"$f":"'O - Comm CN'!AJ27/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344273},{"$f":"'O - Comm CN'!AK27/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344273},{"$f":"'O - Comm CN'!AL27/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344273},{"$f":"'O - Comm CN'!AM27/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344275},{"$f":"'O - Comm CN'!AN27/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344273},{"$f":"'O - Comm CN'!AO27/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344273},{"$f":"'O - Comm CN'!AP27/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344273},{"$f":"'O - Comm CN'!AQ27/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM27,$B$126:$B$133,$B27,$C$126:$C$133,$C27)","v":0.22365350103344275},null,{"$f":"'O - Comm CN'!Q27/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.15026301538106576},{"$f":"'O - Comm CN'!R27/SUMIFS(R$138:R$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.21389937110507276},{"$f":"'O - Comm CN'!S27/SUMIFS(S$138:S$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.32005863581582228},{"$f":"'O - Comm CN'!T27/SUMIFS(T$138:T$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.4261771650333348},{"$f":"'O - Comm CN'!U27/SUMIFS(U$138:U$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.53223317382472912},{"$f":"'O - Comm CN'!V27/SUMIFS(V$138:V$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.5318622465775602},{"$f":"'O - Comm CN'!W27/SUMIFS(W$138:W$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.53152283903130371},{"$f":"'O - Comm CN'!X27/SUMIFS(X$138:X$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.53119856658412834},{"$f":"'O - Comm CN'!Y27/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.53088447617220502},{"$f":"'O - Comm CN'!Z27/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.53058475802324157},{"$f":"'O - Comm CN'!AA27/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.5302989847093138},{"$f":"'O - Comm CN'!AB27/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.53002648494739768},{"$f":"'O - Comm CN'!AC27/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52976652223531107},{"$f":"'O - Comm CN'!AD27/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52946136718456205},{"$f":"'O - Comm CN'!AE27/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52916901728389065},{"$f":"'O - Comm CN'!AF27/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.5288892629249734},{"$f":"'O - Comm CN'!AG27/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52863935195740197},{"$f":"'O - Comm CN'!AH27/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52839279653504245},{"$f":"'O - Comm CN'!AI27/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.5280816128759408},{"$f":"'O - Comm CN'!AJ27/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52777467848735526},{"$f":"'O - Comm CN'!AK27/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52747193071178611},{"$f":"'O - Comm CN'!AL27/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.5271733079359836},{"$f":"'O - Comm CN'!AM27/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52687874957045211},{"$f":"'O - Comm CN'!AN27/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52650768741170861},{"$f":"'O - Comm CN'!AO27/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52614177606664281},{"$f":"'O - Comm CN'!AP27/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52578093737535248},{"$f":"'O - Comm CN'!AQ27/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM27,$B$138:$B$145,$B27,$C$138:$C$145,$C27)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM27,'O - CN sum'!$B$12:$B$19,$B27,'O - CN sum'!$C$12:$C$19,$C27)","v":0.52542509453848341}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D28,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D28,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E28,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3036,null,null,null,{"$f":"'O - Res CN'!Q28/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":5.9545630171067865},{"$f":"'O - Res CN'!R28/SUMIFS(R$138:R$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(R$126:R$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.0265840337630623},{"$f":"'O - Res CN'!S28/SUMIFS(S$138:S$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(S$126:S$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.0729814762372509},{"$f":"'O - Res CN'!T28/SUMIFS(T$138:T$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(T$126:T$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1016049787916558},{"$f":"'O - Res CN'!U28/SUMIFS(U$138:U$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(U$126:U$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.116975829772354},{"$f":"'O - Res CN'!V28/SUMIFS(V$138:V$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(V$126:V$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1246699126056852},{"$f":"'O - Res CN'!W28/SUMIFS(W$138:W$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(W$126:W$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1312111734182313},{"$f":"'O - Res CN'!X28/SUMIFS(X$138:X$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(X$126:X$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1373367869947284},{"$f":"'O - Res CN'!Y28/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1436643833319007},{"$f":"'O - Res CN'!Z28/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1493592200353566},{"$f":"'O - Res CN'!AA28/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1544212971050962},{"$f":"'O - Res CN'!AB28/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1588506145411168},{"$f":"'O - Res CN'!AC28/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1626471723434211},{"$f":"'O - Res CN'!AD28/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1658109705120081},{"$f":"'O - Res CN'!AE28/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1683420090468779},{"$f":"'O - Res CN'!AF28/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480287},{"$f":"'O - Res CN'!AG28/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480287},{"$f":"'O - Res CN'!AH28/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480296},{"$f":"'O - Res CN'!AI28/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480296},{"$f":"'O - Res CN'!AJ28/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480296},{"$f":"'O - Res CN'!AK28/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480287},{"$f":"'O - Res CN'!AL28/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480296},{"$f":"'O - Res CN'!AM28/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480296},{"$f":"'O - Res CN'!AN28/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480287},{"$f":"'O - Res CN'!AO28/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480287},{"$f":"'O - Res CN'!AP28/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480296},{"$f":"'O - Res CN'!AQ28/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":6.1702402879480296},null,{"$f":"'O - Res CN'!Q28/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":6.9256284225192219},{"$f":"'O - Res CN'!R28/SUMIFS(R$138:R$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":9.9020409560016702},{"$f":"'O - Res CN'!S28/SUMIFS(S$138:S$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":14.856186352671934},{"$f":"'O - Res CN'!T28/SUMIFS(T$138:T$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":19.815177843485539},{"$f":"'O - Res CN'!U28/SUMIFS(U$138:U$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.76528634657042},{"$f":"'O - Res CN'!V28/SUMIFS(V$138:V$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.753744847288846},{"$f":"'O - Res CN'!W28/SUMIFS(W$138:W$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.742081929812162},{"$f":"'O - Res CN'!X28/SUMIFS(X$138:X$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.730658460926271},{"$f":"'O - Res CN'!Y28/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.720548386879244},{"$f":"'O - Res CN'!Z28/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.710140156313276},{"$f":"'O - Res CN'!AA28/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.69940597673628},{"$f":"'O - Res CN'!AB28/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.688299003031236},{"$f":"'O - Res CN'!AC28/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.676766978484942},{"$f":"'O - Res CN'!AD28/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.660420911955221},{"$f":"'O - Res CN'!AE28/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.643680619431326},{"$f":"'O - Res CN'!AF28/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.626532536597306},{"$f":"'O - Res CN'!AG28/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.607546156458898},{"$f":"'O - Res CN'!AH28/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.588825813534374},{"$f":"'O - Res CN'!AI28/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.56521414304823},{"$f":"'O - Res CN'!AJ28/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.541942076272161},{"$f":"'O - Res CN'!AK28/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.519004140555879},{"$f":"'O - Res CN'!AL28/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.49639496715994},{"$f":"'O - Res CN'!AM28/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.47410928886595},{"$f":"'O - Res CN'!AN28/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.446057761272243},{"$f":"'O - Res CN'!AO28/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.418419909485547},{"$f":"'O - Res CN'!AP28/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.391188788362584},{"$f":"'O - Res CN'!AQ28/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":24.364357592263566},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E28,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3036,null,null,null,{"$f":"'O - Comm CN'!Q28/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.19888796738939013},{"$f":"'O - Comm CN'!R28/SUMIFS(R$138:R$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20022520235051267},{"$f":"'O - Comm CN'!S28/SUMIFS(S$138:S$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.2010866770292063},{"$f":"'O - Comm CN'!T28/SUMIFS(T$138:T$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20161813784582053},{"$f":"'O - Comm CN'!U28/SUMIFS(U$138:U$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20190353286338447},{"$f":"'O - Comm CN'!V28/SUMIFS(V$138:V$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20204639111554726},{"$f":"'O - Comm CN'!W28/SUMIFS(W$138:W$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20216784458919235},{"$f":"'O - Comm CN'!X28/SUMIFS(X$138:X$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20228158062088314},{"$f":"'O - Comm CN'!Y28/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20239906692467027},{"$f":"'O - Comm CN'!Z28/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20250480459807871},{"$f":"'O - Comm CN'!AA28/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20259879364110844},{"$f":"'O - Comm CN'!AB28/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20268103405375945},{"$f":"'O - Comm CN'!AC28/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20275152583603176},{"$f":"'O - Comm CN'!AD28/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20281026898792534},{"$f":"'O - Comm CN'!AE28/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20285726350944019},{"$f":"'O - Comm CN'!AF28/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057632},{"$f":"'O - Comm CN'!AG28/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057632},{"$f":"'O - Comm CN'!AH28/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057635},{"$f":"'O - Comm CN'!AI28/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057635},{"$f":"'O - Comm CN'!AJ28/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057632},{"$f":"'O - Comm CN'!AK28/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057632},{"$f":"'O - Comm CN'!AL28/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057632},{"$f":"'O - Comm CN'!AM28/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057632},{"$f":"'O - Comm CN'!AN28/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057629},{"$f":"'O - Comm CN'!AO28/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057632},{"$f":"'O - Comm CN'!AP28/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057632},{"$f":"'O - Comm CN'!AQ28/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM28,$B$126:$B$133,$B28,$C$126:$C$133,$C28)","v":0.20289250940057632},null,{"$f":"'O - Comm CN'!Q28/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.13488512682449957},{"$f":"'O - Comm CN'!R28/SUMIFS(R$138:R$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.19270272088961721},{"$f":"'O - Comm CN'!S28/SUMIFS(S$138:S$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.28900735882360307},{"$f":"'O - Comm CN'!T28/SUMIFS(T$138:T$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.38535616499999592},{"$f":"'O - Comm CN'!U28/SUMIFS(U$138:U$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.48160550860441009},{"$f":"'O - Comm CN'!V28/SUMIFS(V$138:V$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.48144566764782332},{"$f":"'O - Comm CN'!W28/SUMIFS(W$138:W$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.48128770518421221},{"$f":"'O - Comm CN'!X28/SUMIFS(X$138:X$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.48113370307371361},{"$f":"'O - Comm CN'!Y28/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.48099459001005024},{"$f":"'O - Comm CN'!Z28/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.4808537321021874},{"$f":"'O - Comm CN'!AA28/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.48071079911074793},{"$f":"'O - Comm CN'!AB28/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.48056523450227773},{"$f":"'O - Comm CN'!AC28/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.48041641738158958},{"$f":"'O - Comm CN'!AD28/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.4802120302685729},{"$f":"'O - Comm CN'!AE28/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.48000470079877422},{"$f":"'O - Comm CN'!AF28/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47979427665576058},{"$f":"'O - Comm CN'!AG28/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47956756407087814},{"$f":"'O - Comm CN'!AH28/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47934389554739121},{"$f":"'O - Comm CN'!AI28/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47906159800593595},{"$f":"'O - Comm CN'!AJ28/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47878315528970883},{"$f":"'O - Comm CN'!AK28/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47850851055749216},{"$f":"'O - Comm CN'!AL28/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47823760791538383},{"$f":"'O - Comm CN'!AM28/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47797039239820455},{"$f":"'O - Comm CN'!AN28/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47763377467398738},{"$f":"'O - Comm CN'!AO28/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47730182963098339},{"$f":"'O - Comm CN'!AP28/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47697448636460732},{"$f":"'O - Comm CN'!AQ28/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM28,$B$138:$B$145,$B28,$C$138:$C$145,$C28)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM28,'O - CN sum'!$B$12:$B$19,$B28,'O - CN sum'!$C$12:$C$19,$C28)","v":0.47665167520452723}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D29,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D29,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E29,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3037,null,null,null,{"$f":"'O - Res CN'!Q29/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":48.863784508687758},{"$f":"'O - Res CN'!R29/SUMIFS(R$138:R$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(R$126:R$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":48.972054388566022},{"$f":"'O - Res CN'!S29/SUMIFS(S$138:S$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(S$126:S$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.041804105475926},{"$f":"'O - Res CN'!T29/SUMIFS(T$138:T$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(T$126:T$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.080095051205994},{"$f":"'O - Res CN'!U29/SUMIFS(U$138:U$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(U$126:U$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.100657329341189},{"$f":"'O - Res CN'!V29/SUMIFS(V$138:V$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(V$126:V$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.110950049725552},{"$f":"'O - Res CN'!W29/SUMIFS(W$138:W$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(W$126:W$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.119700588283976},{"$f":"'O - Res CN'!X29/SUMIFS(X$138:X$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(X$126:X$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.127895096855212},{"$f":"'O - Res CN'!Y29/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.136046430438064},{"$f":"'O - Res CN'!Z29/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.143382630662629},{"$f":"'O - Res CN'!AA29/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.14990369752892},{"$f":"'O - Res CN'!AB29/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.155609631036917},{"$f":"'O - Res CN'!AC29/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.160500431186627},{"$f":"'O - Res CN'!AD29/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.164576097978049},{"$f":"'O - Res CN'!AE29/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.167836631411191},{"$f":"'O - Res CN'!AF29/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AG29/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AH29/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AI29/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AJ29/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AK29/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AL29/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AM29/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AN29/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AO29/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AP29/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},{"$f":"'O - Res CN'!AQ29/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":49.170282031486053},null,{"$f":"'O - Res CN'!Q29/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":56.832451659845027},{"$f":"'O - Res CN'!R29/SUMIFS(R$138:R$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":80.464038257561782},{"$f":"'O - Res CN'!S29/SUMIFS(S$138:S$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":119.9697683440981},{"$f":"'O - Res CN'!T29/SUMIFS(T$138:T$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":159.38934352440143},{"$f":"'O - Res CN'!U29/SUMIFS(U$138:U$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":198.78970792193238},{"$f":"'O - Res CN'!V29/SUMIFS(V$138:V$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":198.48905232211183},{"$f":"'O - Res CN'!W29/SUMIFS(W$138:W$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":198.21918083529422},{"$f":"'O - Res CN'!X29/SUMIFS(X$138:X$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":197.96293355109705},{"$f":"'O - Res CN'!Y29/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":197.71099746578864},{"$f":"'O - Res CN'!Z29/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":197.47421302085243},{"$f":"'O - Res CN'!AA29/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":197.2522462369914},{"$f":"'O - Res CN'!AB29/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":197.04462150487504},{"$f":"'O - Res CN'!AC29/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":196.85083045648329},{"$f":"'O - Res CN'!AD29/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":196.635794761206},{"$f":"'O - Res CN'!AE29/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":196.43470821101565},{"$f":"'O - Res CN'!AF29/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":196.2473896919744},{"$f":"'O - Res CN'!AG29/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":196.09608834509072},{"$f":"'O - Res CN'!AH29/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":195.94690703312091},{"$f":"'O - Res CN'!AI29/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":195.75874701943295},{"$f":"'O - Res CN'!AJ29/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":195.57329328774119},{"$f":"'O - Res CN'!AK29/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":195.39050222681726},{"$f":"'O - Res CN'!AL29/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":195.21033105349221},{"$f":"'O - Res CN'!AM29/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":195.0327377936124},{"$f":"'O - Res CN'!AN29/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":194.80919681970727},{"$f":"'O - Res CN'!AO29/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":194.58895240398317},{"$f":"'O - Res CN'!AP29/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":194.37194920100177},{"$f":"'O - Res CN'!AQ29/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":194.15813297701973},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E29,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3037,null,null,null,{"$f":"'O - Comm CN'!Q29/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0153716667004906},{"$f":"'O - Comm CN'!R29/SUMIFS(R$138:R$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0173819447461439},{"$f":"'O - Comm CN'!S29/SUMIFS(S$138:S$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0186770078306528},{"$f":"'O - Comm CN'!T29/SUMIFS(T$138:T$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0193879668493107},{"$f":"'O - Comm CN'!U29/SUMIFS(U$138:U$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0197697525901857},{"$f":"'O - Comm CN'!V29/SUMIFS(V$138:V$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0199608604942676},{"$f":"'O - Comm CN'!W29/SUMIFS(W$138:W$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0201233342641787},{"$f":"'O - Comm CN'!X29/SUMIFS(X$138:X$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0202754840651593},{"$f":"'O - Comm CN'!Y29/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0204268322236947},{"$f":"'O - Comm CN'!Z29/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0205630455663761},{"$f":"'O - Comm CN'!AA29/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0206841240932045},{"$f":"'O - Comm CN'!AB29/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.020790067804179},{"$f":"'O - Comm CN'!AC29/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0208808766993001},{"$f":"'O - Comm CN'!AD29/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0209565507785678},{"$f":"'O - Comm CN'!AE29/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210170900419819},{"$f":"'O - Comm CN'!AF29/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AG29/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AH29/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AI29/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AJ29/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AK29/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AL29/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AM29/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895428},{"$f":"'O - Comm CN'!AN29/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AO29/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AP29/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},{"$f":"'O - Comm CN'!AQ29/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM29,$B$126:$B$133,$B29,$C$126:$C$133,$C29)","v":1.0210624944895426},null,{"$f":"'O - Comm CN'!Q29/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":0.68862152816292177},{"$f":"'O - Comm CN'!R29/SUMIFS(R$138:R$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":0.97915880036592273},{"$f":"'O - Comm CN'!S29/SUMIFS(S$138:S$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":1.4640708965751505},{"$f":"'O - Comm CN'!T29/SUMIFS(T$138:T$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":1.9483735032440015},{"$f":"'O - Comm CN'!U29/SUMIFS(U$138:U$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.432482103658407},{"$f":"'O - Comm CN'!V29/SUMIFS(V$138:V$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4304108316118538},{"$f":"'O - Comm CN'!W29/SUMIFS(W$138:W$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4285405997701397},{"$f":"'O - Comm CN'!X29/SUMIFS(X$138:X$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.426760361951203},{"$f":"'O - Comm CN'!Y29/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4250101211354185},{"$f":"'O - Comm CN'!Z29/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4233575607263527},{"$f":"'O - Comm CN'!AA29/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4218006046060765},{"$f":"'O - Comm CN'!AB29/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4203360743748497},{"$f":"'O - Comm CN'!AC29/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4189605051548999},{"$f":"'O - Comm CN'!AD29/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4174102253893506},{"$f":"'O - Comm CN'!AE29/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4159499854104545},{"$f":"'O - Comm CN'!AF29/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4145787462104553},{"$f":"'O - Comm CN'!AG29/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4134378084886232},{"$f":"'O - Comm CN'!AH29/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4123121900948981},{"$f":"'O - Comm CN'!AI29/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4108915194515204},{"$f":"'O - Comm CN'!AJ29/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4094902483289782},{"$f":"'O - Comm CN'!AK29/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4081080906721768},{"$f":"'O - Comm CN'!AL29/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4067447651934191},{"$f":"'O - Comm CN'!AM29/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4053999952788301},{"$f":"'O - Comm CN'!AN29/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4037059567251444},{"$f":"'O - Comm CN'!AO29/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4020354335764855},{"$f":"'O - Comm CN'!AP29/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.4003880690034527},{"$f":"'O - Comm CN'!AQ29/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM29,$B$138:$B$145,$B29,$C$138:$C$145,$C29)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM29,'O - CN sum'!$B$12:$B$19,$B29,'O - CN sum'!$C$12:$C$19,$C29)","v":2.3987635123880593}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D30,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D30,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E30,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3038,null,null,null,{"$f":"'O - Res CN'!Q30/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.853151041333774},{"$f":"'O - Res CN'!R30/SUMIFS(R$138:R$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(R$126:R$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.89480752479691},{"$f":"'O - Res CN'!S30/SUMIFS(S$138:S$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(S$126:S$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.920392998065704},{"$f":"'O - Res CN'!T30/SUMIFS(T$138:T$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(T$126:T$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.936928851106916},{"$f":"'O - Res CN'!U30/SUMIFS(U$138:U$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(U$126:U$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.945808621584067},{"$f":"'O - Res CN'!V30/SUMIFS(V$138:V$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(V$126:V$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.950253508186506},{"$f":"'O - Res CN'!W30/SUMIFS(W$138:W$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(W$126:W$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.954032407267597},{"$f":"'O - Res CN'!X30/SUMIFS(X$138:X$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(X$126:X$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.957571186132821},{"$f":"'O - Res CN'!Y30/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.961186320759381},{"$f":"'O - Res CN'!Z30/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.964439941923285},{"$f":"'O - Res CN'!AA30/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.967332049624542},{"$f":"'O - Res CN'!AB30/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.969862643863131},{"$f":"'O - Res CN'!AC30/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.972031724639066},{"$f":"'O - Res CN'!AD30/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.973839291952345},{"$f":"'O - Res CN'!AE30/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.97528534580297},{"$f":"'O - Res CN'!AF30/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190941},{"$f":"'O - Res CN'!AG30/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190945},{"$f":"'O - Res CN'!AH30/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190945},{"$f":"'O - Res CN'!AI30/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190941},{"$f":"'O - Res CN'!AJ30/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190945},{"$f":"'O - Res CN'!AK30/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190941},{"$f":"'O - Res CN'!AL30/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190945},{"$f":"'O - Res CN'!AM30/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190941},{"$f":"'O - Res CN'!AN30/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190941},{"$f":"'O - Res CN'!AO30/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190945},{"$f":"'O - Res CN'!AP30/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190945},{"$f":"'O - Res CN'!AQ30/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":27.976369886190945},null,{"$f":"'O - Res CN'!Q30/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":32.395420781407552},{"$f":"'O - Res CN'!R30/SUMIFS(R$138:R$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":45.832850753074247},{"$f":"'O - Res CN'!S30/SUMIFS(S$138:S$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":68.300975894973448},{"$f":"'O - Res CN'!T30/SUMIFS(T$138:T$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":90.726163937134146},{"$f":"'O - Res CN'!U30/SUMIFS(U$138:U$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":113.14184851466744},{"$f":"'O - Res CN'!V30/SUMIFS(V$138:V$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":112.9650174835851},{"$f":"'O - Res CN'!W30/SUMIFS(W$138:W$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":112.80657940601323},{"$f":"'O - Res CN'!X30/SUMIFS(X$138:X$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":112.65621692236427},{"$f":"'O - Res CN'!Y30/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":112.50872708349515},{"$f":"'O - Res CN'!Z30/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":112.37028211107766},{"$f":"'O - Res CN'!AA30/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":112.24068925940941},{"$f":"'O - Res CN'!AB30/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":112.11967544643174},{"$f":"'O - Res CN'!AC30/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":112.00694920219279},{"$f":"'O - Res CN'!AD30/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":111.88254955627539},{"$f":"'O - Res CN'!AE30/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":111.76650002355382},{"$f":"'O - Res CN'!AF30/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":111.65869578918502},{"$f":"'O - Res CN'!AG30/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":111.57261000179852},{"$f":"'O - Res CN'!AH30/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":111.48773044871598},{"$f":"'O - Res CN'!AI30/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":111.38067321977118},{"$f":"'O - Res CN'!AJ30/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":111.27515578159053},{"$f":"'O - Res CN'!AK30/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":111.17115332073372},{"$f":"'O - Res CN'!AL30/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":111.06864149490073},{"$f":"'O - Res CN'!AM30/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":110.96759642209616},{"$f":"'O - Res CN'!AN30/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":110.8404085209431},{"$f":"'O - Res CN'!AO30/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":110.71509625944908},{"$f":"'O - Res CN'!AP30/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":110.5916281477712},{"$f":"'O - Res CN'!AQ30/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":110.46997332858673},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E30,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3038,null,null,null,{"$f":"'O - Comm CN'!Q30/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50425280812041628},{"$f":"'O - Comm CN'!R30/SUMIFS(R$138:R$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50502625604757045},{"$f":"'O - Comm CN'!S30/SUMIFS(S$138:S$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50550130889936762},{"$f":"'O - Comm CN'!T30/SUMIFS(T$138:T$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50580833484575527},{"$f":"'O - Comm CN'!U30/SUMIFS(U$138:U$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50597320810192514},{"$f":"'O - Comm CN'!V30/SUMIFS(V$138:V$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50605573759177358},{"$f":"'O - Comm CN'!W30/SUMIFS(W$138:W$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50612590149948267},{"$f":"'O - Comm CN'!X30/SUMIFS(X$138:X$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50619160702597976},{"$f":"'O - Comm CN'!Y30/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50625873027189117},{"$f":"'O - Comm CN'!Z30/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50631914119321131},{"$f":"'O - Comm CN'!AA30/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50637283978994041},{"$f":"'O - Comm CN'!AB30/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50641982606207836},{"$f":"'O - Comm CN'!AC30/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50646010000962505},{"$f":"'O - Comm CN'!AD30/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50649366163258069},{"$f":"'O - Comm CN'!AE30/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.5065205109309453},{"$f":"'O - Comm CN'!AF30/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471875},{"$f":"'O - Comm CN'!AG30/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471875},{"$f":"'O - Comm CN'!AH30/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471875},{"$f":"'O - Comm CN'!AI30/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471875},{"$f":"'O - Comm CN'!AJ30/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471864},{"$f":"'O - Comm CN'!AK30/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471875},{"$f":"'O - Comm CN'!AL30/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471864},{"$f":"'O - Comm CN'!AM30/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471875},{"$f":"'O - Comm CN'!AN30/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471864},{"$f":"'O - Comm CN'!AO30/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471864},{"$f":"'O - Comm CN'!AP30/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471864},{"$f":"'O - Comm CN'!AQ30/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM30,$B$126:$B$133,$B30,$C$126:$C$133,$C30)","v":0.50654064790471875},null,{"$f":"'O - Comm CN'!Q30/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":0.34198249832664734},{"$f":"'O - Comm CN'!R30/SUMIFS(R$138:R$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":0.48605236762700738},{"$f":"'O - Comm CN'!S30/SUMIFS(S$138:S$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":0.72652052500555075},{"$f":"'O - Comm CN'!T30/SUMIFS(T$138:T$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":0.96676004561776407},{"$f":"'O - Comm CN'!U30/SUMIFS(U$138:U$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.2069104525923051},{"$f":"'O - Comm CN'!V30/SUMIFS(V$138:V$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.2058534730895045},{"$f":"'O - Comm CN'!W30/SUMIFS(W$138:W$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.204900681223362},{"$f":"'O - Comm CN'!X30/SUMIFS(X$138:X$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.2039941630162472},{"$f":"'O - Comm CN'!Y30/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.2031068823887741},{"$f":"'O - Comm CN'!Z30/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.2022699864368549},{"$f":"'O - Comm CN'!AA30/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.2014824377217315},{"$f":"'O - Comm CN'!AB30/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.2007426526330733},{"$f":"'O - Comm CN'!AC30/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.2000489061182975},{"$f":"'O - Comm CN'!AD30/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1992703859843801},{"$f":"'O - Comm CN'!AE30/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1985384308732738},{"$f":"'O - Comm CN'!AF30/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1978525204119461},{"$f":"'O - Comm CN'!AG30/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1972865106564663},{"$f":"'O - Comm CN'!AH30/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1967281006927979},{"$f":"'O - Comm CN'!AI30/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1960233177514605},{"$f":"'O - Comm CN'!AJ30/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1953281587517579},{"$f":"'O - Comm CN'!AK30/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1946424817841279},{"$f":"'O - Comm CN'!AL30/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1939661473040721},{"$f":"'O - Comm CN'!AM30/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1932990180857383},{"$f":"'O - Comm CN'!AN30/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1924586195879086},{"$f":"'O - Comm CN'!AO30/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1916298868877768},{"$f":"'O - Comm CN'!AP30/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1908126429652326},{"$f":"'O - Comm CN'!AQ30/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM30,$B$138:$B$145,$B30,$C$138:$C$145,$C30)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM30,'O - CN sum'!$B$12:$B$19,$B30,'O - CN sum'!$C$12:$C$19,$C30)","v":1.1900067138815966}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D31,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D31,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E31,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3039,null,null,null,{"$f":"'O - Res CN'!Q31/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.085164066829609},{"$f":"'O - Res CN'!R31/SUMIFS(R$138:R$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(R$126:R$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.151450707782146},{"$f":"'O - Res CN'!S31/SUMIFS(S$138:S$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(S$126:S$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.198879746709377},{"$f":"'O - Res CN'!T31/SUMIFS(T$138:T$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(T$126:T$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.233881800715693},{"$f":"'O - Res CN'!U31/SUMIFS(U$138:U$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(U$126:U$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.256751239226023},{"$f":"'O - Res CN'!V31/SUMIFS(V$138:V$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(V$126:V$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.272276726370936},{"$f":"'O - Res CN'!W31/SUMIFS(W$138:W$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(W$126:W$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.285484014506665},{"$f":"'O - Res CN'!X31/SUMIFS(X$138:X$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(X$126:X$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.297859590809477},{"$f":"'O - Res CN'!Y31/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.310526744672874},{"$f":"'O - Res CN'!Z31/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.321934097752624},{"$f":"'O - Res CN'!AA31/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.332080113470358},{"$f":"'O - Res CN'!AB31/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.34096325524769},{"$f":"'O - Res CN'!AC31/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.348581986506254},{"$f":"'O - Res CN'!AD31/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.354934770667661},{"$f":"'O - Res CN'!AE31/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.360020071153539},{"$f":"'O - Res CN'!AF31/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},{"$f":"'O - Res CN'!AG31/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},{"$f":"'O - Res CN'!AH31/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385512},{"$f":"'O - Res CN'!AI31/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385512},{"$f":"'O - Res CN'!AJ31/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},{"$f":"'O - Res CN'!AK31/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},{"$f":"'O - Res CN'!AL31/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},{"$f":"'O - Res CN'!AM31/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},{"$f":"'O - Res CN'!AN31/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},{"$f":"'O - Res CN'!AO31/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},{"$f":"'O - Res CN'!AP31/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},{"$f":"'O - Res CN'!AQ31/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":16.363836351385515},null,{"$f":"'O - Res CN'!Q31/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":18.70831984178869},{"$f":"'O - Res CN'!R31/SUMIFS(R$138:R$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":26.537807406534672},{"$f":"'O - Res CN'!S31/SUMIFS(S$138:S$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":39.626924133274947},{"$f":"'O - Res CN'!T31/SUMIFS(T$138:T$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":52.720104970644755},{"$f":"'O - Res CN'!U31/SUMIFS(U$138:U$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.817343522081416},{"$f":"'O - Res CN'!V31/SUMIFS(V$138:V$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.766774686098202},{"$f":"'O - Res CN'!W31/SUMIFS(W$138:W$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.718953132864883},{"$f":"'O - Res CN'!X31/SUMIFS(X$138:X$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.672915333330721},{"$f":"'O - Res CN'!Y31/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.629425770895224},{"$f":"'O - Res CN'!Z31/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.58687901391734},{"$f":"'O - Res CN'!AA31/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.545184135660733},{"$f":"'O - Res CN'!AB31/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.504200717354209},{"$f":"'O - Res CN'!AC31/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.463775034886851},{"$f":"'O - Res CN'!AD31/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.412251099022058},{"$f":"'O - Res CN'!AE31/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.361341665179694},{"$f":"'O - Res CN'!AF31/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.310997550302119},{"$f":"'O - Res CN'!AG31/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.260644565168462},{"$f":"'O - Res CN'!AH31/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.210997126209378},{"$f":"'O - Res CN'!AI31/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.148377601881805},{"$f":"'O - Res CN'!AJ31/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.08665872635828},{"$f":"'O - Res CN'!AK31/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":65.025825985851739},{"$f":"'O - Res CN'!AL31/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":64.96586514215268},{"$f":"'O - Res CN'!AM31/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":64.906762226291406},{"$f":"'O - Res CN'!AN31/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":64.832367942515063},{"$f":"'O - Res CN'!AO31/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":64.759070751054836},{"$f":"'O - Res CN'!AP31/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":64.686852232986539},{"$f":"'O - Res CN'!AQ31/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":64.615694339357361},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E31,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3039,null,null,null,{"$f":"'O - Comm CN'!Q31/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2470926073233135},{"$f":"'O - Comm CN'!R31/SUMIFS(R$138:R$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2483233704790206},{"$f":"'O - Comm CN'!S31/SUMIFS(S$138:S$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2492039991061978},{"$f":"'O - Comm CN'!T31/SUMIFS(T$138:T$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2498538923248916},{"$f":"'O - Comm CN'!U31/SUMIFS(U$138:U$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2502785157770042},{"$f":"'O - Comm CN'!V31/SUMIFS(V$138:V$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2505667819687707},{"$f":"'O - Comm CN'!W31/SUMIFS(W$138:W$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2508120054918015},{"$f":"'O - Comm CN'!X31/SUMIFS(X$138:X$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.251041786381665},{"$f":"'O - Comm CN'!Y31/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2512769810760818},{"$f":"'O - Comm CN'!Z31/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2514887846864766},{"$f":"'O - Comm CN'!AA31/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2516771686827564},{"$f":"'O - Comm CN'!AB31/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.251842104534828},{"$f":"'O - Comm CN'!AC31/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2519835637125978},{"$f":"'O - Comm CN'!AD31/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2521015176859727},{"$f":"'O - Comm CN'!AE31/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2521959379248588},{"$f":"'O - Comm CN'!AF31/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},{"$f":"'O - Comm CN'!AG31/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.252266795899164},{"$f":"'O - Comm CN'!AH31/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},{"$f":"'O - Comm CN'!AI31/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},{"$f":"'O - Comm CN'!AJ31/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},{"$f":"'O - Comm CN'!AK31/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},{"$f":"'O - Comm CN'!AL31/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991636},{"$f":"'O - Comm CN'!AM31/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},{"$f":"'O - Comm CN'!AN31/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},{"$f":"'O - Comm CN'!AO31/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},{"$f":"'O - Comm CN'!AP31/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},{"$f":"'O - Comm CN'!AQ31/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM31,$B$126:$B$133,$B31,$C$126:$C$133,$C31)","v":1.2522667958991638},null,{"$f":"'O - Comm CN'!Q31/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":0.84577386308828317},{"$f":"'O - Comm CN'!R31/SUMIFS(R$138:R$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":1.2014237329638986},{"$f":"'O - Comm CN'!S31/SUMIFS(S$138:S$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":1.7953906929454515},{"$f":"'O - Comm CN'!T31/SUMIFS(T$138:T$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.3888669338120385},{"$f":"'O - Comm CN'!U31/SUMIFS(U$138:U$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9823203781945824},{"$f":"'O - Comm CN'!V31/SUMIFS(V$138:V$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9799094948388571},{"$f":"'O - Comm CN'!W31/SUMIFS(W$138:W$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9777259631138868},{"$f":"'O - Comm CN'!X31/SUMIFS(X$138:X$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9756459561678121},{"$f":"'O - Comm CN'!Y31/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9736177525250409},{"$f":"'O - Comm CN'!Z31/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9716976542601627},{"$f":"'O - Comm CN'!AA31/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9698830934404885},{"$f":"'O - Comm CN'!AB31/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9681701464283892},{"$f":"'O - Comm CN'!AC31/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9665545342719746},{"$f":"'O - Comm CN'!AD31/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9647128565572793},{"$f":"'O - Comm CN'!AE31/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9629697558110433},{"$f":"'O - Comm CN'!AF31/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9613239211913438},{"$f":"'O - Comm CN'!AG31/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.959924635219183},{"$f":"'O - Comm CN'!AH31/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9585441374074204},{"$f":"'O - Comm CN'!AI31/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9568017771853854},{"$f":"'O - Comm CN'!AJ31/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9550832092149792},{"$f":"'O - Comm CN'!AK31/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9533880826682197},{"$f":"'O - Comm CN'!AL31/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.951716052564024},{"$f":"'O - Comm CN'!AM31/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9500667796534503},{"$f":"'O - Comm CN'!AN31/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9479891514541956},{"$f":"'O - Comm CN'!AO31/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9459403633710606},{"$f":"'O - Comm CN'!AP31/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9439199777759737},{"$f":"'O - Comm CN'!AQ31/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM31,$B$138:$B$145,$B31,$C$138:$C$145,$C31)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM31,'O - CN sum'!$B$12:$B$19,$B31,'O - CN sum'!$C$12:$C$19,$C31)","v":2.9419275646587608}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D32,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D32,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E32,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3040,null,null,null,{"$f":"'O - Res CN'!Q32/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.616809140628504},{"$f":"'O - Res CN'!R32/SUMIFS(R$138:R$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(R$126:R$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.676545492941816},{"$f":"'O - Res CN'!S32/SUMIFS(S$138:S$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(S$126:S$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.715028898185899},{"$f":"'O - Res CN'!T32/SUMIFS(T$138:T$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(T$126:T$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.739736419413568},{"$f":"'O - Res CN'!U32/SUMIFS(U$138:U$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(U$126:U$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.753004384302606},{"$f":"'O - Res CN'!V32/SUMIFS(V$138:V$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(V$126:V$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.75964583967902},{"$f":"'O - Res CN'!W32/SUMIFS(W$138:W$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(W$126:W$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.765292190612996},{"$f":"'O - Res CN'!X32/SUMIFS(X$138:X$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(X$126:X$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.770579759008452},{"$f":"'O - Res CN'!Y32/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.775988623773554},{"$f":"'O - Res CN'!Z32/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.780856602062141},{"$f":"'O - Res CN'!AA32/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.785183693874224},{"$f":"'O - Res CN'!AB32/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.788969899209793},{"$f":"'O - Res CN'!AC32/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.792215218068858},{"$f":"'O - Res CN'!AD32/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.794919650451401},{"$f":"'O - Res CN'!AE32/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.797083196357445},{"$f":"'O - Res CN'!AF32/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786974},{"$f":"'O - Res CN'!AG32/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786974},{"$f":"'O - Res CN'!AH32/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786977},{"$f":"'O - Res CN'!AI32/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786977},{"$f":"'O - Res CN'!AJ32/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786977},{"$f":"'O - Res CN'!AK32/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786974},{"$f":"'O - Res CN'!AL32/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786977},{"$f":"'O - Res CN'!AM32/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786974},{"$f":"'O - Res CN'!AN32/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786977},{"$f":"'O - Res CN'!AO32/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786977},{"$f":"'O - Res CN'!AP32/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786977},{"$f":"'O - Res CN'!AQ32/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":28.798705855786977},null,{"$f":"'O - Res CN'!Q32/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":33.283615636742603},{"$f":"'O - Res CN'!R32/SUMIFS(R$138:R$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":47.117293371656459},{"$f":"'O - Res CN'!S32/SUMIFS(S$138:S$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":70.244874301530615},{"$f":"'O - Res CN'!T32/SUMIFS(T$138:T$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":93.333309892237068},{"$f":"'O - Res CN'!U32/SUMIFS(U$138:U$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":116.40987421196807},{"$f":"'O - Res CN'!V32/SUMIFS(V$138:V$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":116.23629439173017},{"$f":"'O - Res CN'!W32/SUMIFS(W$138:W$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":116.08036258818717},{"$f":"'O - Res CN'!X32/SUMIFS(X$138:X$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":115.932269392582},{"$f":"'O - Res CN'!Y32/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":115.78728504184485},{"$f":"'O - Res CN'!Z32/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":115.65091174680485},{"$f":"'O - Res CN'!AA32/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":115.52295558712508},{"$f":"'O - Res CN'!AB32/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":115.40313953757327},{"$f":"'O - Res CN'!AC32/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":115.2911672307369},{"$f":"'O - Res CN'!AD32/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":115.1664950648164},{"$f":"'O - Res CN'!AE32/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":115.04973622107603},{"$f":"'O - Res CN'!AF32/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":114.94078571862045},{"$f":"'O - Res CN'!AG32/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":114.85216953005155},{"$f":"'O - Res CN'!AH32/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":114.76479503177539},{"$f":"'O - Res CN'!AI32/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":114.6545909681796},{"$f":"'O - Res CN'!AJ32/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":114.54597195587804},{"$f":"'O - Res CN'!AK32/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":114.43891245206547},{"$f":"'O - Res CN'!AL32/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":114.3333873989255},{"$f":"'O - Res CN'!AM32/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":114.2293722124766},{"$f":"'O - Res CN'!AN32/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":114.09844575673476},{"$f":"'O - Res CN'!AO32/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":113.96945007310707},{"$f":"'O - Res CN'!AP32/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":113.84235274613987},{"$f":"'O - Res CN'!AQ32/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":113.71712201149185},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E32,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3040,null,null,null,{"$f":"'O - Comm CN'!Q32/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2317944482511076},{"$f":"'O - Comm CN'!R32/SUMIFS(R$138:R$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2329035903109111},{"$f":"'O - Comm CN'!S32/SUMIFS(S$138:S$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2336181227808016},{"$f":"'O - Comm CN'!T32/SUMIFS(T$138:T$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2340768744441668},{"$f":"'O - Comm CN'!U32/SUMIFS(U$138:U$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2343232245699534},{"$f":"'O - Comm CN'!V32/SUMIFS(V$138:V$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2344465383849257},{"$f":"'O - Comm CN'!W32/SUMIFS(W$138:W$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2345513758090867},{"$f":"'O - Comm CN'!X32/SUMIFS(X$138:X$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2346495516145113},{"$f":"'O - Comm CN'!Y32/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2347499795645691},{"$f":"'O - Comm CN'!Z32/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2348403647196213},{"$f":"'O - Comm CN'!AA32/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2349207070796675},{"$f":"'O - Comm CN'!AB32/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2349910066447078},{"$f":"'O - Comm CN'!AC32/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2350512634147428},{"$f":"'O - Comm CN'!AD32/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351014773897717},{"$f":"'O - Comm CN'!AE32/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.235141648569795},{"$f":"'O - Comm CN'!AF32/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548123},{"$f":"'O - Comm CN'!AG32/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548123},{"$f":"'O - Comm CN'!AH32/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548123},{"$f":"'O - Comm CN'!AI32/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548123},{"$f":"'O - Comm CN'!AJ32/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548121},{"$f":"'O - Comm CN'!AK32/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548123},{"$f":"'O - Comm CN'!AL32/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548121},{"$f":"'O - Comm CN'!AM32/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548123},{"$f":"'O - Comm CN'!AN32/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548121},{"$f":"'O - Comm CN'!AO32/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548123},{"$f":"'O - Comm CN'!AP32/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548123},{"$f":"'O - Comm CN'!AQ32/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM32,$B$126:$B$133,$B32,$C$126:$C$133,$C32)","v":1.2351717769548123},null,{"$f":"'O - Comm CN'!Q32/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":0.83539870488378554},{"$f":"'O - Comm CN'!R32/SUMIFS(R$138:R$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":1.1865832755238173},{"$f":"'O - Comm CN'!S32/SUMIFS(S$138:S$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":1.7729902384832206},{"$f":"'O - Comm CN'!T32/SUMIFS(T$138:T$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.3587120520607656},{"$f":"'O - Comm CN'!U32/SUMIFS(U$138:U$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9442618260349103},{"$f":"'O - Comm CN'!V32/SUMIFS(V$138:V$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9414974183250466},{"$f":"'O - Comm CN'!W32/SUMIFS(W$138:W$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9390153503517698},{"$f":"'O - Comm CN'!X32/SUMIFS(X$138:X$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.936656461469549},{"$f":"'O - Comm CN'!Y32/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9343418880810406},{"$f":"'O - Comm CN'!Z32/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9321654817245242},{"$f":"'O - Comm CN'!AA32/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9301246531125642},{"$f":"'O - Comm CN'!AB32/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9282154864031278},{"$f":"'O - Comm CN'!AC32/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9264337262357221},{"$f":"'O - Comm CN'!AD32/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9244603392364121},{"$f":"'O - Comm CN'!AE32/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9226155731823682},{"$f":"'O - Comm CN'!AF32/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9208981199971356},{"$f":"'O - Comm CN'!AG32/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9195179360408399},{"$f":"'O - Comm CN'!AH32/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9181562837628903},{"$f":"'O - Comm CN'!AI32/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9164377089523197},{"$f":"'O - Comm CN'!AJ32/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9147426015991775},{"$f":"'O - Comm CN'!AK32/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9130706156647261},{"$f":"'O - Comm CN'!AL32/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.911421410877308},{"$f":"'O - Comm CN'!AM32/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9097946526191576},{"$f":"'O - Comm CN'!AN32/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9077453866615128},{"$f":"'O - Comm CN'!AO32/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9057245671160796},{"$f":"'O - Comm CN'!AP32/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9037317623289618},{"$f":"'O - Comm CN'!AQ32/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM32,$B$138:$B$145,$B32,$C$138:$C$145,$C32)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM32,'O - CN sum'!$B$12:$B$19,$B32,'O - CN sum'!$C$12:$C$19,$C32)","v":2.9017665481601633}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D38,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D38,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E38,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3046,null,null,null,{"$f":"'O - Res CN'!Q38/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":45.666986107522199},{"$f":"'O - Res CN'!R38/SUMIFS(R$138:R$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(R$126:R$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.101886805419191},{"$f":"'O - Res CN'!S38/SUMIFS(S$138:S$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(S$126:S$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.385516839803053},{"$f":"'O - Res CN'!T38/SUMIFS(T$138:T$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(T$126:T$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.587066007667268},{"$f":"'O - Res CN'!U38/SUMIFS(U$138:U$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(U$126:U$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.698537706212996},{"$f":"'O - Res CN'!V38/SUMIFS(V$138:V$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(V$126:V$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.757579572487998},{"$f":"'O - Res CN'!W38/SUMIFS(W$138:W$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(W$126:W$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.791383767107888},{"$f":"'O - Res CN'!X38/SUMIFS(X$138:X$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(X$126:X$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.807690210835666},{"$f":"'O - Res CN'!Y38/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.816214831891152},{"$f":"'O - Res CN'!Z38/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.823886990841089},{"$f":"'O - Res CN'!AA38/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.830706687685485},{"$f":"'O - Res CN'!AB38/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.836673922424325},{"$f":"'O - Res CN'!AC38/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.841788695057616},{"$f":"'O - Res CN'!AD38/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.846051005585359},{"$f":"'O - Res CN'!AE38/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.84946085400756},{"$f":"'O - Res CN'!AF38/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324206},{"$f":"'O - Res CN'!AG38/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324199},{"$f":"'O - Res CN'!AH38/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324206},{"$f":"'O - Res CN'!AI38/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324206},{"$f":"'O - Res CN'!AJ38/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324206},{"$f":"'O - Res CN'!AK38/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324206},{"$f":"'O - Res CN'!AL38/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324199},{"$f":"'O - Res CN'!AM38/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324199},{"$f":"'O - Res CN'!AN38/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324199},{"$f":"'O - Res CN'!AO38/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324206},{"$f":"'O - Res CN'!AP38/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324199},{"$f":"'O - Res CN'!AQ38/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":46.852018240324206},null,{"$f":"'O - Res CN'!Q38/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":53.114321915551287},{"$f":"'O - Res CN'!R38/SUMIFS(R$138:R$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":75.748179854246331},{"$f":"'O - Res CN'!S38/SUMIFS(S$138:S$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":113.47175764219226},{"$f":"'O - Res CN'!T38/SUMIFS(T$138:T$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":151.29314358382817},{"$f":"'O - Res CN'!U38/SUMIFS(U$138:U$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":189.06444793055863},{"$f":"'O - Res CN'!V38/SUMIFS(V$138:V$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":188.97756302457728},{"$f":"'O - Res CN'!W38/SUMIFS(W$138:W$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":188.82341808651555},{"$f":"'O - Res CN'!X38/SUMIFS(X$138:X$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":188.61356971675232},{"$f":"'O - Res CN'!Y38/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":188.37658306696869},{"$f":"'O - Res CN'!Z38/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":188.15371956761453},{"$f":"'O - Res CN'!AA38/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":187.94466300197621},{"$f":"'O - Res CN'!AB38/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":187.74896201804407},{"$f":"'O - Res CN'!AC38/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":187.56613386383773},{"$f":"'O - Res CN'!AD38/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":187.36275591087849},{"$f":"'O - Res CN'!AE38/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":187.17236313832586},{"$f":"'O - Res CN'!AF38/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":186.99478427999802},{"$f":"'O - Res CN'!AG38/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":186.85061643773423},{"$f":"'O - Res CN'!AH38/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":186.70846867569682},{"$f":"'O - Res CN'!AI38/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":186.52917996655819},{"$f":"'O - Res CN'!AJ38/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":186.35246994454945},{"$f":"'O - Res CN'!AK38/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":186.17829705460971},{"$f":"'O - Res CN'!AL38/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":186.00662053069632},{"$f":"'O - Res CN'!AM38/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":185.83740037763886},{"$f":"'O - Res CN'!AN38/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":185.62439883780314},{"$f":"'O - Res CN'!AO38/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":185.4145384311407},{"$f":"'O - Res CN'!AP38/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":185.20776642162113},{"$f":"'O - Res CN'!AQ38/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":185.00403113249533},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E38,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3046,null,null,null,{"$f":"'O - Comm CN'!Q38/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.95876438003981512},{"$f":"'O - Comm CN'!R38/SUMIFS(R$138:R$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.96683930656605377},{"$f":"'O - Comm CN'!S38/SUMIFS(S$138:S$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.97210554711098551},{"$f":"'O - Comm CN'!T38/SUMIFS(T$138:T$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.97584776856475186},{"$f":"'O - Comm CN'!U38/SUMIFS(U$138:U$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.97791749569985276},{"$f":"'O - Comm CN'!V38/SUMIFS(V$138:V$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.97901374303734368},{"$f":"'O - Comm CN'!W38/SUMIFS(W$138:W$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.97964139525577953},{"$f":"'O - Comm CN'!X38/SUMIFS(X$138:X$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.97994416169336584},{"$f":"'O - Comm CN'!Y38/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.98010244078792674},{"$f":"'O - Comm CN'!Z38/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.98024489197303177},{"$f":"'O - Comm CN'!AA38/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9803715152486806},{"$f":"'O - Comm CN'!AB38/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.98048231061487334},{"$f":"'O - Comm CN'!AC38/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9805772780716101},{"$f":"'O - Comm CN'!AD38/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.98065641761889066},{"$f":"'O - Comm CN'!AE38/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.98071972925671513},{"$f":"'O - Comm CN'!AF38/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9807672129850834},{"$f":"'O - Comm CN'!AG38/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9807672129850834},{"$f":"'O - Comm CN'!AH38/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.98076721298508351},{"$f":"'O - Comm CN'!AI38/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.98076721298508351},{"$f":"'O - Comm CN'!AJ38/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9807672129850834},{"$f":"'O - Comm CN'!AK38/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9807672129850834},{"$f":"'O - Comm CN'!AL38/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9807672129850834},{"$f":"'O - Comm CN'!AM38/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.98076721298508351},{"$f":"'O - Comm CN'!AN38/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9807672129850834},{"$f":"'O - Comm CN'!AO38/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9807672129850834},{"$f":"'O - Comm CN'!AP38/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.9807672129850834},{"$f":"'O - Comm CN'!AQ38/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM38,$B$126:$B$133,$B38,$C$126:$C$133,$C38)","v":0.98076721298508351},null,{"$f":"'O - Comm CN'!Q38/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":0.65023066349353231},{"$f":"'O - Comm CN'!R38/SUMIFS(R$138:R$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":0.93051505430446246},{"$f":"'O - Comm CN'!S38/SUMIFS(S$138:S$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":1.3971370993788634},{"$f":"'O - Comm CN'!T38/SUMIFS(T$138:T$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":1.8651543841035023},{"$f":"'O - Comm CN'!U38/SUMIFS(U$138:U$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3326508764378824},{"$f":"'O - Comm CN'!V38/SUMIFS(V$138:V$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3328401093957436},{"$f":"'O - Comm CN'!W38/SUMIFS(W$138:W$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3321679072366148},{"$f":"'O - Comm CN'!X38/SUMIFS(X$138:X$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3308309232794282},{"$f":"'O - Comm CN'!Y38/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.329180558179623},{"$f":"'O - Comm CN'!Z38/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3276208957849578},{"$f":"'O - Comm CN'!AA38/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3261499540586783},{"$f":"'O - Comm CN'!AB38/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3247646911106328},{"$f":"'O - Comm CN'!AC38/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3234617887804583},{"$f":"'O - Comm CN'!AD38/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.321987992278193},{"$f":"'O - Comm CN'!AE38/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.320597606737496},{"$f":"'O - Comm CN'!AF38/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3192896421464817},{"$f":"'O - Comm CN'!AG38/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3181937304704876},{"$f":"'O - Comm CN'!AH38/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3171125335595675},{"$f":"'O - Comm CN'!AI38/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3157479283615561},{"$f":"'O - Comm CN'!AJ38/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.314401957100336},{"$f":"'O - Comm CN'!AK38/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3130743450097122},{"$f":"'O - Comm CN'!AL38/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3117648219027438},{"$f":"'O - Comm CN'!AM38/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3104731220818655},{"$f":"'O - Comm CN'!AN38/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3088459371838264},{"$f":"'O - Comm CN'!AO38/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3072413396772298},{"$f":"'O - Comm CN'!AP38/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3056589868146151},{"$f":"'O - Comm CN'!AQ38/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM38,$B$138:$B$145,$B38,$C$138:$C$145,$C38)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM38,'O - CN sum'!$B$12:$B$19,$B38,'O - CN sum'!$C$12:$C$19,$C38)","v":2.3040985418148092}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D43,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D43,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E43,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3058,null,null,null,{"$f":"'O - Res CN'!Q43/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.167639275428648},{"$f":"'O - Res CN'!R43/SUMIFS(R$138:R$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(R$126:R$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.328467888278873},{"$f":"'O - Res CN'!S43/SUMIFS(S$138:S$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(S$126:S$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.436122048224775},{"$f":"'O - Res CN'!T43/SUMIFS(T$138:T$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(T$126:T$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.515482041177819},{"$f":"'O - Res CN'!U43/SUMIFS(U$138:U$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(U$126:U$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.561888038668968},{"$f":"'O - Res CN'!V43/SUMIFS(V$138:V$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(V$126:V$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.588911041356909},{"$f":"'O - Res CN'!W43/SUMIFS(W$138:W$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(W$126:W$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.60897684433899},{"$f":"'O - Res CN'!X43/SUMIFS(X$138:X$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(X$126:X$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.625044136248555},{"$f":"'O - Res CN'!Y43/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.638332510730848},{"$f":"'O - Res CN'!Z43/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.647851096581341},{"$f":"'O - Res CN'!AA43/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.6541423273964},{"$f":"'O - Res CN'!AB43/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.659026067256193},{"$f":"'O - Res CN'!AC43/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.66321212999317},{"$f":"'O - Res CN'!AD43/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.66670051560731},{"$f":"'O - Res CN'!AE43/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.669491224098621},{"$f":"'O - Res CN'!AF43/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.67158425546711},{"$f":"'O - Res CN'!AG43/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.67158425546711},{"$f":"'O - Res CN'!AH43/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.671584255467117},{"$f":"'O - Res CN'!AI43/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.67158425546711},{"$f":"'O - Res CN'!AJ43/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.67158425546711},{"$f":"'O - Res CN'!AK43/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.671584255467117},{"$f":"'O - Res CN'!AL43/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.671584255467117},{"$f":"'O - Res CN'!AM43/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.671584255467117},{"$f":"'O - Res CN'!AN43/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.67158425546711},{"$f":"'O - Res CN'!AO43/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.67158425546711},{"$f":"'O - Res CN'!AP43/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.67158425546711},{"$f":"'O - Res CN'!AQ43/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":40.671584255467117},null,{"$f":"'O - Res CN'!Q43/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":46.718145971788474},{"$f":"'O - Res CN'!R43/SUMIFS(R$138:R$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":66.262104450103749},{"$f":"'O - Res CN'!S43/SUMIFS(S$138:S$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":98.917898379630302},{"$f":"'O - Res CN'!T43/SUMIFS(T$138:T$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":131.57546003895379},{"$f":"'O - Res CN'!U43/SUMIFS(U$138:U$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":164.21950976918453},{"$f":"'O - Res CN'!V43/SUMIFS(V$138:V$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":164.0459913568798},{"$f":"'O - Res CN'!W43/SUMIFS(W$138:W$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":163.87473922355841},{"$f":"'O - Res CN'!X43/SUMIFS(X$138:X$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":163.70033556290832},{"$f":"'O - Res CN'!Y43/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":163.51835037069242},{"$f":"'O - Res CN'!Z43/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":163.3363837937739},{"$f":"'O - Res CN'!AA43/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":163.15639074833956},{"$f":"'O - Res CN'!AB43/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":162.98531260856916},{"$f":"'O - Res CN'!AC43/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":162.82558164805255},{"$f":"'O - Res CN'!AD43/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":162.64818312002603},{"$f":"'O - Res CN'!AE43/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":162.48222799765233},{"$f":"'O - Res CN'!AF43/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":162.32756687589406},{"$f":"'O - Res CN'!AG43/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":162.20241678068402},{"$f":"'O - Res CN'!AH43/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":162.07902028897311},{"$f":"'O - Res CN'!AI43/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":161.92338225856037},{"$f":"'O - Res CN'!AJ43/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":161.76998275051682},{"$f":"'O - Res CN'!AK43/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":161.61878569147305},{"$f":"'O - Res CN'!AL43/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":161.46975569299542},{"$f":"'O - Res CN'!AM43/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":161.32285803583375},{"$f":"'O - Res CN'!AN43/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":161.13795436680638},{"$f":"'O - Res CN'!AO43/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":160.95577747172203},{"$f":"'O - Res CN'!AP43/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":160.77628157116743},{"$f":"'O - Res CN'!AQ43/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":160.59942180527671},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E43,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3058,null,null,null,{"$f":"'O - Comm CN'!Q43/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2657839596211726},{"$f":"'O - Comm CN'!R43/SUMIFS(R$138:R$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2687701108008844},{"$f":"'O - Comm CN'!S43/SUMIFS(S$138:S$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2707689565972018},{"$f":"'O - Comm CN'!T43/SUMIFS(T$138:T$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2722424564451384},{"$f":"'O - Comm CN'!U43/SUMIFS(U$138:U$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2731040899672958},{"$f":"'O - Comm CN'!V43/SUMIFS(V$138:V$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2736058338418834},{"$f":"'O - Comm CN'!W43/SUMIFS(W$138:W$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2739784013855862},{"$f":"'O - Comm CN'!X43/SUMIFS(X$138:X$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2742767274224791},{"$f":"'O - Comm CN'!Y43/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2745234564990624},{"$f":"'O - Comm CN'!Z43/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.274700190824273},{"$f":"'O - Comm CN'!AA43/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2748170019189362},{"$f":"'O - Comm CN'!AB43/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2749076797236212},{"$f":"'O - Comm CN'!AC43/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.274985403556208},{"$f":"'O - Comm CN'!AD43/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2750501734166968},{"$f":"'O - Comm CN'!AE43/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751019893050879},{"$f":"'O - Comm CN'!AF43/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},{"$f":"'O - Comm CN'!AG43/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213813},{"$f":"'O - Comm CN'!AH43/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},{"$f":"'O - Comm CN'!AI43/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},{"$f":"'O - Comm CN'!AJ43/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},{"$f":"'O - Comm CN'!AK43/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},{"$f":"'O - Comm CN'!AL43/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213813},{"$f":"'O - Comm CN'!AM43/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},{"$f":"'O - Comm CN'!AN43/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},{"$f":"'O - Comm CN'!AO43/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},{"$f":"'O - Comm CN'!AP43/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},{"$f":"'O - Comm CN'!AQ43/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM43,$B$126:$B$133,$B43,$C$126:$C$133,$C43)","v":2.2751408512213818},null,{"$f":"'O - Comm CN'!Q43/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":1.5366467904620071},{"$f":"'O - Comm CN'!R43/SUMIFS(R$138:R$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":2.183532184220311},{"$f":"'O - Comm CN'!S43/SUMIFS(S$138:S$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":3.2636122310055797},{"$f":"'O - Comm CN'!T43/SUMIFS(T$138:T$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":4.3429755294906389},{"$f":"'O - Comm CN'!U43/SUMIFS(U$138:U$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.422091608967567},{"$f":"'O - Comm CN'!V43/SUMIFS(V$138:V$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.4176551860111983},{"$f":"'O - Comm CN'!W43/SUMIFS(W$138:W$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.4135109797764525},{"$f":"'O - Comm CN'!X43/SUMIFS(X$138:X$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.409445488415261},{"$f":"'O - Comm CN'!Y43/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.4053286610960063},{"$f":"'O - Comm CN'!Z43/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.4013438265937666},{"$f":"'O - Comm CN'!AA43/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3975104153891884},{"$f":"'O - Comm CN'!AB43/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3939015442729659},{"$f":"'O - Comm CN'!AC43/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3905406268348415},{"$f":"'O - Comm CN'!AD43/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3868399671830476},{"$f":"'O - Comm CN'!AE43/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3833894373334319},{"$f":"'O - Comm CN'!AF43/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3801865935156767},{"$f":"'O - Comm CN'!AG43/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3776443455791902},{"$f":"'O - Comm CN'!AH43/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3751362323106378},{"$f":"'O - Comm CN'!AI43/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3719706809028427},{"$f":"'O - Comm CN'!AJ43/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3688483556859836},{"$f":"'O - Comm CN'!AK43/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3657686192694687},{"$f":"'O - Comm CN'!AL43/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3627308448854594},{"$f":"'O - Comm CN'!AM43/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3597344161803733},{"$f":"'O - Comm CN'!AN43/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3559597438779107},{"$f":"'O - Comm CN'!AO43/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3522374688174352},{"$f":"'O - Comm CN'!AP43/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3485667959083933},{"$f":"'O - Comm CN'!AQ43/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM43,$B$138:$B$145,$B43,$C$138:$C$145,$C43)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM43,'O - CN sum'!$B$12:$B$19,$B43,'O - CN sum'!$C$12:$C$19,$C43)","v":5.3449469439005579}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D49,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D49,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E49,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3212,null,null,null,{"$f":"'O - Res CN'!Q49/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":19.914029800521586},{"$f":"'O - Res CN'!R49/SUMIFS(R$138:R$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(R$126:R$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":20.408438263939917},{"$f":"'O - Res CN'!S49/SUMIFS(S$138:S$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(S$126:S$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":20.726946517574859},{"$f":"'O - Res CN'!T49/SUMIFS(T$138:T$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(T$126:T$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":20.905832683591875},{"$f":"'O - Res CN'!U49/SUMIFS(U$138:U$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(U$126:U$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.001894742912881},{"$f":"'O - Res CN'!V49/SUMIFS(V$138:V$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(V$126:V$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.049979877723189},{"$f":"'O - Res CN'!W49/SUMIFS(W$138:W$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(W$126:W$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.090860306854797},{"$f":"'O - Res CN'!X49/SUMIFS(X$138:X$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(X$126:X$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.129143096500073},{"$f":"'O - Res CN'!Y49/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.166385929549204},{"$f":"'O - Res CN'!Z49/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.199904479293419},{"$f":"'O - Res CN'!AA49/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.229698745732723},{"$f":"'O - Res CN'!AB49/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.255768728867114},{"$f":"'O - Res CN'!AC49/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.27811442869659},{"$f":"'O - Res CN'!AD49/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.29673584522115},{"$f":"'O - Res CN'!AE49/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.311632978440802},{"$f":"'O - Res CN'!AF49/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AG49/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AH49/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AI49/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AJ49/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AK49/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AL49/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AM49/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AN49/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AO49/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AP49/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},{"$f":"'O - Res CN'!AQ49/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":21.322805828355541},null,{"$f":"'O - Res CN'!Q49/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":23.161593956964875},{"$f":"'O - Res CN'!R49/SUMIFS(R$138:R$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":33.532294647417466},{"$f":"'O - Res CN'!S49/SUMIFS(S$138:S$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":50.703823351317453},{"$f":"'O - Res CN'!T49/SUMIFS(T$138:T$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":67.892430603326758},{"$f":"'O - Res CN'!U49/SUMIFS(U$138:U$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.028607534668964},{"$f":"'O - Res CN'!V49/SUMIFS(V$138:V$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.076557327812225},{"$f":"'O - Res CN'!W49/SUMIFS(W$138:W$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.110719386867331},{"$f":"'O - Res CN'!X49/SUMIFS(X$138:X$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.140776794074654},{"$f":"'O - Res CN'!Y49/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.168172429205711},{"$f":"'O - Res CN'!Z49/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.188162252258536},{"$f":"'O - Res CN'!AA49/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.20069114074289},{"$f":"'O - Res CN'!AB49/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.205634421229078},{"$f":"'O - Res CN'!AC49/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.20284494866155},{"$f":"'O - Res CN'!AD49/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.177192830851027},{"$f":"'O - Res CN'!AE49/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.143961834306211},{"$f":"'O - Res CN'!AF49/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.103131644517134},{"$f":"'O - Res CN'!AG49/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":85.037519467651776},{"$f":"'O - Res CN'!AH49/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.972826648800037},{"$f":"'O - Res CN'!AI49/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.891230626349738},{"$f":"'O - Res CN'!AJ49/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.810808189307878},{"$f":"'O - Res CN'!AK49/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.731540425565044},{"$f":"'O - Res CN'!AL49/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.653408782101678},{"$f":"'O - Res CN'!AM49/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.576395056729581},{"$f":"'O - Res CN'!AN49/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.479455999552556},{"$f":"'O - Res CN'!AO49/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.383946502408392},{"$f":"'O - Res CN'!AP49/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.2898425646205},{"$f":"'O - Res CN'!AQ49/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":84.197120667601453},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E49,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3212,null,null,null,{"$f":"'O - Comm CN'!Q49/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.44432430466111866},{"$f":"'O - Comm CN'!R49/SUMIFS(R$138:R$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.45350412901035253},{"$f":"'O - Comm CN'!S49/SUMIFS(S$138:S$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.45941796349840813},{"$f":"'O - Comm CN'!T49/SUMIFS(T$138:T$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46273939446904799},{"$f":"'O - Comm CN'!U49/SUMIFS(U$138:U$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46452300639408561},{"$f":"'O - Comm CN'!V49/SUMIFS(V$138:V$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46541581694250528},{"$f":"'O - Comm CN'!W49/SUMIFS(W$138:W$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46617485564535194},{"$f":"'O - Comm CN'!X49/SUMIFS(X$138:X$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46688566322763425},{"$f":"'O - Comm CN'!Y49/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46757716163624774},{"$f":"'O - Comm CN'!Z49/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46819951020399997},{"$f":"'O - Comm CN'!AA49/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46875270893089077},{"$f":"'O - Comm CN'!AB49/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46923675781692026},{"$f":"'O - Comm CN'!AC49/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46965165686208832},{"$f":"'O - Comm CN'!AD49/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.46999740606639506},{"$f":"'O - Comm CN'!AE49/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.47027400542984049},{"$f":"'O - Comm CN'!AF49/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.47048145495242455},{"$f":"'O - Comm CN'!AG49/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.4704814549524246},{"$f":"'O - Comm CN'!AH49/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.4704814549524246},{"$f":"'O - Comm CN'!AI49/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.4704814549524246},{"$f":"'O - Comm CN'!AJ49/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.47048145495242455},{"$f":"'O - Comm CN'!AK49/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.47048145495242455},{"$f":"'O - Comm CN'!AL49/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.47048145495242455},{"$f":"'O - Comm CN'!AM49/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.4704814549524246},{"$f":"'O - Comm CN'!AN49/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.4704814549524246},{"$f":"'O - Comm CN'!AO49/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.47048145495242455},{"$f":"'O - Comm CN'!AP49/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.47048145495242455},{"$f":"'O - Comm CN'!AQ49/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM49,$B$126:$B$133,$B49,$C$126:$C$133,$C49)","v":0.47048145495242455},null,{"$f":"'O - Comm CN'!Q49/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":0.30133919599109815},{"$f":"'O - Comm CN'!R49/SUMIFS(R$138:R$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":0.43646593220559754},{"$f":"'O - Comm CN'!S49/SUMIFS(S$138:S$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":0.66028826070614743},{"$f":"'O - Comm CN'!T49/SUMIFS(T$138:T$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":0.88444164970601724},{"$f":"'O - Comm CN'!U49/SUMIFS(U$138:U$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1080382575784271},{"$f":"'O - Comm CN'!V49/SUMIFS(V$138:V$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.10901475391163},{"$f":"'O - Comm CN'!W49/SUMIFS(W$138:W$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1097918511425187},{"$f":"'O - Comm CN'!X49/SUMIFS(X$138:X$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1105036225801947},{"$f":"'O - Comm CN'!Y49/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1111814326841485},{"$f":"'O - Comm CN'!Z49/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1117537793577148},{"$f":"'O - Comm CN'!AA49/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1122202913738115},{"$f":"'O - Comm CN'!AB49/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.112580037940625},{"$f":"'O - Comm CN'!AC49/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1128319033686642},{"$f":"'O - Comm CN'!AD49/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1128549343896577},{"$f":"'O - Comm CN'!AE49/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1127712627321671},{"$f":"'O - Comm CN'!AF49/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1125807947555857},{"$f":"'O - Comm CN'!AG49/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1120550776302633},{"$f":"'O - Comm CN'!AH49/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1115364192891146},{"$f":"'O - Comm CN'!AI49/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1108818078476881},{"$f":"'O - Comm CN'!AJ49/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1102361352467702},{"$f":"'O - Comm CN'!AK49/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1095992696789378},{"$f":"'O - Comm CN'!AL49/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1089710815334706},{"$f":"'O - Comm CN'!AM49/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1083514433532351},{"$f":"'O - Comm CN'!AN49/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1075708704423852},{"$f":"'O - Comm CN'!AO49/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1068011328741614},{"$f":"'O - Comm CN'!AP49/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.1060420662300134},{"$f":"'O - Comm CN'!AQ49/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM49,$B$138:$B$145,$B49,$C$138:$C$145,$C49)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM49,'O - CN sum'!$B$12:$B$19,$B49,'O - CN sum'!$C$12:$C$19,$C49)","v":1.105293508953463}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D54,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D54,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E54,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3219,null,null,null,{"$f":"'O - Res CN'!Q54/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.792033725386357},{"$f":"'O - Res CN'!R54/SUMIFS(R$138:R$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(R$126:R$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.833208089343579},{"$f":"'O - Res CN'!S54/SUMIFS(S$138:S$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(S$126:S$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.859733474179979},{"$f":"'O - Res CN'!T54/SUMIFS(T$138:T$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(T$126:T$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.874631123899746},{"$f":"'O - Res CN'!U54/SUMIFS(U$138:U$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(U$126:U$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.882631177470063},{"$f":"'O - Res CN'!V54/SUMIFS(V$138:V$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(V$126:V$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.886635710135064},{"$f":"'O - Res CN'!W54/SUMIFS(W$138:W$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(W$126:W$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.890040234515887},{"$f":"'O - Res CN'!X54/SUMIFS(X$138:X$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(X$126:X$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.893228427337775},{"$f":"'O - Res CN'!Y54/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.896330012517293},{"$f":"'O - Res CN'!Z54/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.899121439178842},{"$f":"'O - Res CN'!AA54/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.901602707322454},{"$f":"'O - Res CN'!AB54/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.90377381694811},{"$f":"'O - Res CN'!AC54/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.905634768055819},{"$f":"'O - Res CN'!AD54/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.907185560645569},{"$f":"'O - Res CN'!AE54/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.908426194717372},{"$f":"'O - Res CN'!AF54/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AG54/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AH54/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AI54/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AJ54/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AK54/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271226},{"$f":"'O - Res CN'!AL54/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AM54/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AN54/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AO54/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AP54/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},{"$f":"'O - Res CN'!AQ54/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":26.909356670271229},null,{"$f":"'O - Res CN'!Q54/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":31.161257296725271},{"$f":"'O - Res CN'!R54/SUMIFS(R$138:R$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":44.088578868730615},{"$f":"'O - Res CN'!S54/SUMIFS(S$138:S$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":65.7063103908485},{"$f":"'O - Res CN'!T54/SUMIFS(T$138:T$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":87.27631451874241},{"$f":"'O - Res CN'!U54/SUMIFS(U$138:U$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":108.8374512808994},{"$f":"'O - Res CN'!V54/SUMIFS(V$138:V$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":108.66625135190971},{"$f":"'O - Res CN'!W54/SUMIFS(W$138:W$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":108.51291201040387},{"$f":"'O - Res CN'!X54/SUMIFS(X$138:X$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":108.36740270755737},{"$f":"'O - Res CN'!Y54/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":108.22401518347824},{"$f":"'O - Res CN'!Z54/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":108.08948332017899},{"$f":"'O - Res CN'!AA54/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.96362072345769},{"$f":"'O - Res CN'!AB54/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.84616381740682},{"$f":"'O - Res CN'!AC54/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.73683143165627},{"$f":"'O - Res CN'!AD54/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.61642299042182},{"$f":"'O - Res CN'!AE54/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.50419807163374},{"$f":"'O - Res CN'!AF54/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.4000552091494},{"$f":"'O - Res CN'!AG54/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.31725271667277},{"$f":"'O - Res CN'!AH54/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.23561045296226},{"$f":"'O - Res CN'!AI54/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.13263636556186},{"$f":"'O - Res CN'!AJ54/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":107.03114334161032},{"$f":"'O - Res CN'!AK54/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":106.93110751404703},{"$f":"'O - Res CN'!AL54/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":106.83250546898249},{"$f":"'O - Res CN'!AM54/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":106.73531423527588},{"$f":"'O - Res CN'!AN54/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":106.61297725552497},{"$f":"'O - Res CN'!AO54/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":106.49244437890734},{"$f":"'O - Res CN'!AP54/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":106.37368531659652},{"$f":"'O - Res CN'!AQ54/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":106.25667038816191},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E54,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3219,null,null,null,{"$f":"'O - Comm CN'!Q54/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98159976746396127},{"$f":"'O - Comm CN'!R54/SUMIFS(R$138:R$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98236426373937991},{"$f":"'O - Comm CN'!S54/SUMIFS(S$138:S$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98285676819998391},{"$f":"'O - Comm CN'!T54/SUMIFS(T$138:T$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98313337715343585},{"$f":"'O - Comm CN'!U54/SUMIFS(U$138:U$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98328191645240381},{"$f":"'O - Comm CN'!V54/SUMIFS(V$138:V$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98335626976385659},{"$f":"'O - Comm CN'!W54/SUMIFS(W$138:W$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.9834194825486714},{"$f":"'O - Comm CN'!X54/SUMIFS(X$138:X$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98347867864311944},{"$f":"'O - Comm CN'!Y54/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98353626666852523},{"$f":"'O - Comm CN'!Z54/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98358809589139007},{"$f":"'O - Comm CN'!AA54/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98363416631171463},{"$f":"'O - Comm CN'!AB54/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98367447792949869},{"$f":"'O - Comm CN'!AC54/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98370903074474214},{"$f":"'O - Comm CN'!AD54/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98373782475744487},{"$f":"'O - Comm CN'!AE54/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.9837608599676072},{"$f":"'O - Comm CN'!AF54/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522871},{"$f":"'O - Comm CN'!AG54/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522882},{"$f":"'O - Comm CN'!AH54/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522893},{"$f":"'O - Comm CN'!AI54/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522893},{"$f":"'O - Comm CN'!AJ54/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522882},{"$f":"'O - Comm CN'!AK54/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522882},{"$f":"'O - Comm CN'!AL54/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522871},{"$f":"'O - Comm CN'!AM54/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522882},{"$f":"'O - Comm CN'!AN54/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522882},{"$f":"'O - Comm CN'!AO54/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522882},{"$f":"'O - Comm CN'!AP54/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522871},{"$f":"'O - Comm CN'!AQ54/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM54,$B$126:$B$133,$B54,$C$126:$C$133,$C54)","v":0.98377813637522871},null,{"$f":"'O - Comm CN'!Q54/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":0.66571754371671887},{"$f":"'O - Comm CN'!R54/SUMIFS(R$138:R$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":0.94545673723884893},{"$f":"'O - Comm CN'!S54/SUMIFS(S$138:S$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":1.4125890530187795},{"$f":"'O - Comm CN'!T54/SUMIFS(T$138:T$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":1.8790794913156978},{"$f":"'O - Comm CN'!U54/SUMIFS(U$138:U$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3454467624150164},{"$f":"'O - Comm CN'!V54/SUMIFS(V$138:V$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.343187686838633},{"$f":"'O - Comm CN'!W54/SUMIFS(W$138:W$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3411621514344323},{"$f":"'O - Comm CN'!X54/SUMIFS(X$138:X$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3392378935205742},{"$f":"'O - Comm CN'!Y54/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3373409301452659},{"$f":"'O - Comm CN'!Z54/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3355594337594616},{"$f":"'O - Comm CN'!AA54/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.333891320981667},{"$f":"'O - Comm CN'!AB54/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3323334537296185},{"$f":"'O - Comm CN'!AC54/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3308824254101825},{"$f":"'O - Comm CN'!AD54/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3292841158200304},{"$f":"'O - Comm CN'!AE54/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3277935878511018},{"$f":"'O - Comm CN'!AF54/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3264097857846511},{"$f":"'O - Comm CN'!AG54/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3253105096955169},{"$f":"'O - Comm CN'!AH54/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3242259935453062},{"$f":"'O - Comm CN'!AI54/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3228571990537961},{"$f":"'O - Comm CN'!AJ54/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3215070957046557},{"$f":"'O - Comm CN'!AK54/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.320175407888168},{"$f":"'O - Comm CN'!AL54/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3188618645879258},{"$f":"'O - Comm CN'!AM54/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3175661992906811},{"$f":"'O - Comm CN'!AN54/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3159340189880195},{"$f":"'O - Comm CN'!AO54/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3143244954193563},{"$f":"'O - Comm CN'!AP54/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3127372847850065},{"$f":"'O - Comm CN'!AQ54/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM54,$B$138:$B$145,$B54,$C$138:$C$145,$C54)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM54,'O - CN sum'!$B$12:$B$19,$B54,'O - CN sum'!$C$12:$C$19,$C54)","v":2.3111720492698908}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D59,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D59,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E59,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3224,null,null,null,{"$f":"'O - Res CN'!Q59/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":16.68498643997777},{"$f":"'O - Res CN'!R59/SUMIFS(R$138:R$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(R$126:R$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":16.84803821484228},{"$f":"'O - Res CN'!S59/SUMIFS(S$138:S$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(S$126:S$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":16.953079572154625},{"$f":"'O - Res CN'!T59/SUMIFS(T$138:T$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(T$126:T$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.012074733091229},{"$f":"'O - Res CN'!U59/SUMIFS(U$138:U$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(U$126:U$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.043755196571031},{"$f":"'O - Res CN'!V59/SUMIFS(V$138:V$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(V$126:V$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.059613271736676},{"$f":"'O - Res CN'!W59/SUMIFS(W$138:W$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(W$126:W$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.073095295246237},{"$f":"'O - Res CN'!X59/SUMIFS(X$138:X$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(X$126:X$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.085720638985844},{"$f":"'O - Res CN'!Y59/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.09800301374063},{"$f":"'O - Res CN'!Z59/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.10905715101994},{"$f":"'O - Res CN'!AA59/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.118883050823769},{"$f":"'O - Res CN'!AB59/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.127480713152124},{"$f":"'O - Res CN'!AC59/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.134850138004996},{"$f":"'O - Res CN'!AD59/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.140991325382391},{"$f":"'O - Res CN'!AE59/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.145904275284305},{"$f":"'O - Res CN'!AF59/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710739},{"$f":"'O - Res CN'!AG59/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710743},{"$f":"'O - Res CN'!AH59/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710743},{"$f":"'O - Res CN'!AI59/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710743},{"$f":"'O - Res CN'!AJ59/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710743},{"$f":"'O - Res CN'!AK59/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710743},{"$f":"'O - Res CN'!AL59/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710743},{"$f":"'O - Res CN'!AM59/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710739},{"$f":"'O - Res CN'!AN59/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710743},{"$f":"'O - Res CN'!AO59/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710743},{"$f":"'O - Res CN'!AP59/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710743},{"$f":"'O - Res CN'!AQ59/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":17.149588987710739},null,{"$f":"'O - Res CN'!Q59/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":19.405960770938893},{"$f":"'O - Res CN'!R59/SUMIFS(R$138:R$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":27.682342683186505},{"$f":"'O - Res CN'!S59/SUMIFS(S$138:S$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":41.471904757340582},{"$f":"'O - Res CN'!T59/SUMIFS(T$138:T$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":55.247314025502064},{"$f":"'O - Res CN'!U59/SUMIFS(U$138:U$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":69.003620352646976},{"$f":"'O - Res CN'!V59/SUMIFS(V$138:V$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.948909924573073},{"$f":"'O - Res CN'!W59/SUMIFS(W$138:W$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.897304405675214},{"$f":"'O - Res CN'!X59/SUMIFS(X$138:X$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.84763478793279},{"$f":"'O - Res CN'!Y59/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.798030694338507},{"$f":"'O - Res CN'!Z59/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.749797339314625},{"$f":"'O - Res CN'!AA59/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.702843359042404},{"$f":"'O - Res CN'!AB59/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.657025714603378},{"$f":"'O - Res CN'!AC59/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.612187626834825},{"$f":"'O - Res CN'!AD59/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.556117427810406},{"$f":"'O - Res CN'!AE59/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.501096124651895},{"$f":"'O - Res CN'!AF59/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.447076853725065},{"$f":"'O - Res CN'!AG59/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.394306037591036},{"$f":"'O - Res CN'!AH59/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.342274646286597},{"$f":"'O - Res CN'!AI59/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.276648280820481},{"$f":"'O - Res CN'!AJ59/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.211965811179283},{"$f":"'O - Res CN'!AK59/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.148212026658257},{"$f":"'O - Res CN'!AL59/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.085372005362885},{"$f":"'O - Res CN'!AM59/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":68.023431107566594},{"$f":"'O - Res CN'!AN59/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":67.945464586611322},{"$f":"'O - Res CN'!AO59/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":67.868647837744831},{"$f":"'O - Res CN'!AP59/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":67.792961557609914},{"$f":"'O - Res CN'!AQ59/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":67.718386830585814},null,2,1,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E59,'I - assumptions'!$A$239:$A$363,0),)","v":"central"},3224,null,null,null,{"$f":"'O - Comm CN'!Q59/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.41594710825734005},{"$f":"'O - Comm CN'!R59/SUMIFS(R$138:R$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.41897453752652825},{"$f":"'O - Comm CN'!S59/SUMIFS(S$138:S$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42092487066375966},{"$f":"'O - Comm CN'!T59/SUMIFS(T$138:T$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.4220202508097799},{"$f":"'O - Comm CN'!U59/SUMIFS(U$138:U$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42260847110041999},{"$f":"'O - Comm CN'!V59/SUMIFS(V$138:V$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42290291254976548},{"$f":"'O - Comm CN'!W59/SUMIFS(W$138:W$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.4231532371636168},{"$f":"'O - Comm CN'!X59/SUMIFS(X$138:X$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42338765555742208},{"$f":"'O - Comm CN'!Y59/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42361570594729786},{"$f":"'O - Comm CN'!Z59/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42382095129818603},{"$f":"'O - Comm CN'!AA59/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.4240033916100866},{"$f":"'O - Comm CN'!AB59/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42416302688299967},{"$f":"'O - Comm CN'!AC59/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42429985711692514},{"$f":"'O - Comm CN'!AD59/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.424413882311863},{"$f":"'O - Comm CN'!AE59/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42450510246781331},{"$f":"'O - Comm CN'!AF59/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477607},{"$f":"'O - Comm CN'!AG59/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477607},{"$f":"'O - Comm CN'!AH59/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477607},{"$f":"'O - Comm CN'!AI59/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477607},{"$f":"'O - Comm CN'!AJ59/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477607},{"$f":"'O - Comm CN'!AK59/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477607},{"$f":"'O - Comm CN'!AL59/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477602},{"$f":"'O - Comm CN'!AM59/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477607},{"$f":"'O - Comm CN'!AN59/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477602},{"$f":"'O - Comm CN'!AO59/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477607},{"$f":"'O - Comm CN'!AP59/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477602},{"$f":"'O - Comm CN'!AQ59/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM59,$B$126:$B$133,$B59,$C$126:$C$133,$C59)","v":0.42457351758477602},null,{"$f":"'O - Comm CN'!Q59/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":0.28209388021815612},{"$f":"'O - Comm CN'!R59/SUMIFS(R$138:R$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":0.40323362102784904},{"$f":"'O - Comm CN'!S59/SUMIFS(S$138:S$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":0.6049649182677137},{"$f":"'O - Comm CN'!T59/SUMIFS(T$138:T$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":0.80661446009761584},{"$f":"'O - Comm CN'!U59/SUMIFS(U$138:U$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0080584761365534},{"$f":"'O - Comm CN'!V59/SUMIFS(V$138:V$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0077130007548236},{"$f":"'O - Comm CN'!W59/SUMIFS(W$138:W$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.007373110543788},{"$f":"'O - Comm CN'!X59/SUMIFS(X$138:X$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0070421139126211},{"$f":"'O - Comm CN'!Y59/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0067085085909688},{"$f":"'O - Comm CN'!Z59/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.006375560220983},{"$f":"'O - Comm CN'!AA59/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.006042560981939},{"$f":"'O - Comm CN'!AB59/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0057083309884749},{"$f":"'O - Comm CN'!AC59/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0053715571861221},{"$f":"'O - Comm CN'!AD59/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0049227443768194},{"$f":"'O - Comm CN'!AE59/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0044720172819117},{"$f":"'O - Comm CN'!AF59/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0040190461373475},{"$f":"'O - Comm CN'!AG59/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0035446266532146},{"$f":"'O - Comm CN'!AH59/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.003076577181746},{"$f":"'O - Comm CN'!AI59/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.002485840438752},{"$f":"'O - Comm CN'!AJ59/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0019031703154258},{"$f":"'O - Comm CN'!AK59/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0013284478656526},{"$f":"'O - Comm CN'!AL59/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0007615561256729},{"$f":"'O - Comm CN'!AM59/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":1.0002023800751758},{"$f":"'O - Comm CN'!AN59/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":0.99949797274306429},{"$f":"'O - Comm CN'!AO59/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":0.99880334347868471},{"$f":"'O - Comm CN'!AP59/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":0.99811834390687415},{"$f":"'O - Comm CN'!AQ59/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM59,$B$138:$B$145,$B59,$C$138:$C$145,$C59)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM59,'O - CN sum'!$B$12:$B$19,$B59,'O - CN sum'!$C$12:$C$19,$C59)","v":0.99744282823527164}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D65,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D65,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E65,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3260,null,null,null,{"$f":"'O - Res CN'!Q65/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2492573127676692},{"$f":"'O - Res CN'!R65/SUMIFS(R$138:R$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(R$126:R$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2601979929531026},{"$f":"'O - Res CN'!S65/SUMIFS(S$138:S$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(S$126:S$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2672462075312829},{"$f":"'O - Res CN'!T65/SUMIFS(T$138:T$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(T$126:T$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2708444136340464},{"$f":"'O - Res CN'!U65/SUMIFS(U$138:U$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(U$126:U$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2727766540961736},{"$f":"'O - Res CN'!V65/SUMIFS(V$138:V$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(V$126:V$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.273743862625369},{"$f":"'O - Res CN'!W65/SUMIFS(W$138:W$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(W$126:W$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.274566152089446},{"$f":"'O - Res CN'!X65/SUMIFS(X$138:X$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(X$126:X$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2753361913294805},{"$f":"'O - Res CN'!Y65/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2760708771528959},{"$f":"'O - Res CN'!Z65/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.27673209439397},{"$f":"'O - Res CN'!AA65/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2773198430527026},{"$f":"'O - Res CN'!AB65/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2778341231290935},{"$f":"'O - Res CN'!AC65/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2782749346231426},{"$f":"'O - Res CN'!AD65/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2786422775348503},{"$f":"'O - Res CN'!AE65/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2789361518642166},{"$f":"'O - Res CN'!AF65/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AG65/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AH65/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AI65/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AJ65/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AK65/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AL65/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AM65/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AN65/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AO65/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AP65/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},{"$f":"'O - Res CN'!AQ65/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":2.2791565576112411},null,{"$f":"'O - Res CN'!Q65/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":3.8980264024409985},{"$f":"'O - Res CN'!R65/SUMIFS(R$138:R$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":5.4986332453526865},{"$f":"'O - Res CN'!S65/SUMIFS(S$138:S$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":8.1824283629585235},{"$f":"'O - Res CN'!T65/SUMIFS(T$138:T$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":10.857946477883807},{"$f":"'O - Res CN'!U65/SUMIFS(U$138:U$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.538148616126055},{"$f":"'O - Res CN'!V65/SUMIFS(V$138:V$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.521177617609004},{"$f":"'O - Res CN'!W65/SUMIFS(W$138:W$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.506821018396591},{"$f":"'O - Res CN'!X65/SUMIFS(X$138:X$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.493413667079245},{"$f":"'O - Res CN'!Y65/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.479039363741267},{"$f":"'O - Res CN'!Z65/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.466136558573519},{"$f":"'O - Res CN'!AA65/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.454694392030063},{"$f":"'O - Res CN'!AB65/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.444703267775679},{"$f":"'O - Res CN'!AC65/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.436154832441176},{"$f":"'O - Res CN'!AD65/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.429041958079237},{"$f":"'O - Res CN'!AE65/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.423358727251848},{"$f":"'O - Res CN'!AF65/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AG65/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AH65/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AI65/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AJ65/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690775},{"$f":"'O - Res CN'!AK65/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AL65/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AM65/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AN65/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AO65/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AP65/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},{"$f":"'O - Res CN'!AQ65/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":13.419100420690802},null,2,2,2,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E65,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3260,null,null,null,{"$f":"'O - Comm CN'!Q65/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25676804400237296},{"$f":"'O - Comm CN'!R65/SUMIFS(R$138:R$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25722674344031315},{"$f":"'O - Comm CN'!S65/SUMIFS(S$138:S$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25752224719425687},{"$f":"'O - Comm CN'!T65/SUMIFS(T$138:T$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.257673105741345},{"$f":"'O - Comm CN'!U65/SUMIFS(U$138:U$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25775411693981898},{"$f":"'O - Comm CN'!V65/SUMIFS(V$138:V$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25779466816709129},{"$f":"'O - Comm CN'!W65/SUMIFS(W$138:W$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25782914351127495},{"$f":"'O - Comm CN'!X65/SUMIFS(X$138:X$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25786142821027075},{"$f":"'O - Comm CN'!Y65/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25789223068036865},{"$f":"'O - Comm CN'!Z65/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25791995290345682},{"$f":"'O - Comm CN'!AA65/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25794459487953525},{"$f":"'O - Comm CN'!AB65/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25796615660860384},{"$f":"'O - Comm CN'!AC65/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25798463809066263},{"$f":"'O - Comm CN'!AD65/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25800003932571164},{"$f":"'O - Comm CN'!AE65/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.2580123603137508},{"$f":"'O - Comm CN'!AF65/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AG65/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AH65/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AI65/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AJ65/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AK65/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AL65/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AM65/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AN65/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AO65/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AP65/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},{"$f":"'O - Comm CN'!AQ65/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM65,$B$126:$B$133,$B65,$C$126:$C$133,$C65)","v":0.25802160105478023},null,{"$f":"'O - Comm CN'!Q65/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.11508940697945989},{"$f":"'O - Comm CN'!R65/SUMIFS(R$138:R$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.16356073358028869},{"$f":"'O - Comm CN'!S65/SUMIFS(S$138:S$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.24452880046476677},{"$f":"'O - Comm CN'!T65/SUMIFS(T$138:T$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.32539084563763437},{"$f":"'O - Comm CN'!U65/SUMIFS(U$138:U$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40630869358280697},{"$f":"'O - Comm CN'!V65/SUMIFS(V$138:V$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40609523003481479},{"$f":"'O - Comm CN'!W65/SUMIFS(W$138:W$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40591430777666387},{"$f":"'O - Comm CN'!X65/SUMIFS(X$138:X$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40574507166330542},{"$f":"'O - Comm CN'!Y65/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40556395816895957},{"$f":"'O - Comm CN'!Z65/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40540113115262788},{"$f":"'O - Comm CN'!AA65/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40525653509799009},{"$f":"'O - Comm CN'!AB65/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40513012077557459},{"$f":"'O - Comm CN'!AC65/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40502184520074908},{"$f":"'O - Comm CN'!AD65/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40493167159710969},{"$f":"'O - Comm CN'!AE65/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.4048595693652049},{"$f":"'O - Comm CN'!AF65/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405654958},{"$f":"'O - Comm CN'!AG65/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405654958},{"$f":"'O - Comm CN'!AH65/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405654958},{"$f":"'O - Comm CN'!AI65/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405654958},{"$f":"'O - Comm CN'!AJ65/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405654958},{"$f":"'O - Comm CN'!AK65/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405654958},{"$f":"'O - Comm CN'!AL65/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405654958},{"$f":"'O - Comm CN'!AM65/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405655041},{"$f":"'O - Comm CN'!AN65/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405655041},{"$f":"'O - Comm CN'!AO65/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405655041},{"$f":"'O - Comm CN'!AP65/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405655041},{"$f":"'O - Comm CN'!AQ65/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM65,$B$138:$B$145,$B65,$C$138:$C$145,$C65)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM65,'O - CN sum'!$B$12:$B$19,$B65,'O - CN sum'!$C$12:$C$19,$C65)","v":0.40480551405655041}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D70,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D70,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E70,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3284,null,null,null,{"$f":"'O - Res CN'!Q70/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0143406733940559},{"$f":"'O - Res CN'!R70/SUMIFS(R$138:R$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(R$126:R$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0181480295825525},{"$f":"'O - Res CN'!S70/SUMIFS(S$138:S$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(S$126:S$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0206008079233189},{"$f":"'O - Res CN'!T70/SUMIFS(T$138:T$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(T$126:T$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0219450719578829},{"$f":"'O - Res CN'!U70/SUMIFS(U$138:U$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(U$126:U$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0226669431584705},{"$f":"'O - Res CN'!V70/SUMIFS(V$138:V$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(V$126:V$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0230282853391546},{"$f":"'O - Res CN'!W70/SUMIFS(W$138:W$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(W$126:W$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0233354867948217},{"$f":"'O - Res CN'!X70/SUMIFS(X$138:X$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(X$126:X$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0236231679409302},{"$f":"'O - Res CN'!Y70/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0239057214115133},{"$f":"'O - Res CN'!Z70/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0241600195350382},{"$f":"'O - Res CN'!AA70/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0243860623115046},{"$f":"'O - Res CN'!AB70/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0245838497409125},{"$f":"'O - Res CN'!AC70/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0247533818232624},{"$f":"'O - Res CN'!AD70/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0248946585585537},{"$f":"'O - Res CN'!AE70/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.0250076799467873},{"$f":"'O - Res CN'!AF70/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AG70/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AH70/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AI70/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AJ70/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AK70/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AL70/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AM70/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AN70/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AO70/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AP70/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},{"$f":"'O - Res CN'!AQ70/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":3.025092445987962},null,{"$f":"'O - Res CN'!Q70/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":5.2239374588866747},{"$f":"'O - Res CN'!R70/SUMIFS(R$138:R$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":7.3425819979491838},{"$f":"'O - Res CN'!S70/SUMIFS(S$138:S$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":10.901264115836511},{"$f":"'O - Res CN'!T70/SUMIFS(T$138:T$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":14.449302494446982},{"$f":"'O - Res CN'!U70/SUMIFS(U$138:U$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":18.004987080353569},{"$f":"'O - Res CN'!V70/SUMIFS(V$138:V$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.976915984692607},{"$f":"'O - Res CN'!W70/SUMIFS(W$138:W$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.953160545008735},{"$f":"'O - Res CN'!X70/SUMIFS(X$138:X$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.930975797713966},{"$f":"'O - Res CN'!Y70/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.907765817088038},{"$f":"'O - Res CN'!Z70/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.886931843369652},{"$f":"'O - Res CN'!AA70/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.868456341806343},{"$f":"'O - Res CN'!AB70/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.852323817333811},{"$f":"'O - Res CN'!AC70/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.838520781887105},{"$f":"'O - Res CN'!AD70/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.827035726072324},{"$f":"'O - Res CN'!AE70/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.817859095087513},{"$f":"'O - Res CN'!AF70/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AG70/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AH70/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AI70/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AJ70/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798214},{"$f":"'O - Res CN'!AK70/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AL70/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AM70/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AN70/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AO70/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AP70/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},{"$f":"'O - Res CN'!AQ70/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":17.810983268798246},null,2,2,2,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E70,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3284,null,null,null,{"$f":"'O - Comm CN'!Q70/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.54963214761854773},{"$f":"'O - Comm CN'!R70/SUMIFS(R$138:R$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.54979177500131571},{"$f":"'O - Comm CN'!S70/SUMIFS(S$138:S$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.54989461029375009},{"$f":"'O - Comm CN'!T70/SUMIFS(T$138:T$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.54995096996669979},{"$f":"'O - Comm CN'!U70/SUMIFS(U$138:U$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.54998123517035835},{"$f":"'O - Comm CN'!V70/SUMIFS(V$138:V$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.54999638481849489},{"$f":"'O - Comm CN'!W70/SUMIFS(W$138:W$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.5500092645602167},{"$f":"'O - Comm CN'!X70/SUMIFS(X$138:X$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55002132589258268},{"$f":"'O - Comm CN'!Y70/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55003317224179937},{"$f":"'O - Comm CN'!Z70/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55004383395609446},{"$f":"'O - Comm CN'!AA70/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55005331103546773},{"$f":"'O - Comm CN'!AB70/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55006160347991939},{"$f":"'O - Comm CN'!AC70/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55006871128944945},{"$f":"'O - Comm CN'!AD70/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.5500746344640578},{"$f":"'O - Comm CN'!AE70/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55007937300374443},{"$f":"'O - Comm CN'!AF70/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AG70/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AH70/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AI70/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AJ70/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AK70/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AL70/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AM70/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AN70/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AO70/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AP70/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},{"$f":"'O - Comm CN'!AQ70/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM70,$B$126:$B$133,$B70,$C$126:$C$133,$C70)","v":0.55008292690850946},null,{"$f":"'O - Comm CN'!Q70/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.24635790708317665},{"$f":"'O - Comm CN'!R70/SUMIFS(R$138:R$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.3495917447498621},{"$f":"'O - Comm CN'!S70/SUMIFS(S$138:S$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.52214933234774086},{"$f":"'O - Comm CN'!T70/SUMIFS(T$138:T$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.69448074785240743},{"$f":"'O - Comm CN'!U70/SUMIFS(U$138:U$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86695863410515883},{"$f":"'O - Comm CN'!V70/SUMIFS(V$138:V$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86639072095322345},{"$f":"'O - Comm CN'!W70/SUMIFS(W$138:W$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86590920969703822},{"$f":"'O - Comm CN'!X70/SUMIFS(X$138:X$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86545880025395494},{"$f":"'O - Comm CN'!Y70/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86498778916333652},{"$f":"'O - Comm CN'!Z70/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86456433462825832},{"$f":"'O - Comm CN'!AA70/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86418829227072946},{"$f":"'O - Comm CN'!AB70/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86385953406259131},{"$f":"'O - Comm CN'!AC70/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86357794821626821},{"$f":"'O - Comm CN'!AD70/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86334343908955391},{"$f":"'O - Comm CN'!AE70/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86315592710427524},{"$f":"'O - Comm CN'!AF70/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871155},{"$f":"'O - Comm CN'!AG70/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871155},{"$f":"'O - Comm CN'!AH70/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871155},{"$f":"'O - Comm CN'!AI70/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871155},{"$f":"'O - Comm CN'!AJ70/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871155},{"$f":"'O - Comm CN'!AK70/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871155},{"$f":"'O - Comm CN'!AL70/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871155},{"$f":"'O - Comm CN'!AM70/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871343},{"$f":"'O - Comm CN'!AN70/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871343},{"$f":"'O - Comm CN'!AO70/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871343},{"$f":"'O - Comm CN'!AP70/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871343},{"$f":"'O - Comm CN'!AQ70/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM70,$B$138:$B$145,$B70,$C$138:$C$145,$C70)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM70,'O - CN sum'!$B$12:$B$19,$B70,'O - CN sum'!$C$12:$C$19,$C70)","v":0.86301534867871343}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D76,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D76,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E76,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3342,null,null,null,{"$f":"'O - Res CN'!Q76/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":1.9256277751651931},{"$f":"'O - Res CN'!R76/SUMIFS(R$138:R$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(R$126:R$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.0329946202490925},{"$f":"'O - Res CN'!S76/SUMIFS(S$138:S$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(S$126:S$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.1076206252672218},{"$f":"'O - Res CN'!T76/SUMIFS(T$138:T$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(T$126:T$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.1704403980346085},{"$f":"'O - Res CN'!U76/SUMIFS(U$138:U$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(U$126:U$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.2097365197876937},{"$f":"'O - Res CN'!V76/SUMIFS(V$138:V$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(V$126:V$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.2349748163645908},{"$f":"'O - Res CN'!W76/SUMIFS(W$138:W$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(W$126:W$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.2570175193073134},{"$f":"'O - Res CN'!X76/SUMIFS(X$138:X$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(X$126:X$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.2782082640100754},{"$f":"'O - Res CN'!Y76/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.3049512435842039},{"$f":"'O - Res CN'!Z76/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.3296273217005172},{"$f":"'O - Res CN'!AA76/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.3521015213591041},{"$f":"'O - Res CN'!AB76/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.3722388655600546},{"$f":"'O - Res CN'!AC76/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.3899043773034583},{"$f":"'O - Res CN'!AD76/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4049630795894044},{"$f":"'O - Res CN'!AE76/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.417279995417982},{"$f":"'O - Res CN'!AF76/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892812},{"$f":"'O - Res CN'!AG76/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892812},{"$f":"'O - Res CN'!AH76/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892817},{"$f":"'O - Res CN'!AI76/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892817},{"$f":"'O - Res CN'!AJ76/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892817},{"$f":"'O - Res CN'!AK76/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892812},{"$f":"'O - Res CN'!AL76/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892817},{"$f":"'O - Res CN'!AM76/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892812},{"$f":"'O - Res CN'!AN76/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892812},{"$f":"'O - Res CN'!AO76/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892812},{"$f":"'O - Res CN'!AP76/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892817},{"$f":"'O - Res CN'!AQ76/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":2.4267201477892817},null,{"$f":"'O - Res CN'!Q76/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":4.2823473442340161},{"$f":"'O - Res CN'!R76/SUMIFS(R$138:R$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":6.4037177678634585},{"$f":"'O - Res CN'!S76/SUMIFS(S$138:S$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":9.9004886467573137},{"$f":"'O - Res CN'!T76/SUMIFS(T$138:T$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":13.544015309751376},{"$f":"'O - Res CN'!U76/SUMIFS(U$138:U$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":17.196756711525829},{"$f":"'O - Res CN'!V76/SUMIFS(V$138:V$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":17.366432577696077},{"$f":"'O - Res CN'!W76/SUMIFS(W$138:W$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":17.513242617368423},{"$f":"'O - Res CN'!X76/SUMIFS(X$138:X$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":17.654004264841749},{"$f":"'O - Res CN'!Y76/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":17.838554488597616},{"$f":"'O - Res CN'!Z76/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.008032341850203},{"$f":"'O - Res CN'!AA76/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.161504893993911},{"$f":"'O - Res CN'!AB76/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.298036734068226},{"$f":"'O - Res CN'!AC76/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.416689110094239},{"$f":"'O - Res CN'!AD76/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.515321995254148},{"$f":"'O - Res CN'!AE76/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.594191091039068},{"$f":"'O - Res CN'!AF76/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.652345950139697},{"$f":"'O - Res CN'!AG76/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.642347727927252},{"$f":"'O - Res CN'!AH76/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.632484996489087},{"$f":"'O - Res CN'!AI76/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.621453024100216},{"$f":"'O - Res CN'!AJ76/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.610571763632194},{"$f":"'O - Res CN'!AK76/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.599838990990488},{"$f":"'O - Res CN'!AL76/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.589252519193217},{"$f":"'O - Res CN'!AM76/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.578810197641346},{"$f":"'O - Res CN'!AN76/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.567103791292393},{"$f":"'O - Res CN'!AO76/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.555558182852632},{"$f":"'O - Res CN'!AP76/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.544170976608687},{"$f":"'O - Res CN'!AQ76/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":18.532939817413489},null,2,2,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E76,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3342,null,null,null,{"$f":"'O - Comm CN'!Q76/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.16762745030233656},{"$f":"'O - Comm CN'!R76/SUMIFS(R$138:R$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17027566058857649},{"$f":"'O - Comm CN'!S76/SUMIFS(S$138:S$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17211631590405652},{"$f":"'O - Comm CN'!T76/SUMIFS(T$138:T$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17366576972559566},{"$f":"'O - Comm CN'!U76/SUMIFS(U$138:U$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17463501114974794},{"$f":"'O - Comm CN'!V76/SUMIFS(V$138:V$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17525751539256038},{"$f":"'O - Comm CN'!W76/SUMIFS(W$138:W$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17580120010848763},{"$f":"'O - Comm CN'!X76/SUMIFS(X$138:X$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17632387121846657},{"$f":"'O - Comm CN'!Y76/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.1769834885662388},{"$f":"'O - Comm CN'!Z76/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17759212565379234},{"$f":"'O - Comm CN'!AA76/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17814645326455872},{"$f":"'O - Comm CN'!AB76/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17864314218196933},{"$f":"'O - Comm CN'!AC76/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17907886318945554},{"$f":"'O - Comm CN'!AD76/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17945028707044886},{"$f":"'O - Comm CN'!AE76/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.1797540846083806},{"$f":"'O - Comm CN'!AF76/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668233},{"$f":"'O - Comm CN'!AG76/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668231},{"$f":"'O - Comm CN'!AH76/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668228},{"$f":"'O - Comm CN'!AI76/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668231},{"$f":"'O - Comm CN'!AJ76/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668231},{"$f":"'O - Comm CN'!AK76/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668231},{"$f":"'O - Comm CN'!AL76/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668231},{"$f":"'O - Comm CN'!AM76/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668233},{"$f":"'O - Comm CN'!AN76/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668231},{"$f":"'O - Comm CN'!AO76/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668228},{"$f":"'O - Comm CN'!AP76/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668231},{"$f":"'O - Comm CN'!AQ76/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM76,$B$126:$B$133,$B76,$C$126:$C$133,$C76)","v":0.17998692658668231},null,{"$f":"'O - Comm CN'!Q76/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.16369983523426745},{"$f":"'O - Comm CN'!R76/SUMIFS(R$138:R$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.23697856547271037},{"$f":"'O - Comm CN'!S76/SUMIFS(S$138:S$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.35871876195995606},{"$f":"'O - Comm CN'!T76/SUMIFS(T$138:T$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.48209057693765273},{"$f":"'O - Comm CN'!U76/SUMIFS(U$138:U$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.6055771691574533},{"$f":"'O - Comm CN'!V76/SUMIFS(V$138:V$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.60746883237477556},{"$f":"'O - Comm CN'!W76/SUMIFS(W$138:W$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.60911010987758907},{"$f":"'O - Comm CN'!X76/SUMIFS(X$138:X$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.61068683122261702},{"$f":"'O - Comm CN'!Y76/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.61274826041650921},{"$f":"'O - Comm CN'!Z76/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.61464518218096043},{"$f":"'O - Comm CN'!AA76/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.61636653395822438},{"$f":"'O - Comm CN'!AB76/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.61790124663294943},{"$f":"'O - Comm CN'!AC76/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.61923824160276497},{"$f":"'O - Comm CN'!AD76/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62035488999739197},{"$f":"'O - Comm CN'!AE76/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62125173933288569},{"$f":"'O - Comm CN'!AF76/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62191767504380668},{"$f":"'O - Comm CN'!AG76/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62182162183123968},{"$f":"'O - Comm CN'!AH76/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62172679839561895},{"$f":"'O - Comm CN'!AI76/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62162064881148393},{"$f":"'O - Comm CN'!AJ76/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62151586166094019},{"$f":"'O - Comm CN'!AK76/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62141241901249378},{"$f":"'O - Comm CN'!AL76/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62131030318184122},{"$f":"'O - Comm CN'!AM76/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62120949672818182},{"$f":"'O - Comm CN'!AN76/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.6210963913954588},{"$f":"'O - Comm CN'!AO76/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62098474028989625},{"$f":"'O - Comm CN'!AP76/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62087452420845757},{"$f":"'O - Comm CN'!AQ76/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM76,$B$138:$B$145,$B76,$C$138:$C$145,$C76)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM76,'O - CN sum'!$B$12:$B$19,$B76,'O - CN sum'!$C$12:$C$19,$C76)","v":0.62076572421441489}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D81,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D81,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E81,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3357,null,null,null,{"$f":"'O - Res CN'!Q81/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":1.950306617096454},{"$f":"'O - Res CN'!R81/SUMIFS(R$138:R$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(R$126:R$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":1.9704982343347179},{"$f":"'O - Res CN'!S81/SUMIFS(S$138:S$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(S$126:S$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":1.9836285192421841},{"$f":"'O - Res CN'!T81/SUMIFS(T$138:T$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(T$126:T$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":1.9907378065984003},{"$f":"'O - Res CN'!U81/SUMIFS(U$138:U$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(U$126:U$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":1.9946428502912339},{"$f":"'O - Res CN'!V81/SUMIFS(V$138:V$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(V$126:V$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":1.9966850188796943},{"$f":"'O - Res CN'!W81/SUMIFS(W$138:W$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(W$126:W$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":1.9984003263465915},{"$f":"'O - Res CN'!X81/SUMIFS(X$138:X$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(X$126:X$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":1.9999870874317989},{"$f":"'O - Res CN'!Y81/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0013956701837641},{"$f":"'O - Res CN'!Z81/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0026476691245469},{"$f":"'O - Res CN'!AA81/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0037465788176991},{"$f":"'O - Res CN'!AB81/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0046958938267734},{"$f":"'O - Res CN'!AC81/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0054991087153229},{"$f":"'O - Res CN'!AD81/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0061597180468991},{"$f":"'O - Res CN'!AE81/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0066812163850547},{"$f":"'O - Res CN'!AF81/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933438},{"$f":"'O - Res CN'!AG81/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933438},{"$f":"'O - Res CN'!AH81/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933438},{"$f":"'O - Res CN'!AI81/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933438},{"$f":"'O - Res CN'!AJ81/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933434},{"$f":"'O - Res CN'!AK81/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933438},{"$f":"'O - Res CN'!AL81/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933438},{"$f":"'O - Res CN'!AM81/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933434},{"$f":"'O - Res CN'!AN81/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933438},{"$f":"'O - Res CN'!AO81/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933438},{"$f":"'O - Res CN'!AP81/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933438},{"$f":"'O - Res CN'!AQ81/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":2.0070670982933434},null,{"$f":"'O - Res CN'!Q81/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":4.3372298997133791},{"$f":"'O - Res CN'!R81/SUMIFS(R$138:R$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":6.20686077034809},{"$f":"'O - Res CN'!S81/SUMIFS(S$138:S$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":9.3180392138415709},{"$f":"'O - Res CN'!T81/SUMIFS(T$138:T$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":12.422632455000812},{"$f":"'O - Res CN'!U81/SUMIFS(U$138:U$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.522840626328783},{"$f":"'O - Res CN'!V81/SUMIFS(V$138:V$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.514848536715443},{"$f":"'O - Res CN'!W81/SUMIFS(W$138:W$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.506512227994245},{"$f":"'O - Res CN'!X81/SUMIFS(X$138:X$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.498047798756144},{"$f":"'O - Res CN'!Y81/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.489267209097111},{"$f":"'O - Res CN'!Z81/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.480477782429571},{"$f":"'O - Res CN'!AA81/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.47171878724585},{"$f":"'O - Res CN'!AB81/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.463029308904732},{"$f":"'O - Res CN'!AC81/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.454448281087611},{"$f":"'O - Res CN'!AD81/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.445015962527069},{"$f":"'O - Res CN'!AE81/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.435784876799325},{"$f":"'O - Res CN'!AF81/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.4267931951753},{"$f":"'O - Res CN'!AG81/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.418523966907546},{"$f":"'O - Res CN'!AH81/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.410366798975812},{"$f":"'O - Res CN'!AI81/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.401242587092066},{"$f":"'O - Res CN'!AJ81/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.392243024495931},{"$f":"'O - Res CN'!AK81/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.383366271705853},{"$f":"'O - Res CN'!AL81/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.374610519935022},{"$f":"'O - Res CN'!AM81/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.365973990487797},{"$f":"'O - Res CN'!AN81/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.356291974601605},{"$f":"'O - Res CN'!AO81/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.346742949820017},{"$f":"'O - Res CN'!AP81/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.337324934720696},{"$f":"'O - Res CN'!AQ81/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":15.328035981432482},null,2,2,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E81,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3357,null,null,null,{"$f":"'O - Comm CN'!Q81/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14271958818014605},{"$f":"'O - Comm CN'!R81/SUMIFS(R$138:R$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14321761574558681},{"$f":"'O - Comm CN'!S81/SUMIFS(S$138:S$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14354147508527437},{"$f":"'O - Comm CN'!T81/SUMIFS(T$138:T$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14371682612487935},{"$f":"'O - Comm CN'!U81/SUMIFS(U$138:U$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14381314428406058},{"$f":"'O - Comm CN'!V81/SUMIFS(V$138:V$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14386351450643203},{"$f":"'O - Comm CN'!W81/SUMIFS(W$138:W$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14390582267777069},{"$f":"'O - Comm CN'!X81/SUMIFS(X$138:X$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14394496024416159},{"$f":"'O - Comm CN'!Y81/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14397970303025964},{"$f":"'O - Comm CN'!Z81/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14401058366636987},{"$f":"'O - Comm CN'!AA81/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.1440376883461319},{"$f":"'O - Comm CN'!AB81/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14406110326318519},{"$f":"'O - Comm CN'!AC81/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14408091461116934},{"$f":"'O - Comm CN'!AD81/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14409720858372391},{"$f":"'O - Comm CN'!AE81/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411007137448842},{"$f":"'O - Comm CN'!AF81/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710249},{"$f":"'O - Comm CN'!AG81/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710249},{"$f":"'O - Comm CN'!AH81/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710246},{"$f":"'O - Comm CN'!AI81/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710249},{"$f":"'O - Comm CN'!AJ81/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710249},{"$f":"'O - Comm CN'!AK81/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710249},{"$f":"'O - Comm CN'!AL81/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710249},{"$f":"'O - Comm CN'!AM81/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710249},{"$f":"'O - Comm CN'!AN81/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710249},{"$f":"'O - Comm CN'!AO81/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710249},{"$f":"'O - Comm CN'!AP81/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710246},{"$f":"'O - Comm CN'!AQ81/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM81,$B$126:$B$133,$B81,$C$126:$C$133,$C81)","v":0.14411958917710246},null,{"$f":"'O - Comm CN'!Q81/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.13937557976127465},{"$f":"'O - Comm CN'!R81/SUMIFS(R$138:R$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.19932094236190537},{"$f":"'O - Comm CN'!S81/SUMIFS(S$138:S$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.29916408541534401},{"$f":"'O - Comm CN'!T81/SUMIFS(T$138:T$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.3989532752002074},{"$f":"'O - Comm CN'!U81/SUMIFS(U$138:U$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.4986970037096109},{"$f":"'O - Comm CN'!V81/SUMIFS(V$138:V$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49865251702788693},{"$f":"'O - Comm CN'!W81/SUMIFS(W$138:W$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49860007445449639},{"$f":"'O - Comm CN'!X81/SUMIFS(X$138:X$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49854447406645991},{"$f":"'O - Comm CN'!Y81/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49848329514681389},{"$f":"'O - Comm CN'!Z81/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.4984196856011458},{"$f":"'O - Comm CN'!AA81/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49835407384404301},{"$f":"'O - Comm CN'!AB81/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49828688753675898},{"$f":"'O - Comm CN'!AC81/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49821855367681422},{"$f":"'O - Comm CN'!AD81/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49814023392893142},{"$f":"'O - Comm CN'!AE81/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49806174191723018},{"$f":"'O - Comm CN'!AF81/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49798350096347566},{"$f":"'O - Comm CN'!AG81/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49790658899105178},{"$f":"'O - Comm CN'!AH81/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49783066172874901},{"$f":"'O - Comm CN'!AI81/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49774566536402975},{"$f":"'O - Comm CN'!AJ81/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49766175993059747},{"$f":"'O - Comm CN'!AK81/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49757893107030077},{"$f":"'O - Comm CN'!AL81/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49749716462291915},{"$f":"'O - Comm CN'!AM81/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49741644662321038},{"$f":"'O - Comm CN'!AN81/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49732588063380823},{"$f":"'O - Comm CN'!AO81/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49723647907687302},{"$f":"'O - Comm CN'!AP81/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49714822657610036},{"$f":"'O - Comm CN'!AQ81/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM81,$B$138:$B$145,$B81,$C$138:$C$145,$C81)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM81,'O - CN sum'!$B$12:$B$19,$B81,'O - CN sum'!$C$12:$C$19,$C81)","v":0.49706110796842551}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D86,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D86,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E86,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3400,null,null,null,{"$f":"'O - Res CN'!Q86/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!R86/SUMIFS(R$138:R$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(R$126:R$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!S86/SUMIFS(S$138:S$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(S$126:S$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.19046305785109},{"$f":"'O - Res CN'!T86/SUMIFS(T$138:T$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(T$126:T$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.19046305785109},{"$f":"'O - Res CN'!U86/SUMIFS(U$138:U$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(U$126:U$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.19046305785109},{"$f":"'O - Res CN'!V86/SUMIFS(V$138:V$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(V$126:V$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!W86/SUMIFS(W$138:W$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(W$126:W$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!X86/SUMIFS(X$138:X$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(X$126:X$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!Y86/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!Z86/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.19046305785109},{"$f":"'O - Res CN'!AA86/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.19046305785109},{"$f":"'O - Res CN'!AB86/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AC86/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AD86/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.19046305785109},{"$f":"'O - Res CN'!AE86/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.19046305785109},{"$f":"'O - Res CN'!AF86/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AG86/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AH86/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AI86/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AJ86/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AK86/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AL86/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AM86/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AN86/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AO86/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.190463057851092},{"$f":"'O - Res CN'!AP86/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.19046305785109},{"$f":"'O - Res CN'!AQ86/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":10.19046305785109},null,{"$f":"'O - Res CN'!Q86/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":22.662273039014419},{"$f":"'O - Res CN'!R86/SUMIFS(R$138:R$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":32.098879503341543},{"$f":"'O - Res CN'!S86/SUMIFS(S$138:S$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":47.869413783452032},{"$f":"'O - Res CN'!T86/SUMIFS(T$138:T$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":63.590683159957578},{"$f":"'O - Res CN'!U86/SUMIFS(U$138:U$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":79.304891064792514},{"$f":"'O - Res CN'!V86/SUMIFS(V$138:V$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":79.182990490038804},{"$f":"'O - Res CN'!W86/SUMIFS(W$138:W$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":79.072515117316755},{"$f":"'O - Res CN'!X86/SUMIFS(X$138:X$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.966651612154735},{"$f":"'O - Res CN'!Y86/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.866366925334447},{"$f":"'O - Res CN'!Z86/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.772336937677423},{"$f":"'O - Res CN'!AA86/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.684590361680563},{"$f":"'O - Res CN'!AB86/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.603158424226578},{"$f":"'O - Res CN'!AC86/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.528074933315139},{"$f":"'O - Res CN'!AD86/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.454304100613527},{"$f":"'O - Res CN'!AE86/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.387037398658123},{"$f":"'O - Res CN'!AF86/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.326313201097562},{"$f":"'O - Res CN'!AG86/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.284327925542428},{"$f":"'O - Res CN'!AH86/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.242911612886147},{"$f":"'O - Res CN'!AI86/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.196585336992143},{"$f":"'O - Res CN'!AJ86/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.150891941763518},{"$f":"'O - Res CN'!AK86/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.105822087617696},{"$f":"'O - Res CN'!AL86/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.061366590818281},{"$f":"'O - Res CN'!AM86/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":78.017516420410516},{"$f":"'O - Res CN'!AN86/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":77.968358011457639},{"$f":"'O - Res CN'!AO86/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":77.919874836999739},{"$f":"'O - Res CN'!AP86/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":77.872056836779635},{"$f":"'O - Res CN'!AQ86/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":77.824894120889311},null,2,2,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E86,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3400,null,null,null,{"$f":"'O - Comm CN'!Q86/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!R86/SUMIFS(R$138:R$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!S86/SUMIFS(S$138:S$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!T86/SUMIFS(T$138:T$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!U86/SUMIFS(U$138:U$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!V86/SUMIFS(V$138:V$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!W86/SUMIFS(W$138:W$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!X86/SUMIFS(X$138:X$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!Y86/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!Z86/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AA86/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AB86/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AC86/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AD86/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AE86/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AF86/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AG86/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AH86/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!AI86/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!AJ86/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AK86/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AL86/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!AM86/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866501},{"$f":"'O - Comm CN'!AN86/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!AO86/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!AP86/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},{"$f":"'O - Comm CN'!AQ86/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM86,$B$126:$B$133,$B86,$C$126:$C$133,$C86)","v":1.0385816074866498},null,{"$f":"'O - Comm CN'!Q86/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":1.0142469966360601},{"$f":"'O - Comm CN'!R86/SUMIFS(R$138:R$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":1.4454301843127881},{"$f":"'O - Comm CN'!S86/SUMIFS(S$138:S$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":2.1645751971571885},{"$f":"'O - Comm CN'!T86/SUMIFS(T$138:T$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":2.8830690535112393},{"$f":"'O - Comm CN'!U86/SUMIFS(U$138:U$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.6014617324440823},{"$f":"'O - Comm CN'!V86/SUMIFS(V$138:V$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5998796115114535},{"$f":"'O - Comm CN'!W86/SUMIFS(W$138:W$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5984427675274677},{"$f":"'O - Comm CN'!X86/SUMIFS(X$138:X$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.597063213614883},{"$f":"'O - Comm CN'!Y86/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5957539228290667},{"$f":"'O - Comm CN'!Z86/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5945241321559407},{"$f":"'O - Comm CN'!AA86/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5933746303029053},{"$f":"'O - Comm CN'!AB86/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5923062153842107},{"$f":"'O - Comm CN'!AC86/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5913196952820208},{"$f":"'O - Comm CN'!AD86/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5903491121903821},{"$f":"'O - Comm CN'!AE86/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5894629682320098},{"$f":"'O - Comm CN'!AF86/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5886620818556132},{"$f":"'O - Comm CN'!AG86/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5881078243781177},{"$f":"'O - Comm CN'!AH86/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5875606631033405},{"$f":"'O - Comm CN'!AI86/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5869481463621766},{"$f":"'O - Comm CN'!AJ86/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5863434912946142},{"$f":"'O - Comm CN'!AK86/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5857465944302502},{"$f":"'O - Comm CN'!AL86/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5851573537250481},{"$f":"'O - Comm CN'!AM86/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.584575668540062},{"$f":"'O - Comm CN'!AN86/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5839230149251446},{"$f":"'O - Comm CN'!AO86/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5832787526618133},{"$f":"'O - Comm CN'!AP86/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5826427709424613},{"$f":"'O - Comm CN'!AQ86/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM86,$B$138:$B$145,$B86,$C$138:$C$145,$C86)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM86,'O - CN sum'!$B$12:$B$19,$B86,'O - CN sum'!$C$12:$C$19,$C86)","v":3.5820149604961671}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D87,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D87,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E87,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3401,null,null,null,{"$f":"'O - Res CN'!Q87/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":1.5580427456475957E-2},{"$f":"'O - Res CN'!R87/SUMIFS(R$138:R$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(R$126:R$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":4.8795400652505212E-2},{"$f":"'O - Res CN'!S87/SUMIFS(S$138:S$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(S$126:S$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":7.0193179796604235E-2},{"$f":"'O - Res CN'!T87/SUMIFS(T$138:T$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(T$126:T$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":8.1068817438534113E-2},{"$f":"'O - Res CN'!U87/SUMIFS(U$138:U$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(U$126:U$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":8.690904629230374E-2},{"$f":"'O - Res CN'!V87/SUMIFS(V$138:V$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(V$126:V$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":8.9832450118346396E-2},{"$f":"'O - Res CN'!W87/SUMIFS(W$138:W$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(W$126:W$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":9.2317833665778753E-2},{"$f":"'O - Res CN'!X87/SUMIFS(X$138:X$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(X$126:X$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":9.4645290044181152E-2},{"$f":"'O - Res CN'!Y87/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":9.691194652127462E-2},{"$f":"'O - Res CN'!Z87/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":9.8951937350658742E-2},{"$f":"'O - Res CN'!AA87/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10076526253233352},{"$f":"'O - Res CN'!AB87/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10235192206629896},{"$f":"'O - Res CN'!AC87/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10371191595255501},{"$f":"'O - Res CN'!AD87/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10484524419110168},{"$f":"'O - Res CN'!AE87/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10575190678193903},{"$f":"'O - Res CN'!AF87/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506707},{"$f":"'O - Res CN'!AG87/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506707},{"$f":"'O - Res CN'!AH87/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506708},{"$f":"'O - Res CN'!AI87/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506706},{"$f":"'O - Res CN'!AJ87/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506706},{"$f":"'O - Res CN'!AK87/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506707},{"$f":"'O - Res CN'!AL87/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506707},{"$f":"'O - Res CN'!AM87/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506706},{"$f":"'O - Res CN'!AN87/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506707},{"$f":"'O - Res CN'!AO87/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506707},{"$f":"'O - Res CN'!AP87/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506706},{"$f":"'O - Res CN'!AQ87/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":0.10643190372506707},null,{"$f":"'O - Res CN'!Q87/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":3.4648857375640427E-2},{"$f":"'O - Res CN'!R87/SUMIFS(R$138:R$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.15370034481949499},{"$f":"'O - Res CN'!S87/SUMIFS(S$138:S$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.32973048912347014},{"$f":"'O - Res CN'!T87/SUMIFS(T$138:T$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.50588687232564},{"$f":"'O - Res CN'!U87/SUMIFS(U$138:U$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.6763492894904396},{"$f":"'O - Res CN'!V87/SUMIFS(V$138:V$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.6980253991439227},{"$f":"'O - Res CN'!W87/SUMIFS(W$138:W$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.71633676082179587},{"$f":"'O - Res CN'!X87/SUMIFS(X$138:X$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.73341334964087768},{"$f":"'O - Res CN'!Y87/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.75002412455700196},{"$f":"'O - Res CN'!Z87/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.76489903406467341},{"$f":"'O - Res CN'!AA87/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.77804839289764494},{"$f":"'O - Res CN'!AB87/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.78948172418947105},{"$f":"'O - Res CN'!AC87/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.79920775544397538},{"$f":"'O - Res CN'!AD87/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.80718222759607705},{"$f":"'O - Res CN'!AE87/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81346437594007859},{"$f":"'O - Res CN'!AF87/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81806082593430274},{"$f":"'O - Res CN'!AG87/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.8176223205611528},{"$f":"'O - Res CN'!AH87/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81718975758768886},{"$f":"'O - Res CN'!AI87/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81670591365362011},{"$f":"'O - Res CN'!AJ87/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81622867969337343},{"$f":"'O - Res CN'!AK87/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81575795816186703},{"$f":"'O - Res CN'!AL87/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81529365314171787},{"$f":"'O - Res CN'!AM87/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81483567031123483},{"$f":"'O - Res CN'!AN87/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81432224682701759},{"$f":"'O - Res CN'!AO87/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81381587567127167},{"$f":"'O - Res CN'!AP87/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81331645177199874},{"$f":"'O - Res CN'!AQ87/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":0.81282387183637106},null,2,2,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E87,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3401,null,null,null,{"$f":"'O - Comm CN'!Q87/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":3.6155215949548129E-3},{"$f":"'O - Comm CN'!R87/SUMIFS(R$138:R$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":4.4347710905153241E-3},{"$f":"'O - Comm CN'!S87/SUMIFS(S$138:S$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":4.9625487185886181E-3},{"$f":"'O - Comm CN'!T87/SUMIFS(T$138:T$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.2307970353783215E-3},{"$f":"'O - Comm CN'!U87/SUMIFS(U$138:U$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.3748466636640577E-3},{"$f":"'O - Comm CN'!V87/SUMIFS(V$138:V$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.4469526110532129E-3},{"$f":"'O - Comm CN'!W87/SUMIFS(W$138:W$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.508254759499679E-3},{"$f":"'O - Comm CN'!X87/SUMIFS(X$138:X$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.565661623948788E-3},{"$f":"'O - Comm CN'!Y87/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.6215688548385536E-3},{"$f":"'O - Comm CN'!Z87/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.6718853626393419E-3},{"$f":"'O - Comm CN'!AA87/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.7166111473511555E-3},{"$f":"'O - Comm CN'!AB87/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.7557462089739926E-3},{"$f":"'O - Comm CN'!AC87/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.7892905475078506E-3},{"$f":"'O - Comm CN'!AD87/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.817244162952733E-3},{"$f":"'O - Comm CN'!AE87/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8396070553086389E-3},{"$f":"'O - Comm CN'!AF87/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755683E-3},{"$f":"'O - Comm CN'!AG87/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755683E-3},{"$f":"'O - Comm CN'!AH87/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755674E-3},{"$f":"'O - Comm CN'!AI87/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755674E-3},{"$f":"'O - Comm CN'!AJ87/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755683E-3},{"$f":"'O - Comm CN'!AK87/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755683E-3},{"$f":"'O - Comm CN'!AL87/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755674E-3},{"$f":"'O - Comm CN'!AM87/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755674E-3},{"$f":"'O - Comm CN'!AN87/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755674E-3},{"$f":"'O - Comm CN'!AO87/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755683E-3},{"$f":"'O - Comm CN'!AP87/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755674E-3},{"$f":"'O - Comm CN'!AQ87/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM87,$B$126:$B$133,$B87,$C$126:$C$133,$C87)","v":5.8563792245755674E-3},null,{"$f":"'O - Comm CN'!Q87/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":3.5308076828260916E-3},{"$f":"'O - Comm CN'!R87/SUMIFS(R$138:R$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":6.1720253358434193E-3},{"$f":"'O - Comm CN'!S87/SUMIFS(S$138:S$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.0342769208994669E-2},{"$f":"'O - Comm CN'!T87/SUMIFS(T$138:T$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.4520523904127988E-2},{"$f":"'O - Comm CN'!U87/SUMIFS(U$138:U$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.8638212382544692E-2},{"$f":"'O - Comm CN'!V87/SUMIFS(V$138:V$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.8879954649737608E-2},{"$f":"'O - Comm CN'!W87/SUMIFS(W$138:W$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.9084816598078602E-2},{"$f":"'O - Comm CN'!X87/SUMIFS(X$138:X$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.9276325078953022E-2},{"$f":"'O - Comm CN'!Y87/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.9462869471717721E-2},{"$f":"'O - Comm CN'!Z87/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.9630358042029193E-2},{"$f":"'O - Comm CN'!AA87/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.9778826545859541E-2},{"$f":"'O - Comm CN'!AB87/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":1.9908308342478667E-2},{"$f":"'O - Comm CN'!AC87/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0018834355529667E-2},{"$f":"'O - Comm CN'!AD87/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0110059012498446E-2},{"$f":"'O - Comm CN'!AE87/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0182384439468487E-2},{"$f":"'O - Comm CN'!AF87/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0235835016432703E-2},{"$f":"'O - Comm CN'!AG87/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0232709655890142E-2},{"$f":"'O - Comm CN'!AH87/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0229624309588034E-2},{"$f":"'O - Comm CN'!AI87/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0226170435292744E-2},{"$f":"'O - Comm CN'!AJ87/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0222760891593743E-2},{"$f":"'O - Comm CN'!AK87/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0219395095039599E-2},{"$f":"'O - Comm CN'!AL87/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0216072470221922E-2},{"$f":"'O - Comm CN'!AM87/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0212792449655369E-2},{"$f":"'O - Comm CN'!AN87/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0209112250580311E-2},{"$f":"'O - Comm CN'!AO87/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0205479368862637E-2},{"$f":"'O - Comm CN'!AP87/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0201893179677719E-2},{"$f":"'O - Comm CN'!AQ87/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM87,$B$138:$B$145,$B87,$C$138:$C$145,$C87)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM87,'O - CN sum'!$B$12:$B$19,$B87,'O - CN sum'!$C$12:$C$19,$C87)","v":2.0198353066866029E-2}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D92,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D92,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E92,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3435,null,null,null,{"$f":"'O - Res CN'!Q92/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.3616469633586337},{"$f":"'O - Res CN'!R92/SUMIFS(R$138:R$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(R$126:R$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.4114113890579687},{"$f":"'O - Res CN'!S92/SUMIFS(S$138:S$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(S$126:S$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.4434391090995693},{"$f":"'O - Res CN'!T92/SUMIFS(T$138:T$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(T$126:T$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.4660777365483177},{"$f":"'O - Res CN'!U92/SUMIFS(U$138:U$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(U$126:U$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.4782017641840259},{"$f":"'O - Res CN'!V92/SUMIFS(V$138:V$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(V$126:V$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.4842376304101661},{"$f":"'O - Res CN'!W92/SUMIFS(W$138:W$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(W$126:W$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.4893291394954928},{"$f":"'O - Res CN'!X92/SUMIFS(X$138:X$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(X$126:X$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.4940971220101351},{"$f":"'O - Res CN'!Y92/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5000006197317346},{"$f":"'O - Res CN'!Z92/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5053137676811739},{"$f":"'O - Res CN'!AA92/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5100365658584534},{"$f":"'O - Res CN'!AB92/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5141690142635726},{"$f":"'O - Res CN'!AC92/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5177111128965322},{"$f":"'O - Res CN'!AD92/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5206628617573319},{"$f":"'O - Res CN'!AE92/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5230242608459716},{"$f":"'O - Res CN'!AF92/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AG92/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AH92/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AI92/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AJ92/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AK92/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AL92/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AM92/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AN92/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AO92/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AP92/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},{"$f":"'O - Res CN'!AQ92/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":1.5247953101624514},null,{"$f":"'O - Res CN'!Q92/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":2.3597726164306629},{"$f":"'O - Res CN'!R92/SUMIFS(R$138:R$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":3.4336963447186784},{"$f":"'O - Res CN'!S92/SUMIFS(S$138:S$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":5.2093315085353096},{"$f":"'O - Res CN'!T92/SUMIFS(T$138:T$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":7.0099886633730435},{"$f":"'O - Res CN'!U92/SUMIFS(U$138:U$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.8051393576556176},{"$f":"'O - Res CN'!V92/SUMIFS(V$138:V$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.8262538966648556},{"$f":"'O - Res CN'!W92/SUMIFS(W$138:W$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.8439292504943481},{"$f":"'O - Res CN'!X92/SUMIFS(X$138:X$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.8604359227879854},{"$f":"'O - Res CN'!Y92/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.8831009622562629},{"$f":"'O - Res CN'!Z92/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9034457804712659},{"$f":"'O - Res CN'!AA92/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9214875004915513},{"$f":"'O - Res CN'!AB92/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9372412535767403},{"$f":"'O - Res CN'!AC92/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9507202111090063},{"$f":"'O - Res CN'!AD92/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9619356122561591},{"$f":"'O - Res CN'!AE92/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9708967874854135},{"$f":"'O - Res CN'!AF92/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AG92/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AH92/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AI92/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AJ92/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200054},{"$f":"'O - Res CN'!AK92/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AL92/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AM92/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AN92/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AO92/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AP92/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},{"$f":"'O - Res CN'!AQ92/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":8.9776111780200214},null,2,2,2,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E92,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3435,null,null,null,{"$f":"'O - Comm CN'!Q92/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10337379665711501},{"$f":"'O - Comm CN'!R92/SUMIFS(R$138:R$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10546022215450712},{"$f":"'O - Comm CN'!S92/SUMIFS(S$138:S$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1068030177515439},{"$f":"'O - Comm CN'!T92/SUMIFS(T$138:T$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10775216584018869},{"$f":"'O - Comm CN'!U92/SUMIFS(U$138:U$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1082604783552986},{"$f":"'O - Comm CN'!V92/SUMIFS(V$138:V$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10851353834777501},{"$f":"'O - Comm CN'!W92/SUMIFS(W$138:W$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10872700518129201},{"$f":"'O - Comm CN'!X92/SUMIFS(X$138:X$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10892690782559807},{"$f":"'O - Comm CN'!Y92/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10917441813033982},{"$f":"'O - Comm CN'!Z92/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10939717740460743},{"$f":"'O - Comm CN'!AA92/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10959518564840083},{"$f":"'O - Comm CN'!AB92/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10976844286172005},{"$f":"'O - Comm CN'!AC92/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.10991694904456512},{"$f":"'O - Comm CN'!AD92/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.11004070419693598},{"$f":"'O - Comm CN'!AE92/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.11013970831883267},{"$f":"'O - Comm CN'!AF92/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AG92/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AH92/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AI92/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AJ92/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AK92/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AL92/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AM92/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AN92/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AO92/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AP92/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},{"$f":"'O - Comm CN'!AQ92/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM92,$B$126:$B$133,$B92,$C$126:$C$133,$C92)","v":0.1102139614102552},null,{"$f":"'O - Comm CN'!Q92/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":4.633453902220281E-2},{"$f":"'O - Comm CN'!R92/SUMIFS(R$138:R$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":6.7058156816940342E-2},{"$f":"'O - Comm CN'!S92/SUMIFS(S$138:S$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.1014142044089178},{"$f":"'O - Comm CN'!T92/SUMIFS(T$138:T$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.13606995678167824},{"$f":"'O - Comm CN'!U92/SUMIFS(U$138:U$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17065556139094126},{"$f":"'O - Comm CN'!V92/SUMIFS(V$138:V$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.1709377103512055},{"$f":"'O - Comm CN'!W92/SUMIFS(W$138:W$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17117478049126711},{"$f":"'O - Comm CN'!X92/SUMIFS(X$138:X$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17139653777811187},{"$f":"'O - Comm CN'!Y92/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17168880594394784},{"$f":"'O - Comm CN'!Z92/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17195156468306777},{"$f":"'O - Comm CN'!AA92/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17218490358378746},{"$f":"'O - Comm CN'!AB92/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17238890208915178},{"$f":"'O - Comm CN'!AC92/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17256362956472396},{"$f":"'O - Comm CN'!AD92/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17270914535766796},{"$f":"'O - Comm CN'!AE92/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17282549884721699},{"$f":"'O - Comm CN'!AF92/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660946},{"$f":"'O - Comm CN'!AG92/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660946},{"$f":"'O - Comm CN'!AH92/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660946},{"$f":"'O - Comm CN'!AI92/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660946},{"$f":"'O - Comm CN'!AJ92/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660946},{"$f":"'O - Comm CN'!AK92/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660946},{"$f":"'O - Comm CN'!AL92/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660946},{"$f":"'O - Comm CN'!AM92/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660982},{"$f":"'O - Comm CN'!AN92/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660982},{"$f":"'O - Comm CN'!AO92/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660982},{"$f":"'O - Comm CN'!AP92/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660982},{"$f":"'O - Comm CN'!AQ92/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM92,$B$138:$B$145,$B92,$C$138:$C$145,$C92)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM92,'O - CN sum'!$B$12:$B$19,$B92,'O - CN sum'!$C$12:$C$19,$C92)","v":0.17291272948660982}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D97,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D97,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E97,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3442,null,null,null,{"$f":"'O - Res CN'!Q97/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.2703475400593236},{"$f":"'O - Res CN'!R97/SUMIFS(R$138:R$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(R$126:R$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.319336827189733},{"$f":"'O - Res CN'!S97/SUMIFS(S$138:S$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(S$126:S$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.3506720218385788},{"$f":"'O - Res CN'!T97/SUMIFS(T$138:T$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(T$126:T$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.3689820992557205},{"$f":"'O - Res CN'!U97/SUMIFS(U$138:U$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(U$126:U$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.378636422932221},{"$f":"'O - Res CN'!V97/SUMIFS(V$138:V$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(V$126:V$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.3834503029864069},{"$f":"'O - Res CN'!W97/SUMIFS(W$138:W$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(W$126:W$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.3875429083867976},{"$f":"'O - Res CN'!X97/SUMIFS(X$138:X$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(X$126:X$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.3913754599272892},{"$f":"'O - Res CN'!Y97/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.3957938139272832},{"$f":"'O - Res CN'!Z97/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.3997703325272783},{"$f":"'O - Res CN'!AA97/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4033050157272737},{"$f":"'O - Res CN'!AB97/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4063978635272689},{"$f":"'O - Res CN'!AC97/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4090488759272661},{"$f":"'O - Res CN'!AD97/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4112580529272627},{"$f":"'O - Res CN'!AE97/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4130253945272608},{"$f":"'O - Res CN'!AF97/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AG97/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AH97/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AI97/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AJ97/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AK97/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AL97/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AM97/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AN97/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AO97/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AP97/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},{"$f":"'O - Res CN'!AQ97/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":3.4143509007272592},null,{"$f":"'O - Res CN'!Q97/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":5.6676045839429365},{"$f":"'O - Res CN'!R97/SUMIFS(R$138:R$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":8.0753172453983684},{"$f":"'O - Res CN'!S97/SUMIFS(S$138:S$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":12.092481926043879},{"$f":"'O - Res CN'!T97/SUMIFS(T$138:T$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":16.108645356344638},{"$f":"'O - Res CN'!U97/SUMIFS(U$138:U$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.125374805780368},{"$f":"'O - Res CN'!V97/SUMIFS(V$138:V$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.120222536503828},{"$f":"'O - Res CN'!W97/SUMIFS(W$138:W$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.115895822017766},{"$f":"'O - Res CN'!X97/SUMIFS(X$138:X$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.111855186745711},{"$f":"'O - Res CN'!Y97/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.1101112221648},{"$f":"'O - Res CN'!Z97/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.108545787327522},{"$f":"'O - Res CN'!AA97/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.107157564697793},{"$f":"'O - Res CN'!AB97/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.105945389998716},{"$f":"'O - Res CN'!AC97/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.104908249756509},{"$f":"'O - Res CN'!AD97/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.104045279171849},{"$f":"'O - Res CN'!AE97/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.103355760310652},{"$f":"'O - Res CN'!AF97/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AG97/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AH97/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AI97/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AJ97/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606934},{"$f":"'O - Res CN'!AK97/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AL97/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AM97/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AN97/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AO97/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AP97/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},{"$f":"'O - Res CN'!AQ97/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":20.102839120606973},null,2,2,2,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E97,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3442,null,null,null,{"$f":"'O - Comm CN'!Q97/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.36524986040436552},{"$f":"'O - Comm CN'!R97/SUMIFS(R$138:R$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.36730378740807484},{"$f":"'O - Comm CN'!S97/SUMIFS(S$138:S$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.36861754815508113},{"$f":"'O - Comm CN'!T97/SUMIFS(T$138:T$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.36938521726500229},{"$f":"'O - Comm CN'!U97/SUMIFS(U$138:U$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3697899848634556},{"$f":"'O - Comm CN'!V97/SUMIFS(V$138:V$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.36999181181002028},{"$f":"'O - Comm CN'!W97/SUMIFS(W$138:W$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.37016339856377345},{"$f":"'O - Comm CN'!X97/SUMIFS(X$138:X$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.37032408228797559},{"$f":"'O - Comm CN'!Y97/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.37050932639182171},{"$f":"'O - Comm CN'!Z97/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.37067604608528332},{"$f":"'O - Comm CN'!AA97/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.37082424136836029},{"$f":"'O - Comm CN'!AB97/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.37095391224105251},{"$f":"'O - Comm CN'!AC97/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.37106505870336021},{"$f":"'O - Comm CN'!AD97/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.37115768075528333},{"$f":"'O - Comm CN'!AE97/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712317783968217},{"$f":"'O - Comm CN'!AF97/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AG97/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AH97/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AI97/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AJ97/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AK97/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AL97/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AM97/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AN97/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AO97/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AP97/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},{"$f":"'O - Comm CN'!AQ97/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM97,$B$126:$B$133,$B97,$C$126:$C$133,$C97)","v":0.3712873516279756},null,{"$f":"'O - Comm CN'!Q97/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.16371347920880858},{"$f":"'O - Comm CN'!R97/SUMIFS(R$138:R$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.23355455234468367},{"$f":"'O - Comm CN'!S97/SUMIFS(S$138:S$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.35001871823769792},{"$f":"'O - Comm CN'!T97/SUMIFS(T$138:T$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.46646144100328807},{"$f":"'O - Comm CN'!U97/SUMIFS(U$138:U$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58291556089851726},{"$f":"'O - Comm CN'!V97/SUMIFS(V$138:V$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58283559934064011},{"$f":"'O - Comm CN'!W97/SUMIFS(W$138:W$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58276817603321385},{"$f":"'O - Comm CN'!X97/SUMIFS(X$138:X$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.5827051077373876},{"$f":"'O - Comm CN'!Y97/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58266675406837187},{"$f":"'O - Comm CN'!Z97/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58263227285252583},{"$f":"'O - Comm CN'!AA97/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58260165233338346},{"$f":"'O - Comm CN'!AB97/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58257488208581987},{"$f":"'O - Comm CN'!AC97/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58255195300715368},{"$f":"'O - Comm CN'!AD97/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58253285730939575},{"$f":"'O - Comm CN'!AE97/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58251758851262425},{"$f":"'O - Comm CN'!AF97/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948254},{"$f":"'O - Comm CN'!AG97/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948254},{"$f":"'O - Comm CN'!AH97/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948254},{"$f":"'O - Comm CN'!AI97/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948254},{"$f":"'O - Comm CN'!AJ97/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948254},{"$f":"'O - Comm CN'!AK97/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948254},{"$f":"'O - Comm CN'!AL97/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948254},{"$f":"'O - Comm CN'!AM97/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948376},{"$f":"'O - Comm CN'!AN97/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948376},{"$f":"'O - Comm CN'!AO97/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948376},{"$f":"'O - Comm CN'!AP97/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948376},{"$f":"'O - Comm CN'!AQ97/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM97,$B$138:$B$145,$B97,$C$138:$C$145,$C97)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM97,'O - CN sum'!$B$12:$B$19,$B97,'O - CN sum'!$C$12:$C$19,$C97)","v":0.58250614143948376}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D103,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D103,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E103,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3464,null,null,null,{"$f":"'O - Res CN'!Q103/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.61708545861343045},{"$f":"'O - Res CN'!R103/SUMIFS(R$138:R$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(R$126:R$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62017436359920963},{"$f":"'O - Res CN'!S103/SUMIFS(S$138:S$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(S$126:S$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62216430067646444},{"$f":"'O - Res CN'!T103/SUMIFS(T$138:T$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(T$126:T$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62321270397550843},{"$f":"'O - Res CN'!U103/SUMIFS(U$138:U$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(U$126:U$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62377569764990759},{"$f":"'O - Res CN'!V103/SUMIFS(V$138:V$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(V$126:V$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62405751158271494},{"$f":"'O - Res CN'!W103/SUMIFS(W$138:W$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(W$126:W$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62429710068969957},{"$f":"'O - Res CN'!X103/SUMIFS(X$138:X$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(X$126:X$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62452146573622247},{"$f":"'O - Res CN'!Y103/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62472368557121594},{"$f":"'O - Res CN'!Z103/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62490568342271036},{"$f":"'O - Res CN'!AA103/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62506745929070517},{"$f":"'O - Res CN'!AB103/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62520901317520072},{"$f":"'O - Res CN'!AC103/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62533034507619689},{"$f":"'O - Res CN'!AD103/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62543145499369357},{"$f":"'O - Res CN'!AE103/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62551234292769098},{"$f":"'O - Res CN'!AF103/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818923},{"$f":"'O - Res CN'!AG103/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818923},{"$f":"'O - Res CN'!AH103/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818923},{"$f":"'O - Res CN'!AI103/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818923},{"$f":"'O - Res CN'!AJ103/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818912},{"$f":"'O - Res CN'!AK103/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818923},{"$f":"'O - Res CN'!AL103/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818923},{"$f":"'O - Res CN'!AM103/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818912},{"$f":"'O - Res CN'!AN103/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818923},{"$f":"'O - Res CN'!AO103/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818912},{"$f":"'O - Res CN'!AP103/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818912},{"$f":"'O - Res CN'!AQ103/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":0.62557300887818923},null,{"$f":"'O - Res CN'!Q103/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":1.3723183207782492},{"$f":"'O - Res CN'!R103/SUMIFS(R$138:R$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":1.953483571376629},{"$f":"'O - Res CN'!S103/SUMIFS(S$138:S$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":2.9225993148003364},{"$f":"'O - Res CN'!T103/SUMIFS(T$138:T$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":3.8889814304595554},{"$f":"'O - Res CN'!U103/SUMIFS(U$138:U$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8543882127984981},{"$f":"'O - Res CN'!V103/SUMIFS(V$138:V$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8491162496114972},{"$f":"'O - Res CN'!W103/SUMIFS(W$138:W$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8442098903396698},{"$f":"'O - Res CN'!X103/SUMIFS(X$138:X$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8394630086126895},{"$f":"'O - Res CN'!Y103/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8348820984388619},{"$f":"'O - Res CN'!Z103/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8305244589369689},{"$f":"'O - Res CN'!AA103/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8263927461876355},{"$f":"'O - Res CN'!AB103/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.822489697659309},{"$f":"'O - Res CN'!AC103/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8188181358830811},{"$f":"'O - Res CN'!AD103/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8150696671591255},{"$f":"'O - Res CN'!AE103/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.811563433382859},{"$f":"'O - Res CN'!AF103/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8083023455735514},{"$f":"'O - Res CN'!AG103/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.805724949923472},{"$f":"'O - Res CN'!AH103/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8031824818159929},{"$f":"'O - Res CN'!AI103/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.8003386004696198},{"$f":"'O - Res CN'!AJ103/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.7975335704551076},{"$f":"'O - Res CN'!AK103/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.7947668184333754},{"$f":"'O - Res CN'!AL103/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.792037780632433},{"$f":"'O - Res CN'!AM103/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.7893459026592646},{"$f":"'O - Res CN'!AN103/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.7863281620889175},{"$f":"'O - Res CN'!AO103/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.7833518728709077},{"$f":"'O - Res CN'!AP103/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.7804164174253216},{"$f":"'O - Res CN'!AQ103/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":4.7775211886296445},null,2,2,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E103,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3464,null,null,null,{"$f":"'O - Comm CN'!Q103/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4416146211162775E-2},{"$f":"'O - Comm CN'!R103/SUMIFS(R$138:R$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4492334255527556E-2},{"$f":"'O - Comm CN'!S103/SUMIFS(S$138:S$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4541416184244374E-2},{"$f":"'O - Comm CN'!T103/SUMIFS(T$138:T$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4567275120478246E-2},{"$f":"'O - Comm CN'!U103/SUMIFS(U$138:U$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.458116139643677E-2},{"$f":"'O - Comm CN'!V103/SUMIFS(V$138:V$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4588112355600039E-2},{"$f":"'O - Comm CN'!W103/SUMIFS(W$138:W$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4594021836660895E-2},{"$f":"'O - Comm CN'!X103/SUMIFS(X$138:X$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4599555815270507E-2},{"$f":"'O - Comm CN'!Y103/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4604543580783158E-2},{"$f":"'O - Comm CN'!Z103/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4609032569744554E-2},{"$f":"'O - Comm CN'!AA103/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.461302278215468E-2},{"$f":"'O - Comm CN'!AB103/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4616514218013552E-2},{"$f":"'O - Comm CN'!AC103/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.461950687732114E-2},{"$f":"'O - Comm CN'!AD103/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4622000760077444E-2},{"$f":"'O - Comm CN'!AE103/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4623995866282508E-2},{"$f":"'O - Comm CN'!AF103/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},{"$f":"'O - Comm CN'!AG103/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},{"$f":"'O - Comm CN'!AH103/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},{"$f":"'O - Comm CN'!AI103/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},{"$f":"'O - Comm CN'!AJ103/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936315E-2},{"$f":"'O - Comm CN'!AK103/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936315E-2},{"$f":"'O - Comm CN'!AL103/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},{"$f":"'O - Comm CN'!AM103/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},{"$f":"'O - Comm CN'!AN103/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},{"$f":"'O - Comm CN'!AO103/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},{"$f":"'O - Comm CN'!AP103/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},{"$f":"'O - Comm CN'!AQ103/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM103,$B$126:$B$133,$B103,$C$126:$C$133,$C103)","v":6.4625492195936302E-2},null,{"$f":"'O - Comm CN'!Q103/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":6.290683597569964E-2},{"$f":"'O - Comm CN'!R103/SUMIFS(R$138:R$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":8.9756227067527186E-2},{"$f":"'O - Comm CN'!S103/SUMIFS(S$138:S$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.13451494582105883},{"$f":"'O - Comm CN'!T103/SUMIFS(T$138:T$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.17923667377461219},{"$f":"'O - Comm CN'!U103/SUMIFS(U$138:U$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22394637044354915},{"$f":"'O - Comm CN'!V103/SUMIFS(V$138:V$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22387208394495303},{"$f":"'O - Comm CN'!W103/SUMIFS(W$138:W$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22380320335745166},{"$f":"'O - Comm CN'!X103/SUMIFS(X$138:X$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.2237365693402748},{"$f":"'O - Comm CN'!Y103/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22367240026072627},{"$f":"'O - Comm CN'!Z103/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22361143799687513},{"$f":"'O - Comm CN'!AA103/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22355373441904777},{"$f":"'O - Comm CN'!AB103/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22349934176435526},{"$f":"'O - Comm CN'!AC103/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22344831265550638},{"$f":"'O - Comm CN'!AD103/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22339654523478805},{"$f":"'O - Comm CN'!AE103/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22334830344487996},{"$f":"'O - Comm CN'!AF103/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.2233036399768841},{"$f":"'O - Comm CN'!AG103/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.2232691514378726},{"$f":"'O - Comm CN'!AH103/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22323510445837855},{"$f":"'O - Comm CN'!AI103/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22319699075061536},{"$f":"'O - Comm CN'!AJ103/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22315936623361227},{"$f":"'O - Comm CN'!AK103/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22312222446894814},{"$f":"'O - Comm CN'!AL103/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22308555910695727},{"$f":"'O - Comm CN'!AM103/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22304936388540525},{"$f":"'O - Comm CN'!AN103/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22300875267026968},{"$f":"'O - Comm CN'!AO103/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.22296866360498013},{"$f":"'O - Comm CN'!AP103/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.2229290897945598},{"$f":"'O - Comm CN'!AQ103/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM103,$B$138:$B$145,$B103,$C$138:$C$145,$C103)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM103,'O - CN sum'!$B$12:$B$19,$B103,'O - CN sum'!$C$12:$C$19,$C103)","v":0.2228900244396517}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D108,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D108,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E108,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3556,null,null,null,{"$f":"'O - Res CN'!Q108/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.6238102635805074},{"$f":"'O - Res CN'!R108/SUMIFS(R$138:R$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(R$126:R$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.6625539363526425},{"$f":"'O - Res CN'!S108/SUMIFS(S$138:S$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(S$126:S$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.6875134191833681},{"$f":"'O - Res CN'!T108/SUMIFS(T$138:T$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(T$126:T$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7023985258286665},{"$f":"'O - Res CN'!U108/SUMIFS(U$138:U$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(U$126:U$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7103918437547954},{"$f":"'O - Res CN'!V108/SUMIFS(V$138:V$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(V$126:V$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7143930048039788},{"$f":"'O - Res CN'!W108/SUMIFS(W$138:W$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(W$126:W$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7177946627458898},{"$f":"'O - Res CN'!X108/SUMIFS(X$138:X$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(X$126:X$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7209801712692006},{"$f":"'O - Res CN'!Y108/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7242508296523233},{"$f":"'O - Res CN'!Z108/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7271944221971385},{"$f":"'O - Res CN'!AA108/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7298109489036371},{"$f":"'O - Res CN'!AB108/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.732100409771828},{"$f":"'O - Res CN'!AC108/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7340628048017042},{"$f":"'O - Res CN'!AD108/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7356981339932673},{"$f":"'O - Res CN'!AE108/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7370063973465175},{"$f":"'O - Res CN'!AF108/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614547},{"$f":"'O - Res CN'!AG108/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614565},{"$f":"'O - Res CN'!AH108/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614565},{"$f":"'O - Res CN'!AI108/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614565},{"$f":"'O - Res CN'!AJ108/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614547},{"$f":"'O - Res CN'!AK108/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614547},{"$f":"'O - Res CN'!AL108/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614565},{"$f":"'O - Res CN'!AM108/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614547},{"$f":"'O - Res CN'!AN108/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614565},{"$f":"'O - Res CN'!AO108/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614565},{"$f":"'O - Res CN'!AP108/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614565},{"$f":"'O - Res CN'!AQ108/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":8.7379875948614547},null,{"$f":"'O - Res CN'!Q108/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":19.178239665894893},{"$f":"'O - Res CN'!R108/SUMIFS(R$138:R$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":27.286127570027794},{"$f":"'O - Res CN'!S108/SUMIFS(S$138:S$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":40.809350100315889},{"$f":"'O - Res CN'!T108/SUMIFS(T$138:T$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":54.304840147700688},{"$f":"'O - Res CN'!U108/SUMIFS(U$138:U$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.78658363011607},{"$f":"'O - Res CN'!V108/SUMIFS(V$138:V$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.713478230435214},{"$f":"'O - Res CN'!W108/SUMIFS(W$138:W$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.645400051624478},{"$f":"'O - Res CN'!X108/SUMIFS(X$138:X$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.579520085748356},{"$f":"'O - Res CN'!Y108/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.519009015975556},{"$f":"'O - Res CN'!Z108/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.46126212746411},{"$f":"'O - Res CN'!AA108/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.406318491109531},{"$f":"'O - Res CN'!AB108/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.354218153682879},{"$f":"'O - Res CN'!AC108/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.305002188230404},{"$f":"'O - Res CN'!AD108/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.254364599992314},{"$f":"'O - Res CN'!AE108/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.206764141445987},{"$f":"'O - Res CN'!AF108/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.162242698591271},{"$f":"'O - Res CN'!AG108/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.126241702867631},{"$f":"'O - Res CN'!AH108/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.090728574154937},{"$f":"'O - Res CN'!AI108/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.051005313123525},{"$f":"'O - Res CN'!AJ108/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":67.011824726489905},{"$f":"'O - Res CN'!AK108/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":66.973178805868557},{"$f":"'O - Res CN'!AL108/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":66.935059676506981},{"$f":"'O - Res CN'!AM108/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":66.897459594657846},{"$f":"'O - Res CN'!AN108/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":66.855307872486378},{"$f":"'O - Res CN'!AO108/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":66.813735141731385},{"$f":"'O - Res CN'!AP108/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":66.772732776052592},{"$f":"'O - Res CN'!AQ108/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":66.732292295178453},null,2,2,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E108,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3556,null,null,null,{"$f":"'O - Comm CN'!Q108/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42553524934176723},{"$f":"'O - Comm CN'!R108/SUMIFS(R$138:R$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42649086457551744},{"$f":"'O - Comm CN'!S108/SUMIFS(S$138:S$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42710649185896704},{"$f":"'O - Comm CN'!T108/SUMIFS(T$138:T$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42747363399208144},{"$f":"'O - Comm CN'!U108/SUMIFS(U$138:U$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.4276707897037596},{"$f":"'O - Comm CN'!V108/SUMIFS(V$138:V$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42776947860384862},{"$f":"'O - Comm CN'!W108/SUMIFS(W$138:W$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42785338072041901},{"$f":"'O - Comm CN'!X108/SUMIFS(X$138:X$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42793195149738239},{"$f":"'O - Comm CN'!Y108/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.4280126225012309},{"$f":"'O - Comm CN'!Z108/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42808522640469449},{"$f":"'O - Comm CN'!AA108/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42814976320777343},{"$f":"'O - Comm CN'!AB108/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42820623291046739},{"$f":"'O - Comm CN'!AC108/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42825463551277659},{"$f":"'O - Comm CN'!AD108/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42829497101470093},{"$f":"'O - Comm CN'!AE108/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42832723941624035},{"$f":"'O - Comm CN'!AF108/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739489},{"$f":"'O - Comm CN'!AG108/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739489},{"$f":"'O - Comm CN'!AH108/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739484},{"$f":"'O - Comm CN'!AI108/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739478},{"$f":"'O - Comm CN'!AJ108/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739484},{"$f":"'O - Comm CN'!AK108/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739484},{"$f":"'O - Comm CN'!AL108/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739489},{"$f":"'O - Comm CN'!AM108/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739489},{"$f":"'O - Comm CN'!AN108/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739484},{"$f":"'O - Comm CN'!AO108/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739484},{"$f":"'O - Comm CN'!AP108/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739484},{"$f":"'O - Comm CN'!AQ108/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM108,$B$126:$B$133,$B108,$C$126:$C$133,$C108)","v":0.42835144071739484},null,{"$f":"'O - Comm CN'!Q108/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":0.4155646946725004},{"$f":"'O - Comm CN'!R108/SUMIFS(R$138:R$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":0.59356218572264152},{"$f":"'O - Comm CN'!S108/SUMIFS(S$138:S$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":0.8901603033968829},{"$f":"'O - Comm CN'!T108/SUMIFS(T$138:T$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.1866530241538116},{"$f":"'O - Comm CN'!U108/SUMIFS(U$138:U$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4830225878249332},{"$f":"'O - Comm CN'!V108/SUMIFS(V$138:V$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.482713167027343},{"$f":"'O - Comm CN'!W108/SUMIFS(W$138:W$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4824120630649222},{"$f":"'O - Comm CN'!X108/SUMIFS(X$138:X$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4821158679930202},{"$f":"'O - Comm CN'!Y108/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4818556917290107},{"$f":"'O - Comm CN'!Z108/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.481600161064756},{"$f":"'O - Comm CN'!AA108/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4813496464704006},{"$f":"'O - Comm CN'!AB108/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4811045187609908},{"$f":"'O - Comm CN'!AC108/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4808651491862928},{"$f":"'O - Comm CN'!AD108/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4806043722067388},{"$f":"'O - Comm CN'!AE108/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4803504636388463},{"$f":"'O - Comm CN'!AF108/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4801037895623401},{"$f":"'O - Comm CN'!AG108/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4798751922260285},{"$f":"'O - Comm CN'!AH108/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4796495216396577},{"$f":"'O - Comm CN'!AI108/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4793968959175672},{"$f":"'O - Comm CN'!AJ108/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4791475126553755},{"$f":"'O - Comm CN'!AK108/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4789013291778643},{"$f":"'O - Comm CN'!AL108/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4786583033981058},{"$f":"'O - Comm CN'!AM108/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4784183938086843},{"$f":"'O - Comm CN'!AN108/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4781492140791146},{"$f":"'O - Comm CN'!AO108/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4778834952692412},{"$f":"'O - Comm CN'!AP108/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.477621191677698},{"$f":"'O - Comm CN'!AQ108/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM108,$B$138:$B$145,$B108,$C$138:$C$145,$C108)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM108,'O - CN sum'!$B$12:$B$19,$B108,'O - CN sum'!$C$12:$C$19,$C108)","v":1.4773622582369081}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D114,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D114,'I - assumptions'!$A$367:$A$370,0),)","v":1},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E114,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3358,null,null,null,{"$f":"'O - Res CN'!Q114/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":3.4709378042928685},{"$f":"'O - Res CN'!R114/SUMIFS(R$138:R$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(R$126:R$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":3.6994149332497175},{"$f":"'O - Res CN'!S114/SUMIFS(S$138:S$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(S$126:S$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":3.9168834713442897},{"$f":"'O - Res CN'!T114/SUMIFS(T$138:T$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(T$126:T$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":4.0972505615123183},{"$f":"'O - Res CN'!U114/SUMIFS(U$138:U$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(U$126:U$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":4.2650164707261959},{"$f":"'O - Res CN'!V114/SUMIFS(V$138:V$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(V$126:V$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":4.4306853060748992},{"$f":"'O - Res CN'!W114/SUMIFS(W$138:W$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(W$126:W$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":4.5942832809817444},{"$f":"'O - Res CN'!X114/SUMIFS(X$138:X$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(X$126:X$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":4.7558362812022574},{"$f":"'O - Res CN'!Y114/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":4.8918980216835717},{"$f":"'O - Res CN'!Z114/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.0262589904088699},{"$f":"'O - Res CN'!AA114/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.1589404470250999},{"$f":"'O - Res CN'!AB114/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.2899633854336301},{"$f":"'O - Res CN'!AC114/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.4193485371120467},{"$f":"'O - Res CN'!AD114/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.5638638560776306},{"$f":"'O - Res CN'!AE114/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.7065727335561434},{"$f":"'O - Res CN'!AF114/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.8474977500661769},{"$f":"'O - Res CN'!AG114/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.9866612038698346},{"$f":"'O - Res CN'!AH114/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":6.1240851145009412},{"$f":"'O - Res CN'!AI114/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":6.2779733076035233},{"$f":"'O - Res CN'!AJ114/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":6.429937898292323},{"$f":"'O - Res CN'!AK114/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":6.580002931597515},{"$f":"'O - Res CN'!AL114/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":6.7281921519863905},{"$f":"'O - Res CN'!AM114/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":6.8745290071204019},{"$f":"'O - Res CN'!AN114/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":7.0387762212886917},{"$f":"'O - Res CN'!AO114/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":7.2009703452798766},{"$f":"'O - Res CN'!AP114/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":7.36113704272117},{"$f":"'O - Res CN'!AQ114/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":7.5193016564444504},null,{"$f":"'O - Res CN'!Q114/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":7.7189171655669027},{"$f":"'O - Res CN'!R114/SUMIFS(R$138:R$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":11.652765286633176},{"$f":"'O - Res CN'!S114/SUMIFS(S$138:S$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":18.399450011929343},{"$f":"'O - Res CN'!T114/SUMIFS(T$138:T$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":25.567725510113458},{"$f":"'O - Res CN'!U114/SUMIFS(U$138:U$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":33.191491366027506},{"$f":"'O - Res CN'!V114/SUMIFS(V$138:V$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":34.427769421624845},{"$f":"'O - Res CN'!W114/SUMIFS(W$138:W$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":35.649168455478545},{"$f":"'O - Res CN'!X114/SUMIFS(X$138:X$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":36.8533269401144},{"$f":"'O - Res CN'!Y114/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":37.859538094510398},{"$f":"'O - Res CN'!Z114/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":38.853010356921835},{"$f":"'O - Res CN'!AA114/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":39.834216901628736},{"$f":"'O - Res CN'!AB114/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":40.803624691347522},{"$f":"'O - Res CN'!AC114/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":41.761694792094033},{"$f":"'O - Res CN'!AD114/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":42.835057098099647},{"$f":"'O - Res CN'!AE114/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":43.896074961853287},{"$f":"'O - Res CN'!AF114/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":44.945252989414186},{"$f":"'O - Res CN'!AG114/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":45.99023088570987},{"$f":"'O - Res CN'!AH114/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":47.021047778051887},{"$f":"'O - Res CN'!AI114/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":48.174069490704717},{"$f":"'O - Res CN'!AJ114/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":49.311339340418435},{"$f":"'O - Res CN'!AK114/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":50.433089781470088},{"$f":"'O - Res CN'!AL114/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":51.539549389272786},{"$f":"'O - Res CN'!AM114/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":52.630942936630731},{"$f":"'O - Res CN'!AN114/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":53.854454038882501},{"$f":"'O - Res CN'!AO114/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":55.061159127294459},{"$f":"'O - Res CN'!AP114/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":56.251308593133345},{"$f":"'O - Res CN'!AQ114/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":57.425148587822697},null,2,2,1,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E114,'I - assumptions'!$A$239:$A$363,0),)","v":"west"},3358,null,null,null,{"$f":"'O - Comm CN'!Q114/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":3.794458739928621E-2},{"$f":"'O - Comm CN'!R114/SUMIFS(R$138:R$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":4.357999079221711E-2},{"$f":"'O - Comm CN'!S114/SUMIFS(S$138:S$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":4.8943866568445626E-2},{"$f":"'O - Comm CN'!T114/SUMIFS(T$138:T$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.3392632694607665E-2},{"$f":"'O - Comm CN'!U114/SUMIFS(U$138:U$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":5.7530589864844064E-2},{"$f":"'O - Comm CN'!V114/SUMIFS(V$138:V$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":6.1616822570452527E-2},{"$f":"'O - Comm CN'!W114/SUMIFS(W$138:W$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":6.5651977367240877E-2},{"$f":"'O - Comm CN'!X114/SUMIFS(X$138:X$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":6.9636692729069471E-2},{"$f":"'O - Comm CN'!Y114/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":7.2992664495071913E-2},{"$f":"'O - Comm CN'!Z114/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":7.6306686613999308E-2},{"$f":"'O - Comm CN'!AA114/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":7.9579283456440122E-2},{"$f":"'O - Comm CN'!AB114/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":8.2810972838350427E-2},{"$f":"'O - Comm CN'!AC114/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":8.6002266102986752E-2},{"$f":"'O - Comm CN'!AD114/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":8.9566745937565515E-2},{"$f":"'O - Comm CN'!AE114/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":9.3086669774212066E-2},{"$f":"'O - Comm CN'!AF114/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":9.6562594562900533E-2},{"$f":"'O - Comm CN'!AG114/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":9.9995070291730367E-2},{"$f":"'O - Comm CN'!AH114/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.10338464007394974},{"$f":"'O - Comm CN'!AI114/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.10718030246476212},{"$f":"'O - Comm CN'!AJ114/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.11092851907568933},{"$f":"'O - Comm CN'!AK114/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.11462988297898001},{"$f":"'O - Comm CN'!AL114/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.11828497983347949},{"$f":"'O - Comm CN'!AM114/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.12189438797729768},{"$f":"'O - Comm CN'!AN114/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.12594555630311394},{"$f":"'O - Comm CN'!AO114/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.12994608502485749},{"$f":"'O - Comm CN'!AP114/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.13389660713757923},{"$f":"'O - Comm CN'!AQ114/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM114,$B$126:$B$133,$B114,$C$126:$C$133,$C114)","v":0.13779774772389197},null,{"$f":"'O - Comm CN'!Q114/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":3.70555221957512E-2},{"$f":"'O - Comm CN'!R114/SUMIFS(R$138:R$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":6.0651790546900945E-2},{"$f":"'O - Comm CN'!S114/SUMIFS(S$138:S$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.10200708241252973},{"$f":"'O - Comm CN'!T114/SUMIFS(T$138:T$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.14821622672467213},{"$f":"'O - Comm CN'!U114/SUMIFS(U$138:U$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.1994972916423754},{"$f":"'O - Comm CN'!V114/SUMIFS(V$138:V$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.21357314793420507},{"$f":"'O - Comm CN'!W114/SUMIFS(W$138:W$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.22746877224480569},{"$f":"'O - Comm CN'!X114/SUMIFS(X$138:X$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.24118238174823312},{"$f":"'O - Comm CN'!Y114/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.25271356415704149},{"$f":"'O - Comm CN'!Z114/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.26409694192702804},{"$f":"'O - Comm CN'!AA114/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.27533529980573179},{"$f":"'O - Comm CN'!AB114/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.28643138900670656},{"$f":"'O - Comm CN'!AC114/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.29738792779315781},{"$f":"'O - Comm CN'!AD114/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.30962986869845316},{"$f":"'O - Comm CN'!AE114/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.32171872829441678},{"$f":"'O - Comm CN'!AF114/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.33365747971608717},{"$f":"'O - Comm CN'!AG114/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.34546451769088304},{"$f":"'O - Comm CN'!AH114/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.357120389216181},{"$f":"'O - Comm CN'!AI114/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.37016849179803879},{"$f":"'O - Comm CN'!AJ114/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.38304912153103254},{"$f":"'O - Comm CN'!AK114/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.39576448258746882},{"$f":"'O - Comm CN'!AL114/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.4083167487545451},{"$f":"'O - Comm CN'!AM114/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.42070806388762283},{"$f":"'O - Comm CN'!AN114/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.434611179909695},{"$f":"'O - Comm CN'!AO114/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.44833553964813749},{"$f":"'O - Comm CN'!AP114/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.46188350357565638},{"$f":"'O - Comm CN'!AQ114/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM114,$B$138:$B$145,$B114,$C$138:$C$145,$C114)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM114,'O - CN sum'!$B$12:$B$19,$B114,'O - CN sum'!$C$12:$C$19,$C114)","v":0.47525739942973377}]
[1,{"$f":"INDEX('I - assumptions'!B$367:B$370,MATCH($D119,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!C$367:C$370,MATCH($D119,'I - assumptions'!$A$367:$A$370,0),)","v":2},{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E119,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3468,null,null,null,{"$f":"'O - Res CN'!Q119/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":0},{"$f":"'O - Res CN'!R119/SUMIFS(R$138:R$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(R$126:R$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":2.2447321512502399E-3},{"$f":"'O - Res CN'!S119/SUMIFS(S$138:S$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(S$126:S$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":3.6908354651572555E-3},{"$f":"'O - Res CN'!T119/SUMIFS(T$138:T$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(T$126:T$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":4.4501205690034261E-3},{"$f":"'O - Res CN'!U119/SUMIFS(U$138:U$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(U$126:U$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":4.8578574684587294E-3},{"$f":"'O - Res CN'!V119/SUMIFS(V$138:V$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(V$126:V$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":5.0619555683331929E-3},{"$f":"'O - Res CN'!W119/SUMIFS(W$138:W$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(W$126:W$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":5.2354731833035711E-3},{"$f":"'O - Res CN'!X119/SUMIFS(X$138:X$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(X$126:X$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":5.3979650772187707E-3},{"$f":"'O - Res CN'!Y119/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":5.5545527985405305E-3},{"$f":"'O - Res CN'!Z119/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":5.6954817477301127E-3},{"$f":"'O - Res CN'!AA119/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":5.820751924787519E-3},{"$f":"'O - Res CN'!AB119/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":5.9303633297127468E-3},{"$f":"'O - Res CN'!AC119/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.0243159625058039E-3},{"$f":"'O - Res CN'!AD119/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.1026098231666834E-3},{"$f":"'O - Res CN'!AE119/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.1652449116953896E-3},{"$f":"'O - Res CN'!AF119/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AG119/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AH119/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AI119/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AJ119/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AK119/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AL119/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AM119/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AN119/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AO119/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AP119/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},{"$f":"'O - Res CN'!AQ119/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$A119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":6.2122212280919173E-3},null,{"$f":"'O - Res CN'!Q119/SUMIFS(Q$138:Q$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":0},{"$f":"'O - Res CN'!R119/SUMIFS(R$138:R$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":5.4610077843887063E-3},{"$f":"'O - Res CN'!S119/SUMIFS(S$138:S$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.3320122310844906E-2},{"$f":"'O - Res CN'!T119/SUMIFS(T$138:T$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":2.1278063203389423E-2},{"$f":"'O - Res CN'!U119/SUMIFS(U$138:U$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":2.8936585671725766E-2},{"$f":"'O - Res CN'!V119/SUMIFS(V$138:V$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.0101719660212703E-2},{"$f":"'O - Res CN'!W119/SUMIFS(W$138:W$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.1089269119975706E-2},{"$f":"'O - Res CN'!X119/SUMIFS(X$138:X$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.2011522527930936E-2},{"$f":"'O - Res CN'!Y119/SUMIFS(Y$138:Y$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.2894421949267616E-2},{"$f":"'O - Res CN'!Z119/SUMIFS(Z$138:Z$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.3686938911541967E-2},{"$f":"'O - Res CN'!AA119/SUMIFS(AA$138:AA$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.4389740430512031E-2},{"$f":"'O - Res CN'!AB119/SUMIFS(AB$138:AB$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.5003415932920112E-2},{"$f":"'O - Res CN'!AC119/SUMIFS(AC$138:AC$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.5528478499968243E-2},{"$f":"'O - Res CN'!AD119/SUMIFS(AD$138:AD$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.5965365944913445E-2},{"$f":"'O - Res CN'!AE119/SUMIFS(AE$138:AE$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6314441729029298E-2},{"$f":"'O - Res CN'!AF119/SUMIFS(AF$138:AF$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AG119/SUMIFS(AG$138:AG$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AH119/SUMIFS(AH$138:AH$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AI119/SUMIFS(AI$138:AI$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AJ119/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523392E-2},{"$f":"'O - Res CN'!AK119/SUMIFS(AK$138:AK$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AL119/SUMIFS(AL$138:AL$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AM119/SUMIFS(AM$138:AM$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AN119/SUMIFS(AN$138:AN$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AO119/SUMIFS(AO$138:AO$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AP119/SUMIFS(AP$138:AP$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},{"$f":"'O - Res CN'!AQ119/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$A119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$A119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.6575995719523462E-2},null,2,2,2,{"$f":"INDEX('I - assumptions'!$B$239:$B$363,MATCH('O - Disconn'!$E119,'I - assumptions'!$A$239:$A$363,0),)","v":"adjoining west"},3468,null,null,null,{"$f":"'O - Comm CN'!Q119/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(Q$126:Q$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.7604146086164951E-3},{"$f":"'O - Comm CN'!R119/SUMIFS(R$138:R$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(R$126:R$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.8545273473725041E-3},{"$f":"'O - Comm CN'!S119/SUMIFS(S$138:S$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(S$126:S$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.9151567384203973E-3},{"$f":"'O - Comm CN'!T119/SUMIFS(T$138:T$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(T$126:T$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.946990559030042E-3},{"$f":"'O - Comm CN'!U119/SUMIFS(U$138:U$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(U$126:U$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.9640853541833312E-3},{"$f":"'O - Comm CN'!V119/SUMIFS(V$138:V$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(V$126:V$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.9726423800821171E-3},{"$f":"'O - Comm CN'!W119/SUMIFS(W$138:W$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(W$126:W$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.9799172872277984E-3},{"$f":"'O - Comm CN'!X119/SUMIFS(X$138:X$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(X$126:X$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.9867299295083016E-3},{"$f":"'O - Comm CN'!Y119/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(Y$126:Y$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.993295033189355E-3},{"$f":"'O - Comm CN'!Z119/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(Z$126:Z$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":7.999203626502303E-3},{"$f":"'O - Comm CN'!AA119/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AA$126:AA$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0044557094471457E-3},{"$f":"'O - Comm CN'!AB119/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AB$126:AB$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0090512820238831E-3},{"$f":"'O - Comm CN'!AC119/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AC$126:AC$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0129903442325168E-3},{"$f":"'O - Comm CN'!AD119/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AD$126:AD$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0162728960730435E-3},{"$f":"'O - Comm CN'!AE119/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AE$126:AE$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0188989375454649E-3},{"$f":"'O - Comm CN'!AF119/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AF$126:AF$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AG119/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AG$126:AG$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AH119/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AH$126:AH$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AI119/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AI$126:AI$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AJ119/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AJ$126:AJ$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AK119/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AK$126:AK$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AL119/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AL$126:AL$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AM119/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AM$126:AM$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AN119/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AN$126:AN$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AO119/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AO$126:AO$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AP119/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AP$126:AP$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},{"$f":"'O - Comm CN'!AQ119/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS(AQ$126:AQ$133,$A$126:$A$133,$BM119,$B$126:$B$133,$B119,$C$126:$C$133,$C119)","v":8.0208684686497809E-3},null,{"$f":"'O - Comm CN'!Q119/SUMIFS(Q$138:Q$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BS$27:BS$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":3.4783982511942006E-3},{"$f":"'O - Comm CN'!R119/SUMIFS(R$138:R$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BT$27:BT$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":4.9943961412425445E-3},{"$f":"'O - Comm CN'!S119/SUMIFS(S$138:S$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BU$27:BU$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":7.515792533747818E-3},{"$f":"'O - Comm CN'!T119/SUMIFS(T$138:T$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BV$27:BV$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.0035498158945676E-2},{"$f":"'O - Comm CN'!U119/SUMIFS(U$138:U$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BW$27:BW$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2554123884646684E-2},{"$f":"'O - Comm CN'!V119/SUMIFS(V$138:V$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BX$27:BX$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2559034150490093E-2},{"$f":"'O - Comm CN'!W119/SUMIFS(W$138:W$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BY$27:BY$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2563213598149565E-2},{"$f":"'O - Comm CN'!X119/SUMIFS(X$138:X$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!BZ$27:BZ$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2567123086595617E-2},{"$f":"'O - Comm CN'!Y119/SUMIFS(Y$138:Y$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CA$27:CA$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2570337477480792E-2},{"$f":"'O - Comm CN'!Z119/SUMIFS(Z$138:Z$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CB$27:CB$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2573227321106467E-2},{"$f":"'O - Comm CN'!AA119/SUMIFS(AA$138:AA$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CC$27:CC$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2575793602772776E-2},{"$f":"'O - Comm CN'!AB119/SUMIFS(AB$138:AB$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CD$27:CD$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2578037196201292E-2},{"$f":"'O - Comm CN'!AC119/SUMIFS(AC$138:AC$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CE$27:CE$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2579958864280547E-2},{"$f":"'O - Comm CN'!AD119/SUMIFS(AD$138:AD$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CF$27:CF$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2581559259715854E-2},{"$f":"'O - Comm CN'!AE119/SUMIFS(AE$138:AE$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CG$27:CG$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2582838925584341E-2},{"$f":"'O - Comm CN'!AF119/SUMIFS(AF$138:AF$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CH$27:CH$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796176E-2},{"$f":"'O - Comm CN'!AG119/SUMIFS(AG$138:AG$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CI$27:CI$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796176E-2},{"$f":"'O - Comm CN'!AH119/SUMIFS(AH$138:AH$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CJ$27:CJ$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796176E-2},{"$f":"'O - Comm CN'!AI119/SUMIFS(AI$138:AI$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CK$27:CK$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796176E-2},{"$f":"'O - Comm CN'!AJ119/SUMIFS(AJ$138:AJ$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CL$27:CL$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796176E-2},{"$f":"'O - Comm CN'!AK119/SUMIFS(AK$138:AK$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CM$27:CM$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796176E-2},{"$f":"'O - Comm CN'!AL119/SUMIFS(AL$138:AL$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CN$27:CN$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796176E-2},{"$f":"'O - Comm CN'!AM119/SUMIFS(AM$138:AM$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CO$27:CO$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796202E-2},{"$f":"'O - Comm CN'!AN119/SUMIFS(AN$138:AN$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CP$27:CP$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796202E-2},{"$f":"'O - Comm CN'!AO119/SUMIFS(AO$138:AO$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CQ$27:CQ$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796202E-2},{"$f":"'O - Comm CN'!AP119/SUMIFS(AP$138:AP$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CR$27:CR$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796202E-2},{"$f":"'O - Comm CN'!AQ119/SUMIFS(AQ$138:AQ$145,$A$138:$A$145,$BM119,$B$138:$B$145,$B119,$C$138:$C$145,$C119)*SUMIFS('O - CN sum'!CS$27:CS$34,'O - CN sum'!$A$12:$A$19,$BM119,'O - CN sum'!$B$12:$B$19,$B119,'O - CN sum'!$C$12:$C$19,$C119)","v":1.2583798295796202E-2}]
["Number of disconnections",null,null,"RIN resp","RIN resp","RIN resp","RIN resp","RIN resp","RIN resp","RIN resp","RIN resp","RIN resp","RIN resp","RIN resp","RIN resp","CIE comb","Projection","Projection","Projection","Projection","Projection","Projection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIN resp","RIN resp","Ausnet","Ausnet","Ausnet"]
[1,1,2,{"$f":"SUMIFS('RIN resp'!BZ$7:BZ$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":0},{"$f":"SUMIFS('RIN resp'!CA$7:CA$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":4},{"$f":"SUMIFS('RIN resp'!CB$7:CB$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":2},{"$f":"SUMIFS('RIN resp'!CC$7:CC$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":4},{"$f":"SUMIFS('RIN resp'!CD$7:CD$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":3},{"$f":"SUMIFS('RIN resp'!CE$7:CE$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":3},{"$f":"SUMIFS('RIN resp'!CF$7:CF$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":3},{"$f":"SUMIFS('RIN resp'!CG$7:CG$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":3},{"$f":"SUMIFS('RIN resp'!CH$7:CH$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":8},{"$f":"SUMIFS('RIN resp'!CI$7:CI$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":6},{"$f":"SUMIFS('RIN resp'!CJ$7:CJ$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":7},{"$f":"SUMIFS('RIN resp'!CK$7:CK$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":6},14,9.5789428915017734,10.351005076316632,10.848383653703332,11.129204887747198,11.280006185823837,11.355491770859583,{"$f":"W142*$Y155","v":11.419667178117672},11.479764727694567,11.53892430114275,11.592167917246114,11.639495576004659,11.680907277418386,11.716403021487295,11.745982808211386,11.769646637590659,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,11.787394509625113,null,{"$f":"SUMIFS('RIN resp'!CK$7:CK$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":6},{"$f":"SUMIFS('RIN resp'!CL$7:CL$14,'RIN resp'!$Q$7:$Q$14,$A130,'RIN resp'!$T$7:$T$14,$B130,'RIN resp'!$U$7:$U$14,$C130)","v":7},{"$f":"SUMIFS('I - hist driv'!AO$5:AO$12,'I - hist driv'!$AD$5:$AD$12,$A130,'I - hist driv'!$AE$5:$AE$12,$B130,'I - hist driv'!$AF$5:$AF$12,$C130)","v":6},{"$f":"SUMIFS('I - hist driv'!AR$5:AR$12,'I - hist driv'!$AD$5:$AD$12,$A130,'I - hist driv'!$AE$5:$AE$12,$B130,'I - hist driv'!$AF$5:$AF$12,$C130)","v":7},{"$f":"SUMIFS('I - hist driv'!AS$5:AS$12,'I - hist driv'!$AD$5:$AD$12,$A130,'I - hist driv'!$AE$5:$AE$12,$B130,'I - hist driv'!$AF$5:$AF$12,$C130)","v":4},null,7,8.7894714457508876,9.9649739839092035,10.599694365009981,10.988794270725265,11.204605536785518,11.31774897834171]
[2,null,null,103,77,104,109,107,79,55,124,86,94,93,81,62,79.954619721436842,80.395154263323107,80.691996431646118,80.868030159184116,80.976250273452322,81.046418945968014,81.109283289154121,81.16911955394967,81.22790289624831,81.283011407465835,81.334476224043229,81.382355455800933,81.42671503549434,81.474189718918083,81.518099147550345,81.558452561078056,81.58895369666341,81.619073568053949,81.656641832823027,81.69374049428248,81.730375422473671,81.766552414062488,81.802277193256458,81.846836001966281,81.890837825567232,81.934289626373157,81.977198279669011]
[{"$f":"A129","v":2},2,1,{"$f":"SUMIFS('O - CN sum'!H$3:H$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6198.4794204999998},{"$f":"SUMIFS('O - CN sum'!I$3:I$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6229.8419605299996},{"$f":"SUMIFS('O - CN sum'!J$3:J$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6267.3507176000003},{"$f":"SUMIFS('O - CN sum'!K$3:K$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6280.5232848800024},{"$f":"SUMIFS('O - CN sum'!L$3:L$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6253.6712578999995},{"$f":"SUMIFS('O - CN sum'!M$3:M$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6221.8630948600012},{"$f":"SUMIFS('O - CN sum'!N$3:N$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6191.2985895399997},{"$f":"SUMIFS('O - CN sum'!O$3:O$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6167.7150822000012},{"$f":"SUMIFS('O - CN sum'!P$3:P$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6162.6054387999993},{"$f":"SUMIFS('O - CN sum'!Q$3:Q$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6096.2654341999978},{"$f":"SUMIFS('O - CN sum'!R$3:R$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6181.7342660400009},{"$f":"SUMIFS('O - CN sum'!S$3:S$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6160.1259895799994},{"$f":"SUMIFS('O - CN sum'!T$3:T$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6142.4739742999991},{"$f":"SUMIFS('O - CN sum'!U$3:U$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6162.42372516053},{"$f":"SUMIFS('O - CN sum'!V$3:V$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6177.3204002087032},{"$f":"SUMIFS('O - CN sum'!W$3:W$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6187.5087844206291},{"$f":"SUMIFS('O - CN sum'!X$3:X$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6194.0142250554009},{"$f":"SUMIFS('O - CN sum'!Y$3:Y$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6198.0981806610152},{"$f":"SUMIFS('O - CN sum'!Z$3:Z$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6200.8221997761966},{"$f":"SUMIFS('O - CN sum'!AA$3:AA$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6203.2981635886308},{"$f":"SUMIFS('O - CN sum'!AB$3:AB$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6205.6772666914394},{"$f":"SUMIFS('O - CN sum'!AC$3:AC$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6207.9368862981764},{"$f":"SUMIFS('O - CN sum'!AD$3:AD$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6210.0608010644773},{"$f":"SUMIFS('O - CN sum'!AE$3:AE$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6212.0473672126564},{"$f":"SUMIFS('O - CN sum'!AF$3:AF$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6213.8949391302021},{"$f":"SUMIFS('O - CN sum'!AG$3:AG$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6215.6018693927463},{"$f":"SUMIFS('O - CN sum'!AH$3:AH$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6217.2821399988288},{"$f":"SUMIFS('O - CN sum'!AI$3:AI$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6218.8170233656774},{"$f":"SUMIFS('O - CN sum'!AJ$3:AJ$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6220.2048848354152},{"$f":"SUMIFS('O - CN sum'!AK$3:AK$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6221.1657241517678},{"$f":"SUMIFS('O - CN sum'!AL$3:AL$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6222.1145529766663},{"$f":"SUMIFS('O - CN sum'!AM$3:AM$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6223.1770576947802},{"$f":"SUMIFS('O - CN sum'!AN$3:AN$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6224.2262811039172},{"$f":"SUMIFS('O - CN sum'!AO$3:AO$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6225.2623892204401},{"$f":"SUMIFS('O - CN sum'!AP$3:AP$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6226.2855459855064},{"$f":"SUMIFS('O - CN sum'!AQ$3:AQ$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6227.2959132910091},{"$f":"SUMIFS('O - CN sum'!AR$3:AR$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6228.429940772081},{"$f":"SUMIFS('O - CN sum'!AS$3:AS$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6229.5497929096409},{"$f":"SUMIFS('O - CN sum'!AT$3:AT$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6230.6556468954795},{"$f":"SUMIFS('O - CN sum'!AU$3:AU$10,'O - CN sum'!$A$3:$A$10,$A141,'O - CN sum'!$B$3:$B$10,$B141,'O - CN sum'!$C$3:$C$10,$C141)","v":6231.7476777064958}]
[1,null,null,{"$f":"SUMIFS(D$138:D$145,$A$126:$A$133,$A146)","v":578152.63515801996},594840.89679159992,{"$f":"SUMIFS(F$138:F$145,$A$126:$A$133,$A146)","v":607647.00524840003},620712.20952460018,634305.54150419997,649740.49664355,664315.63998863997,681254.78061910009,701076.51800606016,723488.46382619988,741923.00458599988,754806.63206199987,{"$f":"SUMIFS(P$138:P$145,$A$126:$A$133,$A146)","v":775609.73348399997},789793.84695047792,798539.91704678605,804429.00136607944,807929.8549596736,810076.29793374403,811461.76992096496,812702.71387975919,813884.1348948488,815042.69455398968,816128.14129108656,817140.99769111082,818082.27870553674,818953.14204839559,819877.88784238941,820731.25113791239,{"$f":"SUMIFS(AF$138:AF$145,$A$126:$A$133,$A146)","v":821513.3550338631},822096.96469315444,822673.27923170454,823388.73887370573,824095.25527018192,824792.94021170214,825481.9040914533,826162.25592270773,827007.32698587142,827841.83466074569,828665.91098968405,829479.68636451056]
[{"$f":"A138","v":1},{"$f":"B138","v":1},1,{"$f":"D126/D138","v":2.3526738314451501E-3},{"$f":"E126/E138","v":2.2838051182206241E-3},{"$f":"F126/F138","v":2.4649195985872716E-3},2.8412979541557978E-3,3.0509910639567269E-3,2.6924248917933611E-3,2.0907950982705964E-3,3.4831999814505118E-3,2.9732757994557399E-3,2.9969243522131074E-3,3.5265913763987615E-3,3.0399533348222751E-3,2.28409216760618E-3,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(OFFSET(P151,,-('I - assumptions'!$B$37-1),,'I - assumptions'!$B$37))","v":2.9502122929424054E-3}]
[{"$f":"A139","v":2},1,1,{"$f":"D127/D139","v":7.549974636509001E-3},4.4786882485423557E-3,{"$f":"F127/F139","v":8.068301001914864E-3},7.1931755278067397E-3,6.7576914036618667E-3,4.9501753907662668E-3,3.8890781695709738E-3,7.2776004985498372E-3,6.1847143455603113E-3,6.1884637863002514E-3,6.9561428339530371E-3,5.2041654849039965E-3,3.1387660957114408E-3,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(OFFSET(P152,,-('I - assumptions'!$B$37-1),,'I - assumptions'!$B$37))","v":5.0996914715228242E-3}]
[{"$f":"A144","v":1},2,2,{"$f":"D132/D144","v":3.6562778345244668E-4},4.9721619579131055E-4,{"$f":"F132/F144","v":4.5941325300718436E-4},4.3431940962602457E-4,9.698522081208104E-4,7.974666720987261E-4,2.5502539576363094E-4,6.0611998319047935E-4,1.1626992189334292E-3,1.7927260269635864E-3,1.8449773110350023E-3,2.235719175845806E-3,1.8838871822468254E-3,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(OFFSET(P157,,-('I - assumptions'!$B$37-1),,'I - assumptions'!$B$37))","v":1.9881945563758776E-3}]
["Res","Reg","New",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q150","v":2024},{"$f":"R150","v":2025},2026,2027,2028,2029,{"$f":"V162+1","v":2030},{"$f":"W162+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[2,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"SUMIFS(O$5:O$121,$A$5:$A$121,$A168,$B$5:$B$121,$B168,$C$5:$C$121,$C168)+SUMIFS(CA$5:CA$121,$BM$5:$BM$121,$A168,$B$5:$B$121,$B168,$C$5:$C$121,$C168)-W131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Disconnections due to policy"]
[{"$f":"A167","v":1},1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,11.193738177999833,15.991054540000016,23.986581809999841,31.982109080000029,39.977636349999855,39.977636349999869,39.977636349999848,39.977636349999848,39.977636349999841,39.977636349999841,39.977636349999841,39.977636349999848,39.977636349999848,39.977636349999848,39.977636349999898,39.977636349999905,39.977636349999905,39.977636349999905,39.977636349999905,39.977636349999905,39.977636349999905,39.977636349999905,39.977636349999905,39.977636349999905,39.977636349999905,39.977636349999905,39.977636349999905,null,0,5.5968690889999166,13.592396358999924,19.988818174999928,27.984345444999935,35.979872714999942,39.977636349999862]
[{"$f":"A172","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,60.440154396814577,86.348939773823545,129.52900865611727,172.70970123187467,215.89002993990829,215.89146876715111,215.89268746604375,215.89382603620405,215.89500569903547,215.89606396985243,215.89700128261887,215.89781800397398,215.89851445063999,215.89908511228617,215.89953608329387,215.89986765652949,215.89984189211827,215.89981647364482,215.89978439236461,215.89975274916031,215.89972153757225,215.8996907512483,215.89966038394209,215.89962212952634,215.89958440613043,215.89954720569659,215.89951052030705]
[null,null,null,null,{"$f":"Q176-('O - CN sum'!BS13-'O - CN sum'!BR13)","v":3.4585929954928929E-3},{"$f":"R176-('O - CN sum'!BT13-'O - CN sum'!BS13)","v":1.0802911223478873E-2},{"$f":"S176-('O - CN sum'!BU13-'O - CN sum'!BT13)","v":2.1803362218122402E-2},{"$f":"T176-('O - CN sum'!BV13-'O - CN sum'!BU13)","v":3.3427506674513552E-2},{"$f":"U176-('O - CN sum'!BW13-'O - CN sum'!BV13)","v":4.46877834090742E-2},{"$f":"V176-('O - CN sum'!BX13-'O - CN sum'!BW13)","v":4.6126610651953115E-2},{"$f":"W176-('O - CN sum'!BY13-'O - CN sum'!BX13)","v":4.7345309544567726E-2},{"$f":"X176-('O - CN sum'!BZ13-'O - CN sum'!BY13)","v":4.848387970486101E-2},{"$f":"Y176-('O - CN sum'!CA13-'O - CN sum'!BZ13)","v":4.9663542536308114E-2},{"$f":"Z176-('O - CN sum'!CB13-'O - CN sum'!CA13)","v":5.0721813353305834E-2},{"$f":"AA176-('O - CN sum'!CC13-'O - CN sum'!CB13)","v":5.1659126119659504E-2},{"$f":"AB176-('O - CN sum'!CD13-'O - CN sum'!CC13)","v":5.2475847474767079E-2},{"$f":"AC176-('O - CN sum'!CE13-'O - CN sum'!CD13)","v":5.3172294140807708E-2},{"$f":"AD176-('O - CN sum'!CF13-'O - CN sum'!CE13)","v":5.3742955786987068E-2},{"$f":"AE176-('O - CN sum'!CG13-'O - CN sum'!CF13)","v":5.4193926794681602E-2},{"$f":"AF176-('O - CN sum'!CH13-'O - CN sum'!CG13)","v":5.4525500030308649E-2},{"$f":"AG176-('O - CN sum'!CI13-'O - CN sum'!CH13)","v":5.4499735619032208E-2},{"$f":"AH176-('O - CN sum'!CJ13-'O - CN sum'!CI13)","v":5.4474317145633222E-2},{"$f":"AI176-('O - CN sum'!CK13-'O - CN sum'!CJ13)","v":5.444223586539465E-2},{"$f":"AJ176-('O - CN sum'!CL13-'O - CN sum'!CK13)","v":5.4410592661071178E-2},{"$f":"AK176-('O - CN sum'!CM13-'O - CN sum'!CL13)","v":5.4379381073005106E-2},{"$f":"AL176-('O - CN sum'!CN13-'O - CN sum'!CM13)","v":5.4348594749029644E-2},{"$f":"AM176-('O - CN sum'!CO13-'O - CN sum'!CN13)","v":5.4318227442848865E-2},{"$f":"AN176-('O - CN sum'!CP13-'O - CN sum'!CO13)","v":5.4279973027064443E-2},{"$f":"AO176-('O - CN sum'!CQ13-'O - CN sum'!CP13)","v":5.4242249631158757E-2},{"$f":"AP176-('O - CN sum'!CR13-'O - CN sum'!CQ13)","v":5.4205049197292965E-2},{"$f":"AQ176-('O - CN sum'!CS13-'O - CN sum'!CR13)","v":5.4168363807775677E-2}]
[null,null,null,null,{"$f":"Q177-('O - CN sum'!BS14-'O - CN sum'!BR14)","v":0},{"$f":"R177-('O - CN sum'!BT14-'O - CN sum'!BS14)","v":0},{"$f":"S177-('O - CN sum'!BU14-'O - CN sum'!BT14)","v":0},{"$f":"T177-('O - CN sum'!BV14-'O - CN sum'!BU14)","v":0},{"$f":"U177-('O - CN sum'!BW14-'O - CN sum'!BV14)","v":0},{"$f":"V177-('O - CN sum'!BX14-'O - CN sum'!BW14)","v":0},{"$f":"W177-('O - CN sum'!BY14-'O - CN sum'!BX14)","v":0},{"$f":"X177-('O - CN sum'!BZ14-'O - CN sum'!BY14)","v":0},{"$f":"Y177-('O - CN sum'!CA14-'O - CN sum'!BZ14)","v":0},{"$f":"Z177-('O - CN sum'!CB14-'O - CN sum'!CA14)","v":0},{"$f":"AA177-('O - CN sum'!CC14-'O - CN sum'!CB14)","v":0},{"$f":"AB177-('O - CN sum'!CD14-'O - CN sum'!CC14)","v":0},{"$f":"AC177-('O - CN sum'!CE14-'O - CN sum'!CD14)","v":0},{"$f":"AD177-('O - CN sum'!CF14-'O - CN sum'!CE14)","v":0},{"$f":"AE177-('O - CN sum'!CG14-'O - CN sum'!CF14)","v":0},{"$f":"AF177-('O - CN sum'!CH14-'O - CN sum'!CG14)","v":0},{"$f":"AG177-('O - CN sum'!CI14-'O - CN sum'!CH14)","v":0},{"$f":"AH177-('O - CN sum'!CJ14-'O - CN sum'!CI14)","v":0},{"$f":"AI177-('O - CN sum'!CK14-'O - CN sum'!CJ14)","v":0},{"$f":"AJ177-('O - CN sum'!CL14-'O - CN sum'!CK14)","v":0},{"$f":"AK177-('O - CN sum'!CM14-'O - CN sum'!CL14)","v":0},{"$f":"AL177-('O - CN sum'!CN14-'O - CN sum'!CM14)","v":0},{"$f":"AM177-('O - CN sum'!CO14-'O - CN sum'!CN14)","v":0},{"$f":"AN177-('O - CN sum'!CP14-'O - CN sum'!CO14)","v":0},{"$f":"AO177-('O - CN sum'!CQ14-'O - CN sum'!CP14)","v":0},{"$f":"AP177-('O - CN sum'!CR14-'O - CN sum'!CQ14)","v":0},{"$f":"AQ177-('O - CN sum'!CS14-'O - CN sum'!CR14)","v":0}]
[null,null,null,null,{"$f":"Q178-('O - CN sum'!BS15-'O - CN sum'!BR15)","v":0},{"$f":"R178-('O - CN sum'!BT15-'O - CN sum'!BS15)","v":0},{"$f":"S178-('O - CN sum'!BU15-'O - CN sum'!BT15)","v":0},{"$f":"T178-('O - CN sum'!BV15-'O - CN sum'!BU15)","v":0},{"$f":"U178-('O - CN sum'!BW15-'O - CN sum'!BV15)","v":0},{"$f":"V178-('O - CN sum'!BX15-'O - CN sum'!BW15)","v":0},{"$f":"W178-('O - CN sum'!BY15-'O - CN sum'!BX15)","v":0},{"$f":"X178-('O - CN sum'!BZ15-'O - CN sum'!BY15)","v":0},{"$f":"Y178-('O - CN sum'!CA15-'O - CN sum'!BZ15)","v":0},{"$f":"Z178-('O - CN sum'!CB15-'O - CN sum'!CA15)","v":0},{"$f":"AA178-('O - CN sum'!CC15-'O - CN sum'!CB15)","v":0},{"$f":"AB178-('O - CN sum'!CD15-'O - CN sum'!CC15)","v":0},{"$f":"AC178-('O - CN sum'!CE15-'O - CN sum'!CD15)","v":0},{"$f":"AD178-('O - CN sum'!CF15-'O - CN sum'!CE15)","v":0},{"$f":"AE178-('O - CN sum'!CG15-'O - CN sum'!CF15)","v":0},{"$f":"AF178-('O - CN sum'!CH15-'O - CN sum'!CG15)","v":0},{"$f":"AG178-('O - CN sum'!CI15-'O - CN sum'!CH15)","v":0},{"$f":"AH178-('O - CN sum'!CJ15-'O - CN sum'!CI15)","v":0},{"$f":"AI178-('O - CN sum'!CK15-'O - CN sum'!CJ15)","v":0},{"$f":"AJ178-('O - CN sum'!CL15-'O - CN sum'!CK15)","v":0},{"$f":"AK178-('O - CN sum'!CM15-'O - CN sum'!CL15)","v":0},{"$f":"AL178-('O - CN sum'!CN15-'O - CN sum'!CM15)","v":0},{"$f":"AM178-('O - CN sum'!CO15-'O - CN sum'!CN15)","v":0},{"$f":"AN178-('O - CN sum'!CP15-'O - CN sum'!CO15)","v":0},{"$f":"AO178-('O - CN sum'!CQ15-'O - CN sum'!CP15)","v":0},{"$f":"AP178-('O - CN sum'!CR15-'O - CN sum'!CQ15)","v":0},{"$f":"AQ178-('O - CN sum'!CS15-'O - CN sum'!CR15)","v":0}]
[null,null,null,null,{"$f":"Q179-('O - CN sum'!BS16-'O - CN sum'!BR16)","v":0},{"$f":"R179-('O - CN sum'!BT16-'O - CN sum'!BS16)","v":0},{"$f":"S179-('O - CN sum'!BU16-'O - CN sum'!BT16)","v":0},{"$f":"T179-('O - CN sum'!BV16-'O - CN sum'!BU16)","v":0},{"$f":"U179-('O - CN sum'!BW16-'O - CN sum'!BV16)","v":0},{"$f":"V179-('O - CN sum'!BX16-'O - CN sum'!BW16)","v":0},{"$f":"W179-('O - CN sum'!BY16-'O - CN sum'!BX16)","v":0},{"$f":"X179-('O - CN sum'!BZ16-'O - CN sum'!BY16)","v":0},{"$f":"Y179-('O - CN sum'!CA16-'O - CN sum'!BZ16)","v":0},{"$f":"Z179-('O - CN sum'!CB16-'O - CN sum'!CA16)","v":0},{"$f":"AA179-('O - CN sum'!CC16-'O - CN sum'!CB16)","v":0},{"$f":"AB179-('O - CN sum'!CD16-'O - CN sum'!CC16)","v":0},{"$f":"AC179-('O - CN sum'!CE16-'O - CN sum'!CD16)","v":0},{"$f":"AD179-('O - CN sum'!CF16-'O - CN sum'!CE16)","v":0},{"$f":"AE179-('O - CN sum'!CG16-'O - CN sum'!CF16)","v":0},{"$f":"AF179-('O - CN sum'!CH16-'O - CN sum'!CG16)","v":0},{"$f":"AG179-('O - CN sum'!CI16-'O - CN sum'!CH16)","v":0},{"$f":"AH179-('O - CN sum'!CJ16-'O - CN sum'!CI16)","v":0},{"$f":"AI179-('O - CN sum'!CK16-'O - CN sum'!CJ16)","v":0},{"$f":"AJ179-('O - CN sum'!CL16-'O - CN sum'!CK16)","v":0},{"$f":"AK179-('O - CN sum'!CM16-'O - CN sum'!CL16)","v":0},{"$f":"AL179-('O - CN sum'!CN16-'O - CN sum'!CM16)","v":0},{"$f":"AM179-('O - CN sum'!CO16-'O - CN sum'!CN16)","v":0},{"$f":"AN179-('O - CN sum'!CP16-'O - CN sum'!CO16)","v":0},{"$f":"AO179-('O - CN sum'!CQ16-'O - CN sum'!CP16)","v":0},{"$f":"AP179-('O - CN sum'!CR16-'O - CN sum'!CQ16)","v":0},{"$f":"AQ179-('O - CN sum'!CS16-'O - CN sum'!CR16)","v":0}]
[null,null,null,null,{"$f":"Q180-('O - CN sum'!BS17-'O - CN sum'!BR17)","v":0},{"$f":"R180-('O - CN sum'!BT17-'O - CN sum'!BS17)","v":0},{"$f":"S180-('O - CN sum'!BU17-'O - CN sum'!BT17)","v":0},{"$f":"T180-('O - CN sum'!BV17-'O - CN sum'!BU17)","v":0},{"$f":"U180-('O - CN sum'!BW17-'O - CN sum'!BV17)","v":0},{"$f":"V180-('O - CN sum'!BX17-'O - CN sum'!BW17)","v":0},{"$f":"W180-('O - CN sum'!BY17-'O - CN sum'!BX17)","v":0},{"$f":"X180-('O - CN sum'!BZ17-'O - CN sum'!BY17)","v":0},{"$f":"Y180-('O - CN sum'!CA17-'O - CN sum'!BZ17)","v":0},{"$f":"Z180-('O - CN sum'!CB17-'O - CN sum'!CA17)","v":0},{"$f":"AA180-('O - CN sum'!CC17-'O - CN sum'!CB17)","v":0},{"$f":"AB180-('O - CN sum'!CD17-'O - CN sum'!CC17)","v":0},{"$f":"AC180-('O - CN sum'!CE17-'O - CN sum'!CD17)","v":0},{"$f":"AD180-('O - CN sum'!CF17-'O - CN sum'!CE17)","v":0},{"$f":"AE180-('O - CN sum'!CG17-'O - CN sum'!CF17)","v":-4.4408920985006262E-16},{"$f":"AF180-('O - CN sum'!CH17-'O - CN sum'!CG17)","v":-4.9960036108132044E-16},{"$f":"AG180-('O - CN sum'!CI17-'O - CN sum'!CH17)","v":-4.9960036108132044E-16},{"$f":"AH180-('O - CN sum'!CJ17-'O - CN sum'!CI17)","v":-4.9960036108132044E-16},{"$f":"AI180-('O - CN sum'!CK17-'O - CN sum'!CJ17)","v":-4.9960036108132044E-16},{"$f":"AJ180-('O - CN sum'!CL17-'O - CN sum'!CK17)","v":-4.9960036108132044E-16},{"$f":"AK180-('O - CN sum'!CM17-'O - CN sum'!CL17)","v":-4.9960036108132044E-16},{"$f":"AL180-('O - CN sum'!CN17-'O - CN sum'!CM17)","v":-4.9960036108132044E-16},{"$f":"AM180-('O - CN sum'!CO17-'O - CN sum'!CN17)","v":-4.9960036108132044E-16},{"$f":"AN180-('O - CN sum'!CP17-'O - CN sum'!CO17)","v":-4.9960036108132044E-16},{"$f":"AO180-('O - CN sum'!CQ17-'O - CN sum'!CP17)","v":-4.9960036108132044E-16},{"$f":"AP180-('O - CN sum'!CR17-'O - CN sum'!CQ17)","v":-4.9960036108132044E-16},{"$f":"AQ180-('O - CN sum'!CS17-'O - CN sum'!CR17)","v":-4.9960036108132044E-16}]
[null,null,null,null,{"$f":"Q181-('O - CN sum'!BS18-'O - CN sum'!BR18)","v":0},{"$f":"R181-('O - CN sum'!BT18-'O - CN sum'!BS18)","v":0},{"$f":"S181-('O - CN sum'!BU18-'O - CN sum'!BT18)","v":0},{"$f":"T181-('O - CN sum'!BV18-'O - CN sum'!BU18)","v":0},{"$f":"U181-('O - CN sum'!BW18-'O - CN sum'!BV18)","v":0},{"$f":"V181-('O - CN sum'!BX18-'O - CN sum'!BW18)","v":0},{"$f":"W181-('O - CN sum'!BY18-'O - CN sum'!BX18)","v":0},{"$f":"X181-('O - CN sum'!BZ18-'O - CN sum'!BY18)","v":0},{"$f":"Y181-('O - CN sum'!CA18-'O - CN sum'!BZ18)","v":0},{"$f":"Z181-('O - CN sum'!CB18-'O - CN sum'!CA18)","v":0},{"$f":"AA181-('O - CN sum'!CC18-'O - CN sum'!CB18)","v":0},{"$f":"AB181-('O - CN sum'!CD18-'O - CN sum'!CC18)","v":0},{"$f":"AC181-('O - CN sum'!CE18-'O - CN sum'!CD18)","v":0},{"$f":"AD181-('O - CN sum'!CF18-'O - CN sum'!CE18)","v":0},{"$f":"AE181-('O - CN sum'!CG18-'O - CN sum'!CF18)","v":0},{"$f":"AF181-('O - CN sum'!CH18-'O - CN sum'!CG18)","v":0},{"$f":"AG181-('O - CN sum'!CI18-'O - CN sum'!CH18)","v":0},{"$f":"AH181-('O - CN sum'!CJ18-'O - CN sum'!CI18)","v":0},{"$f":"AI181-('O - CN sum'!CK18-'O - CN sum'!CJ18)","v":0},{"$f":"AJ181-('O - CN sum'!CL18-'O - CN sum'!CK18)","v":0},{"$f":"AK181-('O - CN sum'!CM18-'O - CN sum'!CL18)","v":0},{"$f":"AL181-('O - CN sum'!CN18-'O - CN sum'!CM18)","v":0},{"$f":"AM181-('O - CN sum'!CO18-'O - CN sum'!CN18)","v":0},{"$f":"AN181-('O - CN sum'!CP18-'O - CN sum'!CO18)","v":0},{"$f":"AO181-('O - CN sum'!CQ18-'O - CN sum'!CP18)","v":0},{"$f":"AP181-('O - CN sum'!CR18-'O - CN sum'!CQ18)","v":0},{"$f":"AQ181-('O - CN sum'!CS18-'O - CN sum'!CR18)","v":0}]
[null,null,null,null,{"$f":"Q182-('O - CN sum'!BS19-'O - CN sum'!BR19)","v":0},{"$f":"R182-('O - CN sum'!BT19-'O - CN sum'!BS19)","v":0},{"$f":"S182-('O - CN sum'!BU19-'O - CN sum'!BT19)","v":0},{"$f":"T182-('O - CN sum'!BV19-'O - CN sum'!BU19)","v":0},{"$f":"U182-('O - CN sum'!BW19-'O - CN sum'!BV19)","v":0},{"$f":"V182-('O - CN sum'!BX19-'O - CN sum'!BW19)","v":0},{"$f":"W182-('O - CN sum'!BY19-'O - CN sum'!BX19)","v":0},{"$f":"X182-('O - CN sum'!BZ19-'O - CN sum'!BY19)","v":0},{"$f":"Y182-('O - CN sum'!CA19-'O - CN sum'!BZ19)","v":0},{"$f":"Z182-('O - CN sum'!CB19-'O - CN sum'!CA19)","v":0},{"$f":"AA182-('O - CN sum'!CC19-'O - CN sum'!CB19)","v":0},{"$f":"AB182-('O - CN sum'!CD19-'O - CN sum'!CC19)","v":0},{"$f":"AC182-('O - CN sum'!CE19-'O - CN sum'!CD19)","v":0},{"$f":"AD182-('O - CN sum'!CF19-'O - CN sum'!CE19)","v":0},{"$f":"AE182-('O - CN sum'!CG19-'O - CN sum'!CF19)","v":0},{"$f":"AF182-('O - CN sum'!CH19-'O - CN sum'!CG19)","v":0},{"$f":"AG182-('O - CN sum'!CI19-'O - CN sum'!CH19)","v":0},{"$f":"AH182-('O - CN sum'!CJ19-'O - CN sum'!CI19)","v":0},{"$f":"AI182-('O - CN sum'!CK19-'O - CN sum'!CJ19)","v":0},{"$f":"AJ182-('O - CN sum'!CL19-'O - CN sum'!CK19)","v":0},{"$f":"AK182-('O - CN sum'!CM19-'O - CN sum'!CL19)","v":0},{"$f":"AL182-('O - CN sum'!CN19-'O - CN sum'!CM19)","v":0},{"$f":"AM182-('O - CN sum'!CO19-'O - CN sum'!CN19)","v":0},{"$f":"AN182-('O - CN sum'!CP19-'O - CN sum'!CO19)","v":0},{"$f":"AO182-('O - CN sum'!CQ19-'O - CN sum'!CP19)","v":0},{"$f":"AP182-('O - CN sum'!CR19-'O - CN sum'!CQ19)","v":0},{"$f":"AQ182-('O - CN sum'!CS19-'O - CN sum'!CR19)","v":0}]

{"sheet":"O - D+M usage","index":9,"n_rows":17,"n_cols":24,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[null,"Calendar year projections"]
[null,null,null,2023,{"$f":"D2+1","v":2024},{"$f":"E2+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"V2+1","v":2042},{"$f":"W2+1","v":2043}]
[null,"D","Central",19897579.629999999,{"$f":"$D3*'I - drivers'!AC$6/'I - drivers'!$AB$6","v":20282548.108453251},{"$f":"$D3*'I - drivers'!AD$6/'I - drivers'!$AB$6","v":20279067.380799968},{"$f":"$D3*'I - drivers'!AE$6/'I - drivers'!$AB$6","v":19815086.384617157},{"$f":"$D3*'I - drivers'!AF$6/'I - drivers'!$AB$6","v":19952575.126921896},{"$f":"$D3*'I - drivers'!AG$6/'I - drivers'!$AB$6","v":19884004.792152189},{"$f":"$D3*'I - drivers'!AH$6/'I - drivers'!$AB$6","v":19760438.9604606},{"$f":"$D3*'I - drivers'!AI$6/'I - drivers'!$AB$6","v":19834230.386710223},{"$f":"$D3*'I - drivers'!AJ$6/'I - drivers'!$AB$6","v":19407841.249182895},{"$f":"$D3*'I - drivers'!AK$6/'I - drivers'!$AB$6","v":19451002.272083614},{"$f":"$D3*'I - drivers'!AL$6/'I - drivers'!$AB$6","v":19636525.056003671},{"$f":"$D3*'I - drivers'!AM$6/'I - drivers'!$AB$6","v":19774013.798308402},{"$f":"$D3*'I - drivers'!AN$6/'I - drivers'!$AB$6","v":20008266.769374441},{"$f":"$D3*'I - drivers'!AO$6/'I - drivers'!$AB$6","v":19744775.686020814},{"$f":"$D3*'I - drivers'!AP$6/'I - drivers'!$AB$6","v":19824136.2765157},{"$f":"$D3*'I - drivers'!AQ$6/'I - drivers'!$AB$6","v":19984945.894097436},{"$f":"$D3*'I - drivers'!AR$6/'I - drivers'!$AB$6","v":20187872.316283915},{"$f":"$D3*'I - drivers'!AS$6/'I - drivers'!$AB$6","v":20580846.468339715},{"$f":"$D3*'I - drivers'!AT$6/'I - drivers'!$AB$6","v":20272105.925493397},{"$f":"$D3*'I - drivers'!AU$6/'I - drivers'!$AB$6","v":20229292.975358002},{"$f":"$D3*'I - drivers'!AV$6/'I - drivers'!$AB$6","v":20308653.56585288}]
[null,"D","Ncentral",161291.67000000001,{"$f":"$D4*'I - drivers'!AC$6/'I - drivers'!$AB$6","v":164412.26104382056},{"$f":"$D4*'I - drivers'!AD$6/'I - drivers'!$AB$6","v":164384.04593492526},{"$f":"$D4*'I - drivers'!AE$6/'I - drivers'!$AB$6","v":160622.97191918132},{"$f":"$D4*'I - drivers'!AF$6/'I - drivers'!$AB$6","v":161737.46872054579},{"$f":"$D4*'I - drivers'!AG$6/'I - drivers'!$AB$6","v":161181.63107530831},{"$f":"$D4*'I - drivers'!AH$6/'I - drivers'!$AB$6","v":160179.99470952508},{"$f":"$D4*'I - drivers'!AI$6/'I - drivers'!$AB$6","v":160778.15501810549},{"$f":"$D4*'I - drivers'!AJ$6/'I - drivers'!$AB$6","v":157321.80417843087},{"$f":"$D4*'I - drivers'!AK$6/'I - drivers'!$AB$6","v":157671.67152873264},{"$f":"$D4*'I - drivers'!AL$6/'I - drivers'!$AB$6","v":159175.53683285226},{"$f":"$D4*'I - drivers'!AM$6/'I - drivers'!$AB$6","v":160290.03363421676},{"$f":"$D4*'I - drivers'!AN$6/'I - drivers'!$AB$6","v":162188.91046287067},{"$f":"$D4*'I - drivers'!AO$6/'I - drivers'!$AB$6","v":160053.02671949621},{"$f":"$D4*'I - drivers'!AP$6/'I - drivers'!$AB$6","v":160696.33120230911},{"$f":"$D4*'I - drivers'!AQ$6/'I - drivers'!$AB$6","v":161999.86923327213},{"$f":"$D4*'I - drivers'!AR$6/'I - drivers'!$AB$6","v":163644.81008186829},{"$f":"$D4*'I - drivers'!AS$6/'I - drivers'!$AB$6","v":166830.29587614801},{"$f":"$D4*'I - drivers'!AT$6/'I - drivers'!$AB$6","v":164327.61571713461},{"$f":"$D4*'I - drivers'!AU$6/'I - drivers'!$AB$6","v":163980.56987772239},{"$f":"$D4*'I - drivers'!AV$6/'I - drivers'!$AB$6","v":164623.87436053529}]
[null,"D","Nwest",31440.55,{"$f":"$D5*'I - drivers'!AC$6/'I - drivers'!$AB$6","v":32048.846130499431},{"$f":"$D5*'I - drivers'!AD$6/'I - drivers'!$AB$6","v":32043.346165485877},{"$f":"$D5*'I - drivers'!AE$6/'I - drivers'!$AB$6","v":31310.200829178691},{"$f":"$D5*'I - drivers'!AF$6/'I - drivers'!$AB$6","v":31527.449447214203},{"$f":"$D5*'I - drivers'!AG$6/'I - drivers'!$AB$6","v":31419.100136447127},{"$f":"$D5*'I - drivers'!AH$6/'I - drivers'!$AB$6","v":31223.851378465846},{"$f":"$D5*'I - drivers'!AI$6/'I - drivers'!$AB$6","v":31340.450636753256},{"$f":"$D5*'I - drivers'!AJ$6/'I - drivers'!$AB$6","v":30666.704922592497},{"$f":"$D5*'I - drivers'!AK$6/'I - drivers'!$AB$6","v":30734.904488760607},{"$f":"$D5*'I - drivers'!AL$6/'I - drivers'!$AB$6","v":31028.052623983203},{"$f":"$D5*'I - drivers'!AM$6/'I - drivers'!$AB$6","v":31245.301242018719},{"$f":"$D5*'I - drivers'!AN$6/'I - drivers'!$AB$6","v":31615.448887431117},{"$f":"$D5*'I - drivers'!AO$6/'I - drivers'!$AB$6","v":31199.101535904836},{"$f":"$D5*'I - drivers'!AP$6/'I - drivers'!$AB$6","v":31324.500738213941},{"$f":"$D5*'I - drivers'!AQ$6/'I - drivers'!$AB$6","v":31578.599121840285},{"$f":"$D5*'I - drivers'!AR$6/'I - drivers'!$AB$6","v":31899.247082130674},{"$f":"$D5*'I - drivers'!AS$6/'I - drivers'!$AB$6","v":32520.193132161286},{"$f":"$D5*'I - drivers'!AT$6/'I - drivers'!$AB$6","v":32032.346235458757},{"$f":"$D5*'I - drivers'!AU$6/'I - drivers'!$AB$6","v":31964.696665792006},{"$f":"$D5*'I - drivers'!AV$6/'I - drivers'!$AB$6","v":32090.095868101107}]
[null,"D","West",5135818.6500000004,{"$f":"$D6*'I - drivers'!AC$6/'I - drivers'!$AB$6","v":5235183.9159302032},{"$f":"$D6*'I - drivers'!AD$6/'I - drivers'!$AB$6","v":5234285.4958042512},{"$f":"$D6*'I - drivers'!AE$6/'I - drivers'!$AB$6","v":5114526.0930149574},{"$f":"$D6*'I - drivers'!AF$6/'I - drivers'!$AB$6","v":5150013.6879900293},{"$f":"$D6*'I - drivers'!AG$6/'I - drivers'!$AB$6","v":5132314.8115087906},{"$f":"$D6*'I - drivers'!AH$6/'I - drivers'!$AB$6","v":5100420.8970375238},{"$f":"$D6*'I - drivers'!AI$6/'I - drivers'!$AB$6","v":5119467.4037076887},{"$f":"$D6*'I - drivers'!AJ$6/'I - drivers'!$AB$6","v":5009410.9382786676},{"$f":"$D6*'I - drivers'!AK$6/'I - drivers'!$AB$6","v":5020551.3478404619},{"$f":"$D6*'I - drivers'!AL$6/'I - drivers'!$AB$6","v":5068437.1405536607},{"$f":"$D6*'I - drivers'!AM$6/'I - drivers'!$AB$6","v":5103924.7355287326},{"$f":"$D6*'I - drivers'!AN$6/'I - drivers'!$AB$6","v":5164388.4100052482},{"$f":"$D6*'I - drivers'!AO$6/'I - drivers'!$AB$6","v":5096378.0064707426},{"$f":"$D6*'I - drivers'!AP$6/'I - drivers'!$AB$6","v":5116861.9853424309},{"$f":"$D6*'I - drivers'!AQ$6/'I - drivers'!$AB$6","v":5158368.995161375},{"$f":"$D6*'I - drivers'!AR$6/'I - drivers'!$AB$6","v":5210746.8885043301},{"$f":"$D6*'I - drivers'!AS$6/'I - drivers'!$AB$6","v":5312178.5207242193},{"$f":"$D6*'I - drivers'!AT$6/'I - drivers'!$AB$6","v":5232488.6555523491},{"$f":"$D6*'I - drivers'!AU$6/'I - drivers'!$AB$6","v":5221438.0880031493},{"$f":"$D6*'I - drivers'!AV$6/'I - drivers'!$AB$6","v":5241922.0668748356}]
[null,"M","Central",546439.05000000005,{"$f":"$D7*'I - drivers'!AC$6/'I - drivers'!$AB$6","v":557011.28107320925},{"$f":"$D7*'I - drivers'!AD$6/'I - drivers'!$AB$6","v":556915.69128050387},{"$f":"$D7*'I - drivers'!AE$6/'I - drivers'!$AB$6","v":544173.57191288378},{"$f":"$D7*'I - drivers'!AF$6/'I - drivers'!$AB$6","v":547949.36872474418},{"$f":"$D7*'I - drivers'!AG$6/'I - drivers'!$AB$6","v":546066.2498084493},{"$f":"$D7*'I - drivers'!AH$6/'I - drivers'!$AB$6","v":542672.81216741016},{"$f":"$D7*'I - drivers'!AI$6/'I - drivers'!$AB$6","v":544699.3157727631},{"$f":"$D7*'I - drivers'!AJ$6/'I - drivers'!$AB$6","v":532989.56616636063},{"$f":"$D7*'I - drivers'!AK$6/'I - drivers'!$AB$6","v":534174.87959590659},{"$f":"$D7*'I - drivers'!AL$6/'I - drivers'!$AB$6","v":539269.8155471005},{"$f":"$D7*'I - drivers'!AM$6/'I - drivers'!$AB$6","v":543045.61235896102},{"$f":"$D7*'I - drivers'!AN$6/'I - drivers'!$AB$6","v":549478.80540802947},{"$f":"$D7*'I - drivers'!AO$6/'I - drivers'!$AB$6","v":542242.65810023621},{"$f":"$D7*'I - drivers'!AP$6/'I - drivers'!$AB$6","v":544422.10537391761},{"$f":"$D7*'I - drivers'!AQ$6/'I - drivers'!$AB$6","v":548838.35379690374},{"$f":"$D7*'I - drivers'!AR$6/'I - drivers'!$AB$6","v":554411.23871162441},{"$f":"$D7*'I - drivers'!AS$6/'I - drivers'!$AB$6","v":565203.32630805566},{"$f":"$D7*'I - drivers'!AT$6/'I - drivers'!$AB$6","v":556724.51169509324},{"$f":"$D7*'I - drivers'!AU$6/'I - drivers'!$AB$6","v":555548.75724481768},{"$f":"$D7*'I - drivers'!AV$6/'I - drivers'!$AB$6","v":557728.20451849909}]
[null,"M","West",302742.90000000002,{"$f":"$D8*'I - drivers'!AC$6/'I - drivers'!$AB$6","v":308600.21911834169},{"$f":"$D8*'I - drivers'!AD$6/'I - drivers'!$AB$6","v":308547.25963264238},{"$f":"$D8*'I - drivers'!AE$6/'I - drivers'!$AB$6","v":301487.76018892683},{"$f":"$D8*'I - drivers'!AF$6/'I - drivers'!$AB$6","v":303579.65987404884},{"$f":"$D8*'I - drivers'!AG$6/'I - drivers'!$AB$6","v":302536.35800577275},{"$f":"$D8*'I - drivers'!AH$6/'I - drivers'!$AB$6","v":300656.29626344796},{"$f":"$D8*'I - drivers'!AI$6/'I - drivers'!$AB$6","v":301779.03736027289},{"$f":"$D8*'I - drivers'!AJ$6/'I - drivers'!$AB$6","v":295291.50036210968},{"$f":"$D8*'I - drivers'!AK$6/'I - drivers'!$AB$6","v":295948.19798478094},{"$f":"$D8*'I - drivers'!AL$6/'I - drivers'!$AB$6","v":298770.93857255316},{"$f":"$D8*'I - drivers'!AM$6/'I - drivers'!$AB$6","v":300862.83825767518},{"$f":"$D8*'I - drivers'!AN$6/'I - drivers'!$AB$6","v":304427.01164523751},{"$f":"$D8*'I - drivers'!AO$6/'I - drivers'!$AB$6","v":300417.97857780108},{"$f":"$D8*'I - drivers'!AP$6/'I - drivers'!$AB$6","v":301625.45485174499},{"$f":"$D8*'I - drivers'!AQ$6/'I - drivers'!$AB$6","v":304072.18309105223},{"$f":"$D8*'I - drivers'!AR$6/'I - drivers'!$AB$6","v":307159.72110732092},{"$f":"$D8*'I - drivers'!AS$6/'I - drivers'!$AB$6","v":313138.847042771},{"$f":"$D8*'I - drivers'!AT$6/'I - drivers'!$AB$6","v":308441.34066124383},{"$f":"$D8*'I - drivers'!AU$6/'I - drivers'!$AB$6","v":307789.93898714252},{"$f":"$D8*'I - drivers'!AV$6/'I - drivers'!$AB$6","v":308997.41526108631}]
[]
[null,"Regulatory year projections"]
[null,null,null,{"$f":"'O - EE + FS'!AS1","v":"2024/25"},{"$f":"'O - EE + FS'!AT1","v":"2025/26"},{"$f":"'O - EE + FS'!AU1","v":"2026/27"},{"$f":"'O - EE + FS'!AV1","v":"2027/28"},{"$f":"'O - EE + FS'!AW1","v":"2028/29"}]
[null,{"$f":"B3","v":"D"},{"$f":"C3","v":"Central"},{"$f":"E3*(1-'I - assumptions'!$B$117)+F3*'I - assumptions'!$B$117","v":20280807.744626611},{"$f":"F3*(1-'I - assumptions'!$B$117)+G3*'I - assumptions'!$B$117","v":20047076.882708564},{"$f":"G3*(1-'I - assumptions'!$B$117)+H3*'I - assumptions'!$B$117","v":19883830.755769528},{"$f":"H3*(1-'I - assumptions'!$B$117)+I3*'I - assumptions'!$B$117","v":19918289.959537044},{"$f":"I3*(1-'I - assumptions'!$B$117)+J3*'I - assumptions'!$B$117","v":19822221.876306392}]
[null,{"$f":"B4","v":"D"},"Ncentral",{"$f":"E4*(1-'I - assumptions'!$B$117)+F4*'I - assumptions'!$B$117","v":164398.15348937293},{"$f":"F4*(1-'I - assumptions'!$B$117)+G4*'I - assumptions'!$B$117","v":162503.50892705331},{"$f":"G4*(1-'I - assumptions'!$B$117)+H4*'I - assumptions'!$B$117","v":161180.22031986355},{"$f":"H4*(1-'I - assumptions'!$B$117)+I4*'I - assumptions'!$B$117","v":161459.54989792703},{"$f":"I4*(1-'I - assumptions'!$B$117)+J4*'I - assumptions'!$B$117","v":160680.8128924167}]
[null,{"$f":"B5","v":"D"},"Nwest",{"$f":"E5*(1-'I - assumptions'!$B$117)+F5*'I - assumptions'!$B$117","v":32046.096147992655},{"$f":"F5*(1-'I - assumptions'!$B$117)+G5*'I - assumptions'!$B$117","v":31676.773497332284},{"$f":"G5*(1-'I - assumptions'!$B$117)+H5*'I - assumptions'!$B$117","v":31418.825138196447},{"$f":"H5*(1-'I - assumptions'!$B$117)+I5*'I - assumptions'!$B$117","v":31473.274791830663},{"$f":"I5*(1-'I - assumptions'!$B$117)+J5*'I - assumptions'!$B$117","v":31321.475757456486}]
[null,{"$f":"B6","v":"D"},"West",{"$f":"E6*(1-'I - assumptions'!$B$117)+F6*'I - assumptions'!$B$117","v":5234734.7058672272},{"$f":"F6*(1-'I - assumptions'!$B$117)+G6*'I - assumptions'!$B$117","v":5174405.7944096047},{"$f":"G6*(1-'I - assumptions'!$B$117)+H6*'I - assumptions'!$B$117","v":5132269.8905024938},{"$f":"H6*(1-'I - assumptions'!$B$117)+I6*'I - assumptions'!$B$117","v":5141164.24974941},{"$f":"I6*(1-'I - assumptions'!$B$117)+J6*'I - assumptions'!$B$117","v":5116367.8542731572}]
[null,{"$f":"B7","v":"M"},"Central",{"$f":"E7*(1-'I - assumptions'!$B$117)+F7*'I - assumptions'!$B$117","v":556963.48617685656},{"$f":"F7*(1-'I - assumptions'!$B$117)+G7*'I - assumptions'!$B$117","v":550544.63159669377},{"$f":"G7*(1-'I - assumptions'!$B$117)+H7*'I - assumptions'!$B$117","v":546061.47031881404},{"$f":"H7*(1-'I - assumptions'!$B$117)+I7*'I - assumptions'!$B$117","v":547007.8092665968},{"$f":"I7*(1-'I - assumptions'!$B$117)+J7*'I - assumptions'!$B$117","v":544369.53098792979}]
[null,{"$f":"B8","v":"M"},"West",{"$f":"E8*(1-'I - assumptions'!$B$117)+F8*'I - assumptions'!$B$117","v":308573.73937549203},{"$f":"F8*(1-'I - assumptions'!$B$117)+G8*'I - assumptions'!$B$117","v":305017.5099107846},{"$f":"G8*(1-'I - assumptions'!$B$117)+H8*'I - assumptions'!$B$117","v":302533.71003148786},{"$f":"H8*(1-'I - assumptions'!$B$117)+I8*'I - assumptions'!$B$117","v":303058.0089399108},{"$f":"I8*(1-'I - assumptions'!$B$117)+J8*'I - assumptions'!$B$117","v":301596.32713461039}]

{"sheet":"Charts","index":10,"n_rows":1002,"n_cols":42,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Chart 6.1","Relationship between usage per residential customer and EDD"]
[null,null,2011,{"$f":"C3+1","v":2012},{"$f":"D3+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,"Usage per residential customer",{"$f":"'C - tariff volumes'!H108/'C - tariff volumes'!H113","v":49.91617759575243},{"$f":"'C - tariff volumes'!I108/'C - tariff volumes'!I113","v":51.67362066191086},{"$f":"'C - tariff volumes'!J108/'C - tariff volumes'!J113","v":47.552057552210051},{"$f":"'C - tariff volumes'!K108/'C - tariff volumes'!K113","v":45.666038859956736},{"$f":"'C - tariff volumes'!L108/'C - tariff volumes'!L113","v":51.086122084250221},{"$f":"'C - tariff volumes'!M108/'C - tariff volumes'!M113","v":48.775635857258358},{"$f":"'C - tariff volumes'!N108/'C - tariff volumes'!N113","v":49.083670969356668},{"$f":"'C - tariff volumes'!O108/'C - tariff volumes'!O113","v":46.700016010292089},{"$f":"'C - tariff volumes'!P108/'C - tariff volumes'!P113","v":46.530302998563705},{"$f":"'C - tariff volumes'!Q108/'C - tariff volumes'!Q113","v":49.421309254751876},{"$f":"'C - tariff volumes'!R108/'C - tariff volumes'!R113","v":47.407443184251569},{"$f":"'C - tariff volumes'!S108/'C - tariff volumes'!S113","v":45.250541864865959},{"$f":"'C - tariff volumes'!T108/'C - tariff volumes'!T113","v":38.050030618406105}]
[null,"Effective degree days",{"$f":"'I - drivers'!P2","v":1700.6125263160036},{"$f":"'I - drivers'!Q2","v":1862.7630576881165},{"$f":"'I - drivers'!R2","v":1680.5293649462958},{"$f":"'I - drivers'!S2","v":1606.5045950755084},{"$f":"'I - drivers'!T2","v":1807.3154080729541},{"$f":"'I - drivers'!U2","v":1702.8628292966944},{"$f":"'I - drivers'!V2","v":1793.2733756831767},{"$f":"'I - drivers'!W2","v":1749.4335589774189},{"$f":"'I - drivers'!X2","v":1738.864850291546},{"$f":"'I - drivers'!Y2","v":1868.3086142908651},{"$f":"'I - drivers'!Z2","v":1877.0372417114413},{"$f":"'I - drivers'!AA2","v":1871.9949077713406},{"$f":"'I - drivers'!AB2","v":1657.2189558151645}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Chart 6.2","Weather normalised usage per residential customer"]
[null,null,2011,{"$f":"C24+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,"Non-weather normalised",{"$f":"C4","v":49.91617759575243},51.67362066191086,47.552057552210051,45.666038859956736,51.086122084250221,48.775635857258358,49.083670969356668,46.700016010292089,46.530302998563705,49.421309254751876,47.407443184251569,45.250541864865959,38.050030618406105]
[null,"Weather normalised",{"$f":"'O - WN'!H108/'O - WN'!H113","v":53.496838178089341},{"$f":"'O - WN'!I108/'O - WN'!I113","v":49.298606878710252},{"$f":"'O - WN'!J108/'O - WN'!J113","v":51.009387994850073},{"$f":"'O - WN'!K108/'O - WN'!K113","v":51.101190131278322},{"$f":"'O - WN'!L108/'O - WN'!L113","v":49.833693164372619},{"$f":"'O - WN'!M108/'O - WN'!M113","v":50.949122202377943},{"$f":"'O - WN'!N108/'O - WN'!N113","v":47.840752826636837},{"$f":"'O - WN'!O108/'O - WN'!O113","v":46.706537577475551},{"$f":"'O - WN'!P108/'O - WN'!P113","v":46.615486852510273},{"$f":"'O - WN'!Q108/'O - WN'!Q113","v":44.732596076039592},{"$f":"'O - WN'!R108/'O - WN'!R113","v":42.43464487784756},{"$f":"'O - WN'!S108/'O - WN'!S113","v":40.358020596953075},{"$f":"'O - WN'!T108/'O - WN'!T113","v":39.246162227598539}]
[]
[]
[]
[]
[]
[]
[null,"Gas price (index)",{"$f":"C69/$O$69","v":0.63920539899097117},{"$f":"D69/$O$69","v":0.66758215674585597},0.68181890113938715,0.6841234007423832,0.69640097763368269,0.7175971686793905,0.77504512770691303,0.81749921421170879,0.83097445885889409,0.9295325455102873,1.0019662051084031,0.98420220637633926,1,1.0525879554646405,1.1119560524715781,1.1927300698181893,1.1768189772679265,1.145569215568073,1.128447468102197,1.2429895738808729,1.4860298543769377,1.464446188629754,1.471016291584792,1.4395202405430736,1.400649039087831,1.388851850738831,1.3839376273903474]
[]
[null,"Disconnection rate",{"$f":"C128/'O - CN sum'!H$22","v":6.3180998312966216E-3},{"$f":"D128/'O - CN sum'!I$22","v":4.675735143431314E-3},{"$f":"E128/'O - CN sum'!J$22","v":6.2525798308286753E-3},{"$f":"F128/'O - CN sum'!K$22","v":6.4934259571644134E-3},{"$f":"G128/'O - CN sum'!L$22","v":6.3531347273300459E-3},{"$f":"H128/'O - CN sum'!M$22","v":4.7125369223486573E-3},{"$f":"I128/'O - CN sum'!N$22","v":3.2897265107779991E-3},{"$f":"J128/'O - CN sum'!O$22","v":7.4131849697595545E-3},{"$f":"K128/'O - CN sum'!P$22","v":5.1258662452289411E-3},{"$f":"L128/'O - CN sum'!Q$22","v":5.6261228651787324E-3},{"$f":"M128/'O - CN sum'!R$22","v":5.438076339258021E-3},{"$f":"N128/'O - CN sum'!S$22","v":4.7072981057011505E-3},{"$f":"O128/'O - CN sum'!T$22","v":3.5905338158192988E-3}]
[null,null,"Number","Number","Number","Number","Number","Number"]
["Table 8.3","Weather normalised usage per commercial customer"]
[]
[]
[]
[]
[null,null,2011,{"$f":"C345+1","v":2012},{"$f":"D345+1","v":2013},{"$f":"E345+1","v":2014},{"$f":"F345+1","v":2015},{"$f":"G345+1","v":2016},{"$f":"H345+1","v":2017},{"$f":"I345+1","v":2018},{"$f":"J345+1","v":2019},{"$f":"K345+1","v":2020},{"$f":"L345+1","v":2021},{"$f":"M345+1","v":2022},{"$f":"N345+1","v":2023}]
[2026,{"$f":"OFFSET('I - AEMO'!$AR$32,,$A399-$A$392)","v":127.908},{"$f":"OFFSET('I - AEMO'!$AS$34,,$A399-$A$392)","v":0},{"$f":"OFFSET('I - AEMO'!$AT$36,,$A399-$A$392)*100","v":0},{"$f":"OFFSET('I - AEMO'!$AU$35,,$A399-$A$392)","v":0.26800000000000002},{"$f":"OFFSET('I - AEMO'!$AV$37,,$A399-$A$392)*100","v":-0.46229795102943849},{"$f":"OFFSET('I - AEMO'!$AW$33,,$A399-$A$392)","v":112.256}]
[]
[null,"Tariff V - AusNet West - Domestic"]
[null,"Total","GJ",{"$f":"SUM(D479:D486)","v":683797.84700000007},{"$f":"SUM(E479:E486)","v":655451.4580000001},{"$f":"SUM(F479:F486)","v":569306.54299999995},{"$f":"SUM(G479:G486)","v":585784.47693199466},573780.33956542786,553979.39928850823,529395.55092744238,498026.94778721966,468640.3491649357]
[null,"Tariff V - AusNet Central - New Town Domestic"]
[null,"Peak > 1.4","GJ",{"$f":"'O - EE + FS'!R17","v":1130744.0819999999},{"$f":"'O - EE + FS'!S17","v":1289184.1910000001},{"$f":"'O - EE + FS'!T17","v":1217452.0009999999},{"$f":"'O - EE + FS'!U17","v":1248005.7044920137},{"$f":"'O - EE + FS'!V17","v":1222593.8185720891},{"$f":"'O - EE + FS'!W17","v":1177591.4164281692},{"$f":"'O - EE + FS'!X17","v":1121362.3241235595},{"$f":"'O - EE + FS'!Y17","v":1055193.4404770008},{"$f":"'O - EE + FS'!Z17","v":993803.82083569502}]
[null,"Tariff V - AusNet West - New Town Non-domestic"]
[null,"Fixed Charge","No.",{"$f":"D554","v":6181.7342660400009},{"$f":"E554","v":6160.1259895799994},{"$f":"'O - EE + FS'!AP33","v":6151.2999819399993},{"$f":"'O - EE + FS'!AR33","v":6141.6995202752396},{"$f":"'O - EE + FS'!AS33","v":6133.0172188388169},{"$f":"'O - EE + FS'!AT33","v":6107.1692861294923},{"$f":"'O - EE + FS'!AU33","v":6061.7695512777154},{"$f":"'O - EE + FS'!AV33","v":5997.9614171870344},{"$f":"'O - EE + FS'!AW33","v":5924.5844798686812},{"$f":"I603/(AVERAGE(I554,H554))-1","v":0},{"$f":"J603/(AVERAGE(J554,I554))-1","v":0},{"$f":"K603/(AVERAGE(K554,J554))-1","v":0},{"$f":"L603/(AVERAGE(L554,K554))-1","v":0}]
[]
[]
[]
[null,"Scenario 0",2028,"3-year average ",723488.46382619988,741923.00458599988,754806.63206199987,775609.73348399997,787079.21288328397,795581.34824900993,799379.11499261821,798197.24475532293,793301.20000099577,787322.71944507712,null,"Hardpaste values into pink cells"]
[]
[]
[]
[null,"> 50","GJ",{"$f":"'O - EE + FS'!R105","v":0},{"$f":"'O - EE + FS'!S105","v":0},{"$f":"'O - EE + FS'!T105","v":0},{"$f":"'O - EE + FS'!U105","v":0},{"$f":"'O - EE + FS'!V105","v":0},{"$f":"'O - EE + FS'!W105","v":0},{"$f":"'O - EE + FS'!X105","v":0},{"$f":"'O - EE + FS'!Y105","v":0},{"$f":"'O - EE + FS'!Z105","v":0}]
[]
[]
[null,"Tariff V - SP AusNet West - Domestic","Tariff V West Domestic",2044.55994560002,3083.6680092999595,1541.8340046499798,2191.2599182375125,943.96997687721159,170.47890888818074,-619.01043823186774,-1302.050818685384]
[null,null,"Tariff M Adjoining West & Central"]
[null,"Tariff V - SP AusNet Central - New Town Commercial","Tariff V Adjoining Central Non-Domestic",0.18904129999999952,4.9452050000000014,2.4726025000000007,3.0224101559788998,1.9785477856921259,2.3491643483174087,1.4400981182529198,0.79873933040364975]
[null,"Tariff V - SP AusNet West - New Town Domestic","Tariff V Adjoining West Domestic",199.74524799999563,179.761582000001,89.88079099999959,201.95900895320392,180.55860445628934,160.47692034984505,106.84601119514566,68.888032263368601]
[null,"Tariff V - SP AusNet West - New Town Commercial","Tariff V Adjoining West Non-Domestic",5.575341299999991,3.3397272000000839,1.669863600000042,3.4988263494873344,3.7749697093373085,3.5679912784866912,2.9973138305578999,2.5926249454430543]
[null,null,"Tariff D West & Central"]
[null,null,"Tariff D Adjoining West & Central"]
[null,null,"Tariff M West & Central"]
[null,null,"Tariff M Adjoining West & Central"]

{"sheet":"C - tariff volumes","index":11,"n_rows":125,"n_cols":49,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Res","Cla","Blo","Reg","New","Outputs",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,{"$f":"S1+1","v":2023},2024,2025,2026,2027,2028,{"$f":"Y1+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"2023 stub","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29"]
[null,null,null,null,null,"Tariff V - SP AusNet Central - Domestic"]
[1,1,1,1,1,null,"Fixed Charge",{"$f":"'O - CN sum'!H12","v":445025.56453261996},{"$f":"'O - CN sum'!I12","v":457569.69001548982},{"$f":"'O - CN sum'!J12","v":466546.65761070006},{"$f":"'O - CN sum'!K12","v":476190.81906600017},{"$f":"'O - CN sum'!L12","v":486727.08928690007},{"$f":"'O - CN sum'!M12","v":499178.27015215013},{"$f":"'O - CN sum'!N12","v":511288.74411663995},{"$f":"'O - CN sum'!O12","v":525378.96467200015},{"$f":"'O - CN sum'!P12","v":541826.62782070017},{"$f":"'O - CN sum'!Q12","v":560241.03469949996},{"$f":"'O - CN sum'!R12","v":575343.09576629987},{"$f":"'O - CN sum'!S12","v":585864.25640119985},{"$f":"'O - CN sum'!T12","v":603303.15017199994},{"$f":"'O - CN sum'!U12","v":613265.18069259869},{"$f":"'O - CN sum'!V12","v":617170.5282235177},{"$f":"'O - CN sum'!W12","v":617304.7998493812},{"$f":"'O - CN sum'!X12","v":614006.49819272023},{"$f":"'O - CN sum'!Y12","v":608145.45441022934},{"$f":"'O - CN sum'!Z12","v":601693.07051068067},{"$f":"'O - CN sum'!AA12","v":595125.70974745986},{"$f":"'O - CN sum'!AB12","v":588510.16336459049},{"$f":"'O - CN sum'!AC12","v":581882.60564486729},{"$f":"'O - CN sum'!AD12","v":575198.01501091057},{"$f":"'O - CN sum'!AE12","v":568457.06708074384},{"$f":"'O - CN sum'!AF12","v":561660.930009712},{"$f":"'O - CN sum'!AG12","v":554810.91488439962},{"$f":"'O - CN sum'!AH12","v":548020.71028723149},{"$f":"'O - CN sum'!AI12","v":541176.10461511894},{"$f":"'O - CN sum'!AJ12","v":534277.37315097277},{"$f":"'O - CN sum'!AK12","v":527230.24084204494},{"$f":"'O - CN sum'!AL12","v":520176.93156976433},{"$f":"'O - CN sum'!AM12","v":513252.18435857038},{"$f":"'O - CN sum'!AN12","v":506319.73037030199},null,{"$f":"S3+(T3-S3)*'I - assumptions'!$B$119","v":594583.70328659983},{"$f":"AVERAGE(S3:T3)","v":594583.70328659983},{"$f":"T3+(U3-T3)*'I - assumptions'!$B$119","v":608284.16543229925},{"$f":"U3+(V3-U3)*'I - assumptions'!$B$119","v":615217.85445805825},{"$f":"V3+(W3-V3)*'I - assumptions'!$B$119","v":617237.66403644951},{"$f":"W3+(X3-W3)*'I - assumptions'!$B$119","v":615655.64902105066},{"$f":"X3+(Y3-X3)*'I - assumptions'!$B$119","v":611075.97630147473},{"$f":"Y3+(Z3-Y3)*'I - assumptions'!$B$119","v":604919.26246045507}]
[1,1,2,1,1,null,"Peak 0 - 0.1",{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":4709657.2019999996},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":4844779.0559999999},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":4860631.9950000001},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":4730745.03},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5003718.59},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5175140.2390000001},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5472666.551},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5350606.477},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5416825.5140000004},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5639401.0300000003},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5584550.5729999999},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5639296.5279999999},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5492435.7920000004},{"$f":"'C - u_exist'!V4+'C - u_new'!V4","v":5610082.0392143438},{"$f":"'C - u_exist'!W4+'C - u_new'!W4","v":5627637.8616358927},{"$f":"'C - u_exist'!X4+'C - u_new'!X4","v":5630291.9473466733},{"$f":"'C - u_exist'!Y4+'C - u_new'!Y4","v":5595173.5210305033},{"$f":"'C - u_exist'!Z4+'C - u_new'!Z4","v":5539191.7227981295},{"$f":"'C - u_exist'!AA4+'C - u_new'!AA4","v":5468307.4433533326},{"$f":"'C - u_exist'!AB4+'C - u_new'!AB4","v":5441874.6364479866},{"$f":"'C - u_exist'!AC4+'C - u_new'!AC4","v":5340045.5425532386},{"$f":"'C - u_exist'!AD4+'C - u_new'!AD4","v":5275193.1897414243},{"$f":"'C - u_exist'!AE4+'C - u_new'!AE4","v":5206892.4135108506},{"$f":"'C - u_exist'!AF4+'C - u_new'!AF4","v":5139338.5626664693},{"$f":"'C - u_exist'!AG4+'C - u_new'!AG4","v":5068499.4619747372},{"$f":"'C - u_exist'!AH4+'C - u_new'!AH4","v":5002017.5777778244},{"$f":"'C - u_exist'!AI4+'C - u_new'!AI4","v":4943140.1327645322},{"$f":"'C - u_exist'!AJ4+'C - u_new'!AJ4","v":4864489.2017897386},{"$f":"'C - u_exist'!AK4+'C - u_new'!AK4","v":4795329.4539560704},{"$f":"'C - u_exist'!AL4+'C - u_new'!AL4","v":4723200.4089812674},{"$f":"'C - u_exist'!AM4+'C - u_new'!AM4","v":4650791.4216745291},{"$f":"'C - u_exist'!AN4+'C - u_new'!AN4","v":4607985.5708110202},{"$f":"'C - u_exist'!AO4+'C - u_new'!AO4","v":4537575.5215738285},null,{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":1299444.889},{"$f":"IF($C4<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A4,'Hist vol month'!$B:$B,$B4,'Hist vol month'!$C:$C,$C4-4,'Hist vol month'!$D:$D,$D4,'Hist vol month'!$E:$E,$E4))/1000","v":5571295.4119999995},{"$f":"T4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+U4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5520870.2413797621},{"$f":"U4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+V4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5614325.1847101469},{"$f":"V4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+W4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5628279.3395204805},{"$f":"W4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+X4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5621804.0173104126},{"$f":"X4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+Y4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5581643.0290197702},{"$f":"Y4*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4))+Z4*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A4,'I - assumptions'!$D$121:$D$136,$C4)","v":5522059.3832342355}]
[1,1,3,1,1,null,"Peak 0.1 - 0.2",{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3423257.37},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3719596.662},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3410488.7239999999},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3491961.2719999999},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3791795.9509999999},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3878355.8130000001},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":4341291.6689999998},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3854064.2239999999},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3862435.585},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3976798.0419999999},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3842291.3909999998},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3896673.0970000001},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3218522.3829999999},{"$f":"'C - u_exist'!V5+'C - u_new'!V5","v":3388722.5539349299},{"$f":"'C - u_exist'!W5+'C - u_new'!W5","v":3361713.7758252434},{"$f":"'C - u_exist'!X5+'C - u_new'!X5","v":3332767.2611436774},{"$f":"'C - u_exist'!Y5+'C - u_new'!Y5","v":3277127.6172220423},{"$f":"'C - u_exist'!Z5+'C - u_new'!Z5","v":3219293.1684869239},{"$f":"'C - u_exist'!AA5+'C - u_new'!AA5","v":3148978.1657919665},{"$f":"'C - u_exist'!AB5+'C - u_new'!AB5","v":3138043.1371353604},{"$f":"'C - u_exist'!AC5+'C - u_new'!AC5","v":3031092.6936328788},{"$f":"'C - u_exist'!AD5+'C - u_new'!AD5","v":2971820.2006427217},{"$f":"'C - u_exist'!AE5+'C - u_new'!AE5","v":2910734.5085406327},{"$f":"'C - u_exist'!AF5+'C - u_new'!AF5","v":2850825.7727240692},{"$f":"'C - u_exist'!AG5+'C - u_new'!AG5","v":2789556.6212226609},{"$f":"'C - u_exist'!AH5+'C - u_new'!AH5","v":2731156.6836285605},{"$f":"'C - u_exist'!AI5+'C - u_new'!AI5","v":2682893.6263718503},{"$f":"'C - u_exist'!AJ5+'C - u_new'!AJ5","v":2612943.0893415953},{"$f":"'C - u_exist'!AK5+'C - u_new'!AK5","v":2554612.3820211403},{"$f":"'C - u_exist'!AL5+'C - u_new'!AL5","v":2495163.6151517602},{"$f":"'C - u_exist'!AM5+'C - u_new'!AM5","v":2436117.1474840892},{"$f":"'C - u_exist'!AN5+'C - u_new'!AN5","v":2411341.9045724473},{"$f":"'C - u_exist'!AO5+'C - u_new'!AO5","v":2354261.8893980896},null,{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":809351.57700000005},{"$f":"IF($C5<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A5,'Hist vol month'!$B:$B,$B5,'Hist vol month'!$C:$C,$C5-4,'Hist vol month'!$D:$D,$D5,'Hist vol month'!$E:$E,$E5))/1000","v":3740104.4929999998},{"$f":"T5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+U5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3261328.4751888411},{"$f":"U5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+V5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3381929.7273512646},{"$f":"V5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+W5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3354433.5999640897},{"$f":"W5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+X5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3318773.6457790118},{"$f":"X5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+Y5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3262581.9987855437},{"$f":"Y5*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5))+Z5*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A5,'I - assumptions'!$D$121:$D$136,$C5)","v":3201608.6357917734}]
[1,1,4,1,1,null,"Peak 0.2 - 1.4",{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":4647118.3380000005},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":5727415.3439999996},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":4484036.7189999996},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":5034413.0089999996},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":6691928.1960000005},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":5744575.6030000001},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":5799021.0959999999},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":6100328.3880000003},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":5818211.0760000004},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":6032737.2369999997},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":5678347.0080000004},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":6064379.3890000004},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":3852178.6669999999},{"$f":"'C - u_exist'!V6+'C - u_new'!V6","v":4164585.405140039},{"$f":"'C - u_exist'!W6+'C - u_new'!W6","v":4107331.5294937459},{"$f":"'C - u_exist'!X6+'C - u_new'!X6","v":4048594.4158173106},{"$f":"'C - u_exist'!Y6+'C - u_new'!Y6","v":3959215.626784577},{"$f":"'C - u_exist'!Z6+'C - u_new'!Z6","v":3867763.4327792688},{"$f":"'C - u_exist'!AA6+'C - u_new'!AA6","v":3762512.1506989957},{"$f":"'C - u_exist'!AB6+'C - u_new'!AB6","v":3726458.8076459514},{"$f":"'C - u_exist'!AC6+'C - u_new'!AC6","v":3580068.1341455369},{"$f":"'C - u_exist'!AD6+'C - u_new'!AD6","v":3489247.808776936},{"$f":"'C - u_exist'!AE6+'C - u_new'!AE6","v":3396834.5349287023},{"$f":"'C - u_exist'!AF6+'C - u_new'!AF6","v":3306341.3321889401},{"$f":"'C - u_exist'!AG6+'C - u_new'!AG6","v":3214772.0719447192},{"$f":"'C - u_exist'!AH6+'C - u_new'!AH6","v":3127191.4635920655},{"$f":"'C - u_exist'!AI6+'C - u_new'!AI6","v":3051301.8567000371},{"$f":"'C - u_exist'!AJ6+'C - u_new'!AJ6","v":2951889.6554887798},{"$f":"'C - u_exist'!AK6+'C - u_new'!AK6","v":2865974.9406454512},{"$f":"'C - u_exist'!AL6+'C - u_new'!AL6","v":2779386.5888634664},{"$f":"'C - u_exist'!AM6+'C - u_new'!AM6","v":2693806.7083560065},{"$f":"'C - u_exist'!AN6+'C - u_new'!AN6","v":2645420.8005538275},{"$f":"'C - u_exist'!AO6+'C - u_new'!AO6","v":2562860.7167209978},null,{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":1215011.942},{"$f":"IF($C6<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A6,'Hist vol month'!$B:$B,$B6,'Hist vol month'!$C:$C,$C6-4,'Hist vol month'!$D:$D,$D6,'Hist vol month'!$E:$E,$E6))/1000","v":5745187.5269999998},{"$f":"T6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+U6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":3940908.1880527404},{"$f":"U6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+V6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":4148324.2034938969},{"$f":"V6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+W6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":4090649.0597251388},{"$f":"W6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+X6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":4023209.1210238496},{"$f":"X6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+Y6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":3933241.4451083941},{"$f":"Y6*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6))+Z6*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A6,'I - assumptions'!$D$121:$D$136,$C6)","v":3837870.0447404254}]
[1,1,5,1,1,null,"Peak > 1.4",{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":59060.624000000003},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":63687.438999999998},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":65162.245999999999},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":73846.679999999993},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":88113.784},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":82963.073000000004},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":71003.941000000006},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":70549.089000000007},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":79110.494999999995},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":77726.47},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":55163.377999999997},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":66970.462},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":59660.684999999998},{"$f":"'C - u_exist'!V7+'C - u_new'!V7","v":60673.111505871922},{"$f":"'C - u_exist'!W7+'C - u_new'!W7","v":60981.691894280506},{"$f":"'C - u_exist'!X7+'C - u_new'!X7","v":61088.317889168837},{"$f":"'C - u_exist'!Y7+'C - u_new'!Y7","v":60850.46438476503},{"$f":"'C - u_exist'!Z7+'C - u_new'!Z7","v":60305.348430494319},{"$f":"'C - u_exist'!AA7+'C - u_new'!AA7","v":59646.077114399093},{"$f":"'C - u_exist'!AB7+'C - u_new'!AB7","v":59145.559240801194},{"$f":"'C - u_exist'!AC7+'C - u_new'!AC7","v":58343.929320690084},{"$f":"'C - u_exist'!AD7+'C - u_new'!AD7","v":57689.979512306709},{"$f":"'C - u_exist'!AE7+'C - u_new'!AE7","v":57001.288539138055},{"$f":"'C - u_exist'!AF7+'C - u_new'!AF7","v":56317.778685376121},{"$f":"'C - u_exist'!AG7+'C - u_new'!AG7","v":55597.783482776926},{"$f":"'C - u_exist'!AH7+'C - u_new'!AH7","v":54926.290451940476},{"$f":"'C - u_exist'!AI7+'C - u_new'!AI7","v":54279.242316852789},{"$f":"'C - u_exist'!AJ7+'C - u_new'!AJ7","v":53532.775299230438},{"$f":"'C - u_exist'!AK7+'C - u_new'!AK7","v":52828.643493697055},{"$f":"'C - u_exist'!AL7+'C - u_new'!AL7","v":52092.494277327191},{"$f":"'C - u_exist'!AM7+'C - u_new'!AM7","v":51351.843354716868},{"$f":"'C - u_exist'!AN7+'C - u_new'!AN7","v":50737.949099419711},{"$f":"'C - u_exist'!AO7+'C - u_new'!AO7","v":50014.573944337091},null,{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":10409.002},{"$f":"IF($C7<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A7,'Hist vol month'!$B:$B,$B7,'Hist vol month'!$C:$C,$C7-4,'Hist vol month'!$D:$D,$D7,'Hist vol month'!$E:$E,$E7))/1000","v":67066.207999999999},{"$f":"T7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+U7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":59886.664913518267},{"$f":"U7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+V7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":60741.988574065581},{"$f":"V7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+W7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":61005.491481671706},{"$f":"W7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+X7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":61035.22750281146},{"$f":"X7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+Y7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":60728.791102320261},{"$f":"Y7*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7))+Z7*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A7,'I - assumptions'!$D$121:$D$136,$C7)","v":60158.194958975932}]
[1,1,6,1,1,null,"Off Peak 0 - 0.1",{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":6600657.5870000003},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":6739194.4220000003},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":6699930.6229999997},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":6576150.3399999999},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":7015429.0530000003},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":6895066.4890000001},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":6821523.6919999998},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":6866210.9299999997},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":7294065.8899999997},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":8025956.3729999997},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":8003252.2970000003},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":7656180.4199999999},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":7375552.9400000004},{"$f":"'C - u_exist'!V8+'C - u_new'!V8","v":7510579.8019483583},{"$f":"'C - u_exist'!W8+'C - u_new'!W8","v":7522991.8966926625},{"$f":"'C - u_exist'!X8+'C - u_new'!X8","v":7560230.4299008036},{"$f":"'C - u_exist'!Y8+'C - u_new'!Y8","v":7560013.7547046188},{"$f":"'C - u_exist'!Z8+'C - u_new'!Z8","v":7500245.4490619209},{"$f":"'C - u_exist'!AA8+'C - u_new'!AA8","v":7414313.088785857},{"$f":"'C - u_exist'!AB8+'C - u_new'!AB8","v":7374811.4682549583},{"$f":"'C - u_exist'!AC8+'C - u_new'!AC8","v":7247533.9464127868},{"$f":"'C - u_exist'!AD8+'C - u_new'!AD8","v":7164660.0812387485},{"$f":"'C - u_exist'!AE8+'C - u_new'!AE8","v":7069248.919728105},{"$f":"'C - u_exist'!AF8+'C - u_new'!AF8","v":6977636.4193910267},{"$f":"'C - u_exist'!AG8+'C - u_new'!AG8","v":6872427.6138227545},{"$f":"'C - u_exist'!AH8+'C - u_new'!AH8","v":6789486.0688100522},{"$f":"'C - u_exist'!AI8+'C - u_new'!AI8","v":6710685.4705060814},{"$f":"'C - u_exist'!AJ8+'C - u_new'!AJ8","v":6600723.2558482233},{"$f":"'C - u_exist'!AK8+'C - u_new'!AK8","v":6505676.7427242566},{"$f":"'C - u_exist'!AL8+'C - u_new'!AL8","v":6401839.9461173099},{"$f":"'C - u_exist'!AM8+'C - u_new'!AM8","v":6296336.8350272588},{"$f":"'C - u_exist'!AN8+'C - u_new'!AN8","v":6225846.3759386819},{"$f":"'C - u_exist'!AO8+'C - u_new'!AO8","v":6123817.9502054537},null,{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":4497049.1679999996},{"$f":"IF($C8<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A8,'Hist vol month'!$B:$B,$B8,'Hist vol month'!$C:$C,$C8-4,'Hist vol month'!$D:$D,$D8,'Hist vol month'!$E:$E,$E8))/1000","v":8047901.5060000001},{"$f":"T8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+U8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":7452838.3556618057},{"$f":"U8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+V8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":7517684.1209535208},{"$f":"V8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+W8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":7544306.1409556139},{"$f":"W8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+X8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":7560106.4113732371},{"$f":"X8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+Y8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":7525804.1294615734},{"$f":"Y8*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8))+Z8*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A8,'I - assumptions'!$D$121:$D$136,$C8)","v":7451060.2862957474}]
[1,1,7,1,1,null,"Off Peak 0.1 - 0.2",{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1720560.558},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1682480.1969999999},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1689086.9650000001},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1238864.3640000001},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1661251.8470000001},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1554095.2509999999},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1213783.476},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1412544.899},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1682755.4269999999},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":2120662.0060000001},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":2212262.4709999999},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1808815.361},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1547153.7290000001},{"$f":"'C - u_exist'!V9+'C - u_new'!V9","v":1632676.3659644108},{"$f":"'C - u_exist'!W9+'C - u_new'!W9","v":1617316.0963326329},{"$f":"'C - u_exist'!X9+'C - u_new'!X9","v":1609835.719723389},{"$f":"'C - u_exist'!Y9+'C - u_new'!Y9","v":1592291.1650867071},{"$f":"'C - u_exist'!Z9+'C - u_new'!Z9","v":1566666.006284791},{"$f":"'C - u_exist'!AA9+'C - u_new'!AA9","v":1533922.1327594949},{"$f":"'C - u_exist'!AB9+'C - u_new'!AB9","v":1525662.4768771322},{"$f":"'C - u_exist'!AC9+'C - u_new'!AC9","v":1476198.0509011548},{"$f":"'C - u_exist'!AD9+'C - u_new'!AD9","v":1447552.6631245383},{"$f":"'C - u_exist'!AE9+'C - u_new'!AE9","v":1416442.9924942805},{"$f":"'C - u_exist'!AF9+'C - u_new'!AF9","v":1386493.1648352607},{"$f":"'C - u_exist'!AG9+'C - u_new'!AG9","v":1354021.5200466288},{"$f":"'C - u_exist'!AH9+'C - u_new'!AH9","v":1326347.8799135673},{"$f":"'C - u_exist'!AI9+'C - u_new'!AI9","v":1302107.3246186136},{"$f":"'C - u_exist'!AJ9+'C - u_new'!AJ9","v":1266978.8748871542},{"$f":"'C - u_exist'!AK9+'C - u_new'!AK9","v":1237671.9068347574},{"$f":"'C - u_exist'!AL9+'C - u_new'!AL9","v":1206859.5222381912},{"$f":"'C - u_exist'!AM9+'C - u_new'!AM9","v":1176005.994195699},{"$f":"'C - u_exist'!AN9+'C - u_new'!AN9","v":1159904.8245817428},{"$f":"'C - u_exist'!AO9+'C - u_new'!AO9","v":1130223.1804518611},null,{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":1336121.3670000001},{"$f":"IF($C9<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A9,'Hist vol month'!$B:$B,$B9,'Hist vol month'!$C:$C,$C9-4,'Hist vol month'!$D:$D,$D9,'Hist vol month'!$E:$E,$E9))/1000","v":2094619.483},{"$f":"T9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+U9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1607114.3828391023},{"$f":"U9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+V9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1621907.1492639296},{"$f":"V9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+W9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1612071.5401733131},{"$f":"W9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+X9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1597535.0820832159},{"$f":"X9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+Y9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1574325.1466028159},{"$f":"Y9*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9))+Z9*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A9,'I - assumptions'!$D$121:$D$136,$C9)","v":1543708.9958897696}]
[1,1,8,1,1,null,"Off Peak 0.2 - 1.4",{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":941142.71600000001},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":760489.32200000004},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":849195.18799999997},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":405634.10800000001},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":534834.41099999996},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":687249.23800000001},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":1136753.3389999999},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":597398.06400000001},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":590107.72199999995},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":1265267.4350000001},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":1209898.781},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":935320.59299999999},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":858265.66500000004},{"$f":"'C - u_exist'!V10+'C - u_new'!V10","v":919973.23820662464},{"$f":"'C - u_exist'!W10+'C - u_new'!W10","v":908901.96448594448},{"$f":"'C - u_exist'!X10+'C - u_new'!X10","v":902050.40011094732},{"$f":"'C - u_exist'!Y10+'C - u_new'!Y10","v":889882.45472252998},{"$f":"'C - u_exist'!Z10+'C - u_new'!Z10","v":872987.14515619795},{"$f":"'C - u_exist'!AA10+'C - u_new'!AA10","v":852402.14502225001},{"$f":"'C - u_exist'!AB10+'C - u_new'!AB10","v":844174.45782812207},{"$f":"'C - u_exist'!AC10+'C - u_new'!AC10","v":815234.33480033767},{"$f":"'C - u_exist'!AD10+'C - u_new'!AD10","v":796888.39150241029},{"$f":"'C - u_exist'!AE10+'C - u_new'!AE10","v":777254.43019191117},{"$f":"'C - u_exist'!AF10+'C - u_new'!AF10","v":758319.76263366407},{"$f":"'C - u_exist'!AG10+'C - u_new'!AG10","v":738051.69145958533},{"$f":"'C - u_exist'!AH10+'C - u_new'!AH10","v":720520.4213466465},{"$f":"'C - u_exist'!AI10+'C - u_new'!AI10","v":704685.6537327792},{"$f":"'C - u_exist'!AJ10+'C - u_new'!AJ10","v":683425.7858027789},{"$f":"'C - u_exist'!AK10+'C - u_new'!AK10","v":665180.34135129978},{"$f":"'C - u_exist'!AL10+'C - u_new'!AL10","v":646178.36080627632},{"$f":"'C - u_exist'!AM10+'C - u_new'!AM10","v":627217.39632724482},{"$f":"'C - u_exist'!AN10+'C - u_new'!AN10","v":615492.38092551276},{"$f":"'C - u_exist'!AO10+'C - u_new'!AO10","v":597273.64230613329},null,{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":853642.79200000002},{"$f":"IF($C10<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A10,'Hist vol month'!$B:$B,$B10,'Hist vol month'!$C:$C,$C10-4,'Hist vol month'!$D:$D,$D10,'Hist vol month'!$E:$E,$E10))/1000","v":1118855.3899999999},{"$f":"T10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+U10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":909862.62060239131},{"$f":"U10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+V10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":910715.96249566658},{"$f":"V10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+W10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":903173.01025078259},{"$f":"W10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+X10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":891876.1393945805},{"$f":"X10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+Y10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":875755.39555811114},{"$f":"Y10*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10))+Z10*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A10,'I - assumptions'!$D$121:$D$136,$C10)","v":855774.9411625315}]
[1,1,9,1,1,null,"Off Peak > 1.4",{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":63483.864999999998},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":60349.004000000001},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":65437.358999999997},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":74309.513999999996},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":73789.440000000002},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":71679.269},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":92373.524000000005},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":72883.104000000007},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":79800.216},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":78346.263999999996},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":76448.425000000003},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":53835.900999999998},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":58700.455000000002},{"$f":"'C - u_exist'!V11+'C - u_new'!V11","v":59829.25471468961},{"$f":"'C - u_exist'!W11+'C - u_new'!W11","v":60087.994873259129},{"$f":"'C - u_exist'!X11+'C - u_new'!X11","v":60486.130166013478},{"$f":"'C - u_exist'!Y11+'C - u_new'!Y11","v":60615.650981503743},{"$f":"'C - u_exist'!Z11+'C - u_new'!Z11","v":60191.490242653985},{"$f":"'C - u_exist'!AA11+'C - u_new'!AA11","v":59589.575287243591},{"$f":"'C - u_exist'!AB11+'C - u_new'!AB11","v":59094.349748171837},{"$f":"'C - u_exist'!AC11+'C - u_new'!AC11","v":58318.574333551427},{"$f":"'C - u_exist'!AD11+'C - u_new'!AD11","v":57691.522432869722},{"$f":"'C - u_exist'!AE11+'C - u_new'!AE11","v":56965.740156617612},{"$f":"'C - u_exist'!AF11+'C - u_new'!AF11","v":56267.867622086873},{"$f":"'C - u_exist'!AG11+'C - u_new'!AG11","v":55459.81768896398},{"$f":"'C - u_exist'!AH11+'C - u_new'!AH11","v":54831.639113796795},{"$f":"'C - u_exist'!AI11+'C - u_new'!AI11","v":54190.009634081514},{"$f":"'C - u_exist'!AJ11+'C - u_new'!AJ11","v":53392.676575337209},{"$f":"'C - u_exist'!AK11+'C - u_new'!AK11","v":52665.079320339624},{"$f":"'C - u_exist'!AL11+'C - u_new'!AL11","v":51865.674239951215},{"$f":"'C - u_exist'!AM11+'C - u_new'!AM11","v":51052.022126997654},{"$f":"'C - u_exist'!AN11+'C - u_new'!AN11","v":50361.200747526374},{"$f":"'C - u_exist'!AO11+'C - u_new'!AO11","v":49574.188967324379},null,{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":33897.536},{"$f":"IF($C11<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A11,'Hist vol month'!$B:$B,$B11,'Hist vol month'!$C:$C,$C11-4,'Hist vol month'!$D:$D,$D11,'Hist vol month'!$E:$E,$E11))/1000","v":54131.347000000002},{"$f":"T11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+U11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":59427.901187872325},{"$f":"U11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+V11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":59995.997795460702},{"$f":"V11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+W11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":60344.57006299615},{"$f":"W11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+X11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":60569.598847173103},{"$f":"X11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+Y11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":60342.303895651392},{"$f":"Y11*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11))+Z11*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A11,'I - assumptions'!$D$121:$D$136,$C11)","v":59803.590835842893}]
[null,null,null,null,null,"Tariff V - SP AusNet Central - Commercial"]
[2,1,1,1,1,null,"Fixed Charge",{"$f":"'O - CN sum'!H13","v":9933.8082061000023},{"$f":"'O - CN sum'!I13","v":10047.584806699999},{"$f":"'O - CN sum'!J13","v":10163.230149760004},{"$f":"'O - CN sum'!K13","v":10287.528743589999},{"$f":"'O - CN sum'!L13","v":10358.567122800001},{"$f":"'O - CN sum'!M13","v":10302.66525407},{"$f":"'O - CN sum'!N13","v":10285.213681989999},{"$f":"'O - CN sum'!O13","v":10305.5945452},{"$f":"'O - CN sum'!P13","v":10348.0931251},{"$f":"'O - CN sum'!Q13","v":10341.823465410007},{"$f":"'O - CN sum'!R13","v":10638.079430860002},{"$f":"'O - CN sum'!S13","v":10760.610930310002},{"$f":"'O - CN sum'!T13","v":10832.282165419998},{"$f":"'O - CN sum'!U13","v":10924.055543641214},{"$f":"'O - CN sum'!V13","v":10943.043073800149},{"$f":"'O - CN sum'!W13","v":10911.071540308152},{"$f":"'O - CN sum'!X13","v":10831.668640646749},{"$f":"'O - CN sum'!Y13","v":10714.069003094262},{"$f":"'O - CN sum'!Z13","v":10590.239538779735},{"$f":"'O - CN sum'!AA13","v":10465.193383818001},{"$f":"'O - CN sum'!AB13","v":10339.636254243391},{"$f":"'O - CN sum'!AC13","v":10213.946599281882},{"$f":"'O - CN sum'!AD13","v":10087.654416897803},{"$f":"'O - CN sum'!AE13","v":9960.7669641236607},{"$f":"'O - CN sum'!AF13","v":9833.2967884951868},{"$f":"'O - CN sum'!AG13","v":9705.2579728189485},{"$f":"'O - CN sum'!AH13","v":9577.8716830612793},{"$f":"'O - CN sum'!AI13","v":9449.911135321141},{"$f":"'O - CN sum'!AJ13","v":9321.3792865016112},{"$f":"'O - CN sum'!AK13","v":9191.2836609035257},{"$f":"'O - CN sum'!AL13","v":9061.1216865370698},{"$f":"'O - CN sum'!AM13","v":8932.3406389990814},{"$f":"'O - CN sum'!AN13","v":8803.4768104669711},null,{"$f":"S13+(T13-S13)*'I - assumptions'!$B$119","v":10796.446547865},{"$f":"AVERAGE(S13:T13)","v":10796.446547865},{"$f":"T13+(U13-T13)*'I - assumptions'!$B$119","v":10878.168854530606},{"$f":"U13+(V13-U13)*'I - assumptions'!$B$119","v":10933.549308720681},{"$f":"V13+(W13-V13)*'I - assumptions'!$B$119","v":10927.05730705415},{"$f":"W13+(X13-W13)*'I - assumptions'!$B$119","v":10871.370090477451},{"$f":"X13+(Y13-X13)*'I - assumptions'!$B$119","v":10772.868821870507},{"$f":"Y13+(Z13-Y13)*'I - assumptions'!$B$119","v":10652.154270936999}]
[2,1,2,1,1,null,"Peak 0 - 0.1",{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":85237.315000000002},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":86063.081999999995},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":85701.191999999995},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":84722.796000000002},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":87423.811000000002},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":92689.096000000005},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":90937.322},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":82156.517000000007},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":94487.953999999998},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":88047.202000000005},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":92483.645999999993},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":95016.879000000001},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":93871.554999999993},{"$f":"'C - u_exist'!V14+'C - u_new'!V14","v":95262.791924795092},{"$f":"'C - u_exist'!W14+'C - u_new'!W14","v":95502.213235890827},{"$f":"'C - u_exist'!X14+'C - u_new'!X14","v":95343.403764909293},{"$f":"'C - u_exist'!Y14+'C - u_new'!Y14","v":94692.462364754014},{"$f":"'C - u_exist'!Z14+'C - u_new'!Z14","v":93685.579903728256},{"$f":"'C - u_exist'!AA14+'C - u_new'!AA14","v":92560.866839074282},{"$f":"'C - u_exist'!AB14+'C - u_new'!AB14","v":91636.76258056541},{"$f":"'C - u_exist'!AC14+'C - u_new'!AC14","v":90355.401374422581},{"$f":"'C - u_exist'!AD14+'C - u_new'!AD14","v":89247.536671824055},{"$f":"'C - u_exist'!AE14+'C - u_new'!AE14","v":88117.182378223821},{"$f":"'C - u_exist'!AF14+'C - u_new'!AF14","v":86987.551212123479},{"$f":"'C - u_exist'!AG14+'C - u_new'!AG14","v":85836.078643965448},{"$f":"'C - u_exist'!AH14+'C - u_new'!AH14","v":84706.549149534796},{"$f":"'C - u_exist'!AI14+'C - u_new'!AI14","v":83617.339345340108},{"$f":"'C - u_exist'!AJ14+'C - u_new'!AJ14","v":82428.120706683199},{"$f":"'C - u_exist'!AK14+'C - u_new'!AK14","v":81281.784720148236},{"$f":"'C - u_exist'!AL14+'C - u_new'!AL14","v":80109.390705916798},{"$f":"'C - u_exist'!AM14+'C - u_new'!AM14","v":78935.443013322147},{"$f":"'C - u_exist'!AN14+'C - u_new'!AN14","v":77912.077704261843},{"$f":"'C - u_exist'!AO14+'C - u_new'!AO14","v":76758.590785880573},null,{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":21655.629000000001},{"$f":"IF($C14<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A14,'Hist vol month'!$B:$B,$B14,'Hist vol month'!$C:$C,$C14-4,'Hist vol month'!$D:$D,$D14,'Hist vol month'!$E:$E,$E14))/1000","v":93230.596000000005},{"$f":"T14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+U14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":94205.543574908137},{"$f":"U14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+V14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":95320.268822561658},{"$f":"V14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+W14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":95464.088493835952},{"$f":"W14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+X14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":95187.134917589428},{"$f":"X14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+Y14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":94450.744198520377},{"$f":"Y14*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14))+Z14*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A14,'I - assumptions'!$D$121:$D$136,$C14)","v":93415.574625008623}]
[2,1,3,1,1,null,"Peak 0.1 - 0.2",{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":68891.240999999995},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":70824.316999999995},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":68992.661999999997},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":69457.198999999993},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":72758.505999999994},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":76805.767000000007},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":76148.948999999993},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":68180.392000000007},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":78714.222999999998},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":70613.588000000003},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":74690.972999999998},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":77319.748999999996},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":74859.145000000004},{"$f":"'C - u_exist'!V15+'C - u_new'!V15","v":76355.452572808441},{"$f":"'C - u_exist'!W15+'C - u_new'!W15","v":76589.75026408938},{"$f":"'C - u_exist'!X15+'C - u_new'!X15","v":76479.260055802617},{"$f":"'C - u_exist'!Y15+'C - u_new'!Y15","v":75945.683678298476},{"$f":"'C - u_exist'!Z15+'C - u_new'!Z15","v":75120.99434107398},{"$f":"'C - u_exist'!AA15+'C - u_new'!AA15","v":74191.505797763442},{"$f":"'C - u_exist'!AB15+'C - u_new'!AB15","v":73446.08000836859},{"$f":"'C - u_exist'!AC15+'C - u_new'!AC15","v":72376.786088688808},{"$f":"'C - u_exist'!AD15+'C - u_new'!AD15","v":71465.703497254872},{"$f":"'C - u_exist'!AE15+'C - u_new'!AE15","v":70536.50013124432},{"$f":"'C - u_exist'!AF15+'C - u_new'!AF15","v":69608.245645133269},{"$f":"'C - u_exist'!AG15+'C - u_new'!AG15","v":68662.689185224299},{"$f":"'C - u_exist'!AH15+'C - u_new'!AH15","v":67734.877257753891},{"$f":"'C - u_exist'!AI15+'C - u_new'!AI15","v":66845.183522518695},{"$f":"'C - u_exist'!AJ15+'C - u_new'!AJ15","v":65867.16730122111},{"$f":"'C - u_exist'!AK15+'C - u_new'!AK15","v":64928.142168853992},{"$f":"'C - u_exist'!AL15+'C - u_new'!AL15","v":63967.298075345658},{"$f":"'C - u_exist'!AM15+'C - u_new'!AM15","v":63006.1187268371},{"$f":"'C - u_exist'!AN15+'C - u_new'!AN15","v":62181.578622222216},{"$f":"'C - u_exist'!AO15+'C - u_new'!AO15","v":61240.269240080139},null,{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":17538.553},{"$f":"IF($C15<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A15,'Hist vol month'!$B:$B,$B15,'Hist vol month'!$C:$C,$C15-4,'Hist vol month'!$D:$D,$D15,'Hist vol month'!$E:$E,$E15))/1000","v":75855.441000000006},{"$f":"T15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+U15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":75228.120396570346},{"$f":"U15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+V15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":76413.228183335916},{"$f":"V15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+W15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":76562.504416269978},{"$f":"W15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+X15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":76347.685131590595},{"$f":"X15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+Y15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":75742.323031878303},{"$f":"Y15*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15))+Z15*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A15,'I - assumptions'!$D$121:$D$136,$C15)","v":74891.79119453649}]
[2,1,4,1,1,null,"Peak 0.2 - 1.4",{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":406087.8},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":421067.19400000002},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":406054.74300000002},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":419630.75199999998},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":446070.70299999998},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":459675.89299999998},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":386483.84100000001},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":427974.02100000001},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":479726.81099999999},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":410048.2},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":447227.97100000002},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":486016.42800000001},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":466466.85800000001},{"$f":"'C - u_exist'!V16+'C - u_new'!V16","v":479755.10560334509},{"$f":"'C - u_exist'!W16+'C - u_new'!W16","v":481777.31814049452},{"$f":"'C - u_exist'!X16+'C - u_new'!X16","v":481343.25254577049},{"$f":"'C - u_exist'!Y16+'C - u_new'!Y16","v":477926.6822371778},{"$f":"'C - u_exist'!Z16+'C - u_new'!Z16","v":472612.79867115075},{"$f":"'C - u_exist'!AA16+'C - u_new'!AA16","v":466522.03747497295},{"$f":"'C - u_exist'!AB16+'C - u_new'!AB16","v":461846.57830710092},{"$f":"'C - u_exist'!AC16+'C - u_new'!AC16","v":454713.61046448117},{"$f":"'C - u_exist'!AD16+'C - u_new'!AD16","v":448787.340667955},{"$f":"'C - u_exist'!AE16+'C - u_new'!AE16","v":442744.09149089374},{"$f":"'C - u_exist'!AF16+'C - u_new'!AF16","v":436708.96941407508},{"$f":"'C - u_exist'!AG16+'C - u_new'!AG16","v":430565.39131912787},{"$f":"'C - u_exist'!AH16+'C - u_new'!AH16","v":424533.22564941068},{"$f":"'C - u_exist'!AI16+'C - u_new'!AI16","v":418803.28472114372},{"$f":"'C - u_exist'!AJ16+'C - u_new'!AJ16","v":412425.41766979953},{"$f":"'C - u_exist'!AK16+'C - u_new'!AK16","v":406342.15749045566},{"$f":"'C - u_exist'!AL16+'C - u_new'!AL16","v":400109.51445010566},{"$f":"'C - u_exist'!AM16+'C - u_new'!AM16","v":393883.03163338272},{"$f":"'C - u_exist'!AN16+'C - u_new'!AN16","v":388690.2595452267},{"$f":"'C - u_exist'!AO16+'C - u_new'!AO16","v":382623.34707758873},null,{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":112385.04700000001},{"$f":"IF($C16<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A16,'Hist vol month'!$B:$B,$B16,'Hist vol month'!$C:$C,$C16-4,'Hist vol month'!$D:$D,$D16,'Hist vol month'!$E:$E,$E16))/1000","v":480002.03100000002},{"$f":"T16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+U16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":469761.58643263439},{"$f":"U16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+V16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":480256.49911600805},{"$f":"V16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+W16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":481669.69459980988},{"$f":"W16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+X16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":480496.13773621642},{"$f":"X16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+Y16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":476609.14182136772},{"$f":"Y16*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16))+Z16*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A16,'I - assumptions'!$D$121:$D$136,$C16)","v":471102.63685836352}]
[2,1,5,1,1,null,"Peak > 1.4",{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1340433.1129999999},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1312871.7350000001},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1294377.6270000001},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1242927.8400000001},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1279064.798},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1246511.8640000001},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1191565.3899999999},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1187959.4480000001},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1262355.5449999999},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1063952.8459999999},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1130744.0819999999},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1289184.1910000001},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1217452.0009999999},{"$f":"'C - u_exist'!V17+'C - u_new'!V17","v":1263574.7142783005},{"$f":"'C - u_exist'!W17+'C - u_new'!W17","v":1264581.5938495751},{"$f":"'C - u_exist'!X17+'C - u_new'!X17","v":1259606.8059085715},{"$f":"'C - u_exist'!Y17+'C - u_new'!Y17","v":1247394.0100998371},{"$f":"'C - u_exist'!Z17+'C - u_new'!Z17","v":1230399.9199879039},{"$f":"'C - u_exist'!AA17+'C - u_new'!AA17","v":1211654.0645302038},{"$f":"'C - u_exist'!AB17+'C - u_new'!AB17","v":1196214.8339800406},{"$f":"'C - u_exist'!AC17+'C - u_new'!AC17","v":1175192.8831086385},{"$f":"'C - u_exist'!AD17+'C - u_new'!AD17","v":1157013.3947161252},{"$f":"'C - u_exist'!AE17+'C - u_new'!AE17","v":1138610.8697956305},{"$f":"'C - u_exist'!AF17+'C - u_new'!AF17","v":1120301.5434544052},{"$f":"'C - u_exist'!AG17+'C - u_new'!AG17","v":1101787.077055179},{"$f":"'C - u_exist'!AH17+'C - u_new'!AH17","v":1083639.9678448541},{"$f":"'C - u_exist'!AI17+'C - u_new'!AI17","v":1066232.371938626},{"$f":"'C - u_exist'!AJ17+'C - u_new'!AJ17","v":1047405.1925399493},{"$f":"'C - u_exist'!AK17+'C - u_new'!AK17","v":1029324.2391669725},{"$f":"'C - u_exist'!AL17+'C - u_new'!AL17","v":1010961.7416410999},{"$f":"'C - u_exist'!AM17+'C - u_new'!AM17","v":992680.1683709526},{"$f":"'C - u_exist'!AN17+'C - u_new'!AN17","v":976783.12641096511},{"$f":"'C - u_exist'!AO17+'C - u_new'!AO17","v":958998.49754591775},null,{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":286955.90600000002},{"$f":"IF($C17<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A17,'Hist vol month'!$B:$B,$B17,'Hist vol month'!$C:$C,$C17-4,'Hist vol month'!$D:$D,$D17,'Hist vol month'!$E:$E,$E17))/1000","v":1274574.3089999999},{"$f":"T17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+U17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1228815.54973691},{"$f":"U17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+V17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1263822.7856571749},{"$f":"V17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+W17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1263355.9234324363},{"$f":"W17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+X17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1256597.8610629137},{"$f":"X17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+Y17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1243207.0671058036},{"$f":"Y17*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17))+Z17*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A17,'I - assumptions'!$D$121:$D$136,$C17)","v":1225781.3833284643}]
[2,1,6,1,1,null,"Off Peak 0 - 0.1",{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":140334.095},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":141397.367},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":143952.41899999999},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":144745.829},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":153892.24100000001},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":154283.47899999999},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":162724.215},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":169238.40900000001},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":161888.78400000001},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":161925.58600000001},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":161900.69899999999},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":166566.09899999999},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":165463.58600000001},{"$f":"'C - u_exist'!V18+'C - u_new'!V18","v":168863.92469454193},{"$f":"'C - u_exist'!W18+'C - u_new'!W18","v":169125.17663013373},{"$f":"'C - u_exist'!X18+'C - u_new'!X18","v":169303.01377738736},{"$f":"'C - u_exist'!Y18+'C - u_new'!Y18","v":168727.37677848508},{"$f":"'C - u_exist'!Z18+'C - u_new'!Z18","v":167053.54363166593},{"$f":"'C - u_exist'!AA18+'C - u_new'!AA18","v":165045.90701572859},{"$f":"'C - u_exist'!AB18+'C - u_new'!AB18","v":163318.86899667283},{"$f":"'C - u_exist'!AC18+'C - u_new'!AC18","v":160965.8143293524},{"$f":"'C - u_exist'!AD18+'C - u_new'!AD18","v":158941.00739259733},{"$f":"'C - u_exist'!AE18+'C - u_new'!AE18","v":156758.30370820191},{"$f":"'C - u_exist'!AF18+'C - u_new'!AF18","v":154621.86187993127},{"$f":"'C - u_exist'!AG18+'C - u_new'!AG18","v":152310.94867566836},{"$f":"'C - u_exist'!AH18+'C - u_new'!AH18","v":150287.14714577535},{"$f":"'C - u_exist'!AI18+'C - u_new'!AI18","v":148270.28668378759},{"$f":"'C - u_exist'!AJ18+'C - u_new'!AJ18","v":145966.18831283538},{"$f":"'C - u_exist'!AK18+'C - u_new'!AK18","v":143795.3161515524},{"$f":"'C - u_exist'!AL18+'C - u_new'!AL18","v":141505.63240361374},{"$f":"'C - u_exist'!AM18+'C - u_new'!AM18","v":139197.76568807906},{"$f":"'C - u_exist'!AN18+'C - u_new'!AN18","v":137163.94387327961},{"$f":"'C - u_exist'!AO18+'C - u_new'!AO18","v":134916.16517364804},null,{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":100278.257},{"$f":"IF($C18<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A18,'Hist vol month'!$B:$B,$B18,'Hist vol month'!$C:$C,$C18-4,'Hist vol month'!$D:$D,$D18,'Hist vol month'!$E:$E,$E18))/1000","v":169961.976},{"$f":"T18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+U18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":167512.17064308736},{"$f":"U18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+V18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":169021.31981053119},{"$f":"V18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+W18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":169232.31726568838},{"$f":"W18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+X18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":168956.21270200127},{"$f":"X18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+Y18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":167718.95109278255},{"$f":"Y18*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18))+Z18*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A18,'I - assumptions'!$D$121:$D$136,$C18)","v":165844.01307904458}]
[2,1,7,1,1,null,"Off Peak 0.1 - 0.2",{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":96184.376000000004},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":97408.187999999995},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":99815.508000000002},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":100036.473},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":108238.902},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":107264.592},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":113802.122},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":119503.515},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":114613.47500000001},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":113230.273},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":116351.33199999999},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":122096.31299999999},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":119108.133},{"$f":"'C - u_exist'!V19+'C - u_new'!V19","v":122419.18184767324},{"$f":"'C - u_exist'!W19+'C - u_new'!W19","v":122726.63649710646},{"$f":"'C - u_exist'!X19+'C - u_new'!X19","v":122910.37947684812},{"$f":"'C - u_exist'!Y19+'C - u_new'!Y19","v":122478.31932685451},{"$f":"'C - u_exist'!Z19+'C - u_new'!Z19","v":121235.86969950372},{"$f":"'C - u_exist'!AA19+'C - u_new'!AA19","v":119725.72038083541},{"$f":"'C - u_exist'!AB19+'C - u_new'!AB19","v":118475.59958268996},{"$f":"'C - u_exist'!AC19+'C - u_new'!AC19","v":116679.32185339874},{"$f":"'C - u_exist'!AD19+'C - u_new'!AD19","v":115167.55222130628},{"$f":"'C - u_exist'!AE19+'C - u_new'!AE19","v":113540.5285725179},{"$f":"'C - u_exist'!AF19+'C - u_new'!AF19","v":111947.57221304385},{"$f":"'C - u_exist'!AG19+'C - u_new'!AG19","v":110227.9526611919},{"$f":"'C - u_exist'!AH19+'C - u_new'!AH19","v":108716.89605808615},{"$f":"'C - u_exist'!AI19+'C - u_new'!AI19","v":107224.51468480752},{"$f":"'C - u_exist'!AJ19+'C - u_new'!AJ19","v":105503.28016304199},{"$f":"'C - u_exist'!AK19+'C - u_new'!AK19","v":103889.61583382501},{"$f":"'C - u_exist'!AL19+'C - u_new'!AL19","v":102186.90037499309},{"$f":"'C - u_exist'!AM19+'C - u_new'!AM19","v":100472.7170782568},{"$f":"'C - u_exist'!AN19+'C - u_new'!AN19","v":98995.459775342853},{"$f":"'C - u_exist'!AO19+'C - u_new'!AO19","v":97332.378082479583},null,{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":73546.751000000004},{"$f":"IF($C19<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A19,'Hist vol month'!$B:$B,$B19,'Hist vol month'!$C:$C,$C19-4,'Hist vol month'!$D:$D,$D19,'Hist vol month'!$E:$E,$E19))/1000","v":123278.602},{"$f":"T19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+U19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":121183.04862367923},{"$f":"U19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+V19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":122611.85265533291},{"$f":"V19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+W19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":122841.78163598754},{"$f":"W19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+X19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":122639.62286864498},{"$f":"X19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+Y19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":121699.72068273115},{"$f":"Y19*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19))+Z19*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A19,'I - assumptions'!$D$121:$D$136,$C19)","v":120289.51325489997}]
[2,1,8,1,1,null,"Off Peak 0.2 - 1.4",{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":566337.88800000004},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":579781.36399999994},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":590331.89899999998},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":591038.049},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":632231.10400000005},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":631139.81900000002},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":748234.62699999998},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":698262.65},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":690621.18},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":635368.37100000004},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":675994.94},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":719662.74399999995},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":716676.56099999999},{"$f":"'C - u_exist'!V20+'C - u_new'!V20","v":744767.9244388009},{"$f":"'C - u_exist'!W20+'C - u_new'!W20","v":748392.4425806033},{"$f":"'C - u_exist'!X20+'C - u_new'!X20","v":750524.10254587443},{"$f":"'C - u_exist'!Y20+'C - u_new'!Y20","v":748085.11015498627},{"$f":"'C - u_exist'!Z20+'C - u_new'!Z20","v":740530.6810854451},{"$f":"'C - u_exist'!AA20+'C - u_new'!AA20","v":731034.56916469138},{"$f":"'C - u_exist'!AB20+'C - u_new'!AB20","v":723774.61149812222},{"$f":"'C - u_exist'!AC20+'C - u_new'!AC20","v":712098.71348438691},{"$f":"'C - u_exist'!AD20+'C - u_new'!AD20","v":702691.05714129563},{"$f":"'C - u_exist'!AE20+'C - u_new'!AE20","v":692561.98496610997},{"$f":"'C - u_exist'!AF20+'C - u_new'!AF20","v":682637.6410259289},{"$f":"'C - u_exist'!AG20+'C - u_new'!AG20","v":671929.37091041496},{"$f":"'C - u_exist'!AH20+'C - u_new'!AH20","v":662488.94911249261},{"$f":"'C - u_exist'!AI20+'C - u_new'!AI20","v":653311.95944778016},{"$f":"'C - u_exist'!AJ20+'C - u_new'!AJ20","v":642489.940256431},{"$f":"'C - u_exist'!AK20+'C - u_new'!AK20","v":632442.69502007798},{"$f":"'C - u_exist'!AL20+'C - u_new'!AL20","v":621809.13684694702},{"$f":"'C - u_exist'!AM20+'C - u_new'!AM20","v":611116.38578566874},{"$f":"'C - u_exist'!AN20+'C - u_new'!AN20","v":602304.34124492551},{"$f":"'C - u_exist'!AO20+'C - u_new'!AO20","v":591992.53845252341},null,{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":442548.29},{"$f":"IF($C20<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A20,'Hist vol month'!$B:$B,$B20,'Hist vol month'!$C:$C,$C20-4,'Hist vol month'!$D:$D,$D20,'Hist vol month'!$E:$E,$E20))/1000","v":736279.54599999997},{"$f":"T20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+U20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":734073.57562429726},{"$f":"U20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+V20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":747012.59281370335},{"$f":"V20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+W20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":749712.58211995463},{"$f":"W20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+X20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":749013.63167160482},{"$f":"X20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+Y20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":743406.64329141309},{"$f":"Y20*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20))+Z20*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A20,'I - assumptions'!$D$121:$D$136,$C20)","v":734649.72773409833}]
[2,1,9,1,1,null,"Off Peak > 1.4",{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1686598.746},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1521974.463},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1485787.1370000001},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1493335.52},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1721106.2039999999},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1615595.8060000001},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1516504.1669999999},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1558231.443},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1479380.2609999999},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1379242.1869999999},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1487300.351},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1504337.764},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1533366.047},{"$f":"'C - u_exist'!V21+'C - u_new'!V21","v":1608792.1018681999},{"$f":"'C - u_exist'!W21+'C - u_new'!W21","v":1615639.1858976821},{"$f":"'C - u_exist'!X21+'C - u_new'!X21","v":1618783.251598472},{"$f":"'C - u_exist'!Y21+'C - u_new'!Y21","v":1611612.0950386061},{"$f":"'C - u_exist'!Z21+'C - u_new'!Z21","v":1593369.7376778533},{"$f":"'C - u_exist'!AA21+'C - u_new'!AA21","v":1570818.6759432915},{"$f":"'C - u_exist'!AB21+'C - u_new'!AB21","v":1553466.7027991833},{"$f":"'C - u_exist'!AC21+'C - u_new'!AC21","v":1526078.467012777},{"$f":"'C - u_exist'!AD21+'C - u_new'!AD21","v":1503892.4963173154},{"$f":"'C - u_exist'!AE21+'C - u_new'!AE21","v":1480188.7177153693},{"$f":"'C - u_exist'!AF21+'C - u_new'!AF21","v":1456964.6174852315},{"$f":"'C - u_exist'!AG21+'C - u_new'!AG21","v":1432093.7543677401},{"$f":"'C - u_exist'!AH21+'C - u_new'!AH21","v":1409986.6165980932},{"$f":"'C - u_exist'!AI21+'C - u_new'!AI21","v":1388556.6272410005},{"$f":"'C - u_exist'!AJ21+'C - u_new'!AJ21","v":1363524.4465434386},{"$f":"'C - u_exist'!AK21+'C - u_new'!AK21","v":1340254.118274607},{"$f":"'C - u_exist'!AL21+'C - u_new'!AL21","v":1315751.4507497179},{"$f":"'C - u_exist'!AM21+'C - u_new'!AM21","v":1291172.284314194},{"$f":"'C - u_exist'!AN21+'C - u_new'!AN21","v":1270844.2538413273},{"$f":"'C - u_exist'!AO21+'C - u_new'!AO21","v":1247195.9840386787},null,{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":948869.66899999999},{"$f":"IF($C21<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A21,'Hist vol month'!$B:$B,$B21,'Hist vol month'!$C:$C,$C21-4,'Hist vol month'!$D:$D,$D21,'Hist vol month'!$E:$E,$E21))/1000","v":1582234.79},{"$f":"T21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+U21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1579209.9239924909},{"$f":"U21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+V21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1612953.7523555988},{"$f":"V21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+W21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1617550.1457310603},{"$f":"W21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+X21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1614424.6301672058},{"$f":"X21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+Y21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1600524.40937931},{"$f":"Y21*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21))+Z21*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A21,'I - assumptions'!$D$121:$D$136,$C21)","v":1579663.2260219562}]
[null,null,null,null,null,"Tariff V - SP AusNet West - Domestic"]
[1,1,1,2,1,null,"Fixed Charge",{"$f":"'O - CN sum'!H14","v":126652.14186199999},{"$f":"'O - CN sum'!I14","v":130089.45759399999},{"$f":"'O - CN sum'!J14","v":133053.5531477},{"$f":"'O - CN sum'!K14","v":135735.88096560002},{"$f":"'O - CN sum'!L14","v":138386.26314429997},{"$f":"'O - CN sum'!M14","v":140965.74589139997},{"$f":"'O - CN sum'!N14","v":143023.16707599998},{"$f":"'O - CN sum'!O14","v":145369.25704149998},{"$f":"'O - CN sum'!P14","v":148136.31489536},{"$f":"'O - CN sum'!Q14","v":151553.44494369999},{"$f":"'O - CN sum'!R14","v":154425.43216610001},{"$f":"'O - CN sum'!S14","v":156469.99211170003},{"$f":"'O - CN sum'!T14","v":159553.66012099999},{"$f":"'O - CN sum'!U14","v":160852.51194817509},{"$f":"'O - CN sum'!V14","v":161441.60007475442},{"$f":"'O - CN sum'!W14","v":161193.46976595145},{"$f":"'O - CN sum'!X14","v":160203.57919829068},{"$f":"'O - CN sum'!Y14","v":158589.36812858065},{"$f":"'O - CN sum'!Z14","v":156848.54916440949},{"$f":"'O - CN sum'!AA14","v":155084.63665152367},{"$f":"'O - CN sum'!AB14","v":153311.70656275254},{"$f":"'O - CN sum'!AC14","v":151527.65275315577},{"$f":"'O - CN sum'!AD14","v":149730.96504172849},{"$f":"'O - CN sum'!AE14","v":147921.49039541831},{"$f":"'O - CN sum'!AF14","v":146099.07561035475},{"$f":"'O - CN sum'!AG14","v":144263.56731398447},{"$f":"'O - CN sum'!AH14","v":142425.57704658472},{"$f":"'O - CN sum'!AI14","v":140574.05146163839},{"$f":"'O - CN sum'!AJ14","v":138708.83837513343},{"$f":"'O - CN sum'!AK14","v":136803.87021469011},{"$f":"'O - CN sum'!AL14","v":134897.78389685845},{"$f":"'O - CN sum'!AM14","v":133002.28062139111},{"$f":"'O - CN sum'!AN14","v":131105.54087747322},null,{"$f":"S23+(T23-S23)*'I - assumptions'!$B$119","v":158011.82611635001},{"$f":"AVERAGE(S23:T23)","v":158011.82611635001},{"$f":"T23+(U23-T23)*'I - assumptions'!$B$119","v":160203.08603458753},{"$f":"U23+(V23-U23)*'I - assumptions'!$B$119","v":161147.05601146474},{"$f":"V23+(W23-V23)*'I - assumptions'!$B$119","v":161317.53492035292},{"$f":"W23+(X23-W23)*'I - assumptions'!$B$119","v":160698.52448212105},{"$f":"X23+(Y23-X23)*'I - assumptions'!$B$119","v":159396.47366343567},{"$f":"Y23+(Z23-Y23)*'I - assumptions'!$B$119","v":157718.95864649507}]
[1,1,2,2,1,null,"Peak 0 - 0.1",{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1331262.2849999999},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1369070.942},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1377303.96},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1342174.081},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1440634.0149999999},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1453142.5959999999},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1517675.85},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1475475.787},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1490194.007},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1524005.8929999999},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1505048.8640000001},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1510450.9350000001},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1449218.452},{"$f":"'C - u_exist'!V24+'C - u_new'!V24","v":1469063.3642208066},{"$f":"'C - u_exist'!W24+'C - u_new'!W24","v":1470675.8650641197},{"$f":"'C - u_exist'!X24+'C - u_new'!X24","v":1468396.0890438952},{"$f":"'C - u_exist'!Y24+'C - u_new'!Y24","v":1459950.4882805147},{"$f":"'C - u_exist'!Z24+'C - u_new'!Z24","v":1443436.8279171712},{"$f":"'C - u_exist'!AA24+'C - u_new'!AA24","v":1432905.9047653226},{"$f":"'C - u_exist'!AB24+'C - u_new'!AB24","v":1406209.4260584246},{"$f":"'C - u_exist'!AC24+'C - u_new'!AC24","v":1388258.042157219},{"$f":"'C - u_exist'!AD24+'C - u_new'!AD24","v":1368790.6940791667},{"$f":"'C - u_exist'!AE24+'C - u_new'!AE24","v":1351129.3790558712},{"$f":"'C - u_exist'!AF24+'C - u_new'!AF24","v":1332500.0728659476},{"$f":"'C - u_exist'!AG24+'C - u_new'!AG24","v":1313075.8890536148},{"$f":"'C - u_exist'!AH24+'C - u_new'!AH24","v":1294895.9890362301},{"$f":"'C - u_exist'!AI24+'C - u_new'!AI24","v":1277840.8187427195},{"$f":"'C - u_exist'!AJ24+'C - u_new'!AJ24","v":1257189.715499334},{"$f":"'C - u_exist'!AK24+'C - u_new'!AK24","v":1238236.6011660048},{"$f":"'C - u_exist'!AL24+'C - u_new'!AL24","v":1218842.8023445779},{"$f":"'C - u_exist'!AM24+'C - u_new'!AM24","v":1199384.1728429853},{"$f":"'C - u_exist'!AN24+'C - u_new'!AN24","v":1191794.2101672972},{"$f":"'C - u_exist'!AO24+'C - u_new'!AO24","v":1172707.2023309488},null,{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":342219.70600000001},{"$f":"IF($C24<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A24,'Hist vol month'!$B:$B,$B24,'Hist vol month'!$C:$C,$C24-4,'Hist vol month'!$D:$D,$D24,'Hist vol month'!$E:$E,$E24))/1000","v":1488444.27},{"$f":"T24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+U24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1454014.8578807609},{"$f":"U24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+V24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1469453.0967850802},{"$f":"V24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+W24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1470124.8557682079},{"$f":"W24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+X24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1466354.8338991352},{"$f":"X24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+Y24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1455959.2276088458},{"$f":"Y24*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24))+Z24*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A24,'I - assumptions'!$D$121:$D$136,$C24)","v":1440891.5618472912}]
[1,1,3,2,1,null,"Peak 0.1 - 0.2",{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":963222.92799999996},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1051249.8230000001},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":974644.06499999994},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1023237.93},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1112190.2890000001},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1123117.129},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1231532.94},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1103505.9820000001},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1127296.4539999999},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1138150.608},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1101574.362},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1096181.3559999999},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":943915.946},{"$f":"'C - u_exist'!V25+'C - u_new'!V25","v":988666.31532038003},{"$f":"'C - u_exist'!W25+'C - u_new'!W25","v":980046.40333833173},{"$f":"'C - u_exist'!X25+'C - u_new'!X25","v":969626.72772806394},{"$f":"'C - u_exist'!Y25+'C - u_new'!Y25","v":955522.45209661208},{"$f":"'C - u_exist'!Z25+'C - u_new'!Z25","v":936623.64084593591},{"$f":"'C - u_exist'!AA25+'C - u_new'!AA25","v":927981.22687156918},{"$f":"'C - u_exist'!AB25+'C - u_new'!AB25","v":896973.57488777046},{"$f":"'C - u_exist'!AC25+'C - u_new'!AC25","v":878531.9110196298},{"$f":"'C - u_exist'!AD25+'C - u_new'!AD25","v":858209.75682974909},{"$f":"'C - u_exist'!AE25+'C - u_new'!AE25","v":841063.07927727862},{"$f":"'C - u_exist'!AF25+'C - u_new'!AF25","v":822667.37866532069},{"$f":"'C - u_exist'!AG25+'C - u_new'!AG25","v":803960.8860190803},{"$f":"'C - u_exist'!AH25+'C - u_new'!AH25","v":786245.30235301726},{"$f":"'C - u_exist'!AI25+'C - u_new'!AI25","v":770426.65895067703},{"$f":"'C - u_exist'!AJ25+'C - u_new'!AJ25","v":750496.67425848125},{"$f":"'C - u_exist'!AK25+'C - u_new'!AK25","v":732862.47094116895},{"$f":"'C - u_exist'!AL25+'C - u_new'!AL25","v":715353.3830023614},{"$f":"'C - u_exist'!AM25+'C - u_new'!AM25","v":697971.02046931616},{"$f":"'C - u_exist'!AN25+'C - u_new'!AN25","v":695940.53114717512},{"$f":"'C - u_exist'!AO25+'C - u_new'!AO25","v":679061.81408383523},null,{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":243266.976},{"$f":"IF($C25<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A25,'Hist vol month'!$B:$B,$B25,'Hist vol month'!$C:$C,$C25-4,'Hist vol month'!$D:$D,$D25,'Hist vol month'!$E:$E,$E25))/1000","v":1063561.064},{"$f":"T25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+U25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":955170.86086929962},{"$f":"U25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+V25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":986498.36951317918},{"$f":"V25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+W25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":977425.8090563115},{"$f":"W25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+X25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":966079.4403215925},{"$f":"X25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+Y25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":950769.31787699228},{"$f":"Y25*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25))+Z25*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A25,'I - assumptions'!$D$121:$D$136,$C25)","v":934450.0356886161}]
[1,1,4,2,1,null,"Peak 0.2 - 1.4",{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1274933.983},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1561449.649},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1264270.0160000001},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1529409.027},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1947513.6580000001},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1710943.2930000001},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1580458.1329999999},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1762660.577},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1736232.76},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1791901.5209999999},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1701925.605},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1715446.4110000001},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1247950.1440000001},{"$f":"'C - u_exist'!V26+'C - u_new'!V26","v":1343047.1141922099},{"$f":"'C - u_exist'!W26+'C - u_new'!W26","v":1323832.2334576035},{"$f":"'C - u_exist'!X26+'C - u_new'!X26","v":1302459.3755199553},{"$f":"'C - u_exist'!Y26+'C - u_new'!Y26","v":1276471.6016023546},{"$f":"'C - u_exist'!Z26+'C - u_new'!Z26","v":1244403.5243313652},{"$f":"'C - u_exist'!AA26+'C - u_new'!AA26","v":1225721.9810618784},{"$f":"'C - u_exist'!AB26+'C - u_new'!AB26","v":1178554.1723094294},{"$f":"'C - u_exist'!AC26+'C - u_new'!AC26","v":1147684.7525028328},{"$f":"'C - u_exist'!AD26+'C - u_new'!AD26","v":1114635.0029846807},{"$f":"'C - u_exist'!AE26+'C - u_new'!AE26","v":1085754.4386910195},{"$f":"'C - u_exist'!AF26+'C - u_new'!AF26","v":1055500.5737070846},{"$f":"'C - u_exist'!AG26+'C - u_new'!AG26","v":1025020.1559715141},{"$f":"'C - u_exist'!AH26+'C - u_new'!AH26","v":996028.74566545186},{"$f":"'C - u_exist'!AI26+'C - u_new'!AI26","v":969526.01489940099},{"$f":"'C - u_exist'!AJ26+'C - u_new'!AJ26","v":938166.26009849366},{"$f":"'C - u_exist'!AK26+'C - u_new'!AK26","v":909827.76339444693},{"$f":"'C - u_exist'!AL26+'C - u_new'!AL26","v":881824.29283077782},{"$f":"'C - u_exist'!AM26+'C - u_new'!AM26","v":854161.04808505892},{"$f":"'C - u_exist'!AN26+'C - u_new'!AN26","v":844811.06714459718},{"$f":"'C - u_exist'!AO26+'C - u_new'!AO26","v":818008.87484725669},null,{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":386350.55499999999},{"$f":"IF($C26<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A26,'Hist vol month'!$B:$B,$B26,'Hist vol month'!$C:$C,$C26-4,'Hist vol month'!$D:$D,$D26,'Hist vol month'!$E:$E,$E26))/1000","v":1632978.327},{"$f":"T26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+U26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1274959.5122004361},{"$f":"U26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+V26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1337589.7185713034},{"$f":"V26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+W26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1317761.9308142408},{"$f":"W26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+X26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1295078.3479958244},{"$f":"X26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+Y26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1267363.6510047535},{"$f":"Y26*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26))+Z26*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A26,'I - assumptions'!$D$121:$D$136,$C26)","v":1239097.6068063581}]
[1,1,5,2,1,null,"Peak > 1.4",{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":13554.013999999999},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":13223.936},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":13245.787},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":22991.377},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":19274.147000000001},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":26549.635999999999},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":18972.300999999999},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":19126.557000000001},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":18296.895},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":16625.277999999998},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":13270.54},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":11115.031000000001},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":10132.191999999999},{"$f":"'C - u_exist'!V27+'C - u_new'!V27","v":10223.507064813261},{"$f":"'C - u_exist'!W27+'C - u_new'!W27","v":10251.083065584809},{"$f":"'C - u_exist'!X27+'C - u_new'!X27","v":10250.425048443394},{"$f":"'C - u_exist'!Y27+'C - u_new'!Y27","v":10207.491875863625},{"$f":"'C - u_exist'!Z27+'C - u_new'!Z27","v":10107.800139379244},{"$f":"'C - u_exist'!AA27+'C - u_new'!AA27","v":10015.610669565214},{"$f":"'C - u_exist'!AB27+'C - u_new'!AB27","v":9878.5199119390199},{"$f":"'C - u_exist'!AC27+'C - u_new'!AC27","v":9764.327181766248},{"$f":"'C - u_exist'!AD27+'C - u_new'!AD27","v":9645.6534225095384},{"$f":"'C - u_exist'!AE27+'C - u_new'!AE27","v":9528.6330537467875},{"$f":"'C - u_exist'!AF27+'C - u_new'!AF27","v":9409.3618638132011},{"$f":"'C - u_exist'!AG27+'C - u_new'!AG27","v":9284.1945932501803},{"$f":"'C - u_exist'!AH27+'C - u_new'!AH27","v":9167.4605813274757},{"$f":"'C - u_exist'!AI27+'C - u_new'!AI27","v":9052.0584754169395},{"$f":"'C - u_exist'!AJ27+'C - u_new'!AJ27","v":8923.7229257463259},{"$f":"'C - u_exist'!AK27+'C - u_new'!AK27","v":8800.6461949278128},{"$f":"'C - u_exist'!AL27+'C - u_new'!AL27","v":8673.0685259969996},{"$f":"'C - u_exist'!AM27+'C - u_new'!AM27","v":8544.7795797021372},{"$f":"'C - u_exist'!AN27+'C - u_new'!AN27","v":8448.4603862605782},{"$f":"'C - u_exist'!AO27+'C - u_new'!AO27","v":8321.8306178305575},null,{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":1916.8050000000001},{"$f":"IF($C27<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A27,'Hist vol month'!$B:$B,$B27,'Hist vol month'!$C:$C,$C27-4,'Hist vol month'!$D:$D,$D27,'Hist vol month'!$E:$E,$E27))/1000","v":10720.668},{"$f":"T27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+U27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":10152.57409226026},{"$f":"U27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+V27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":10229.662200256073},{"$f":"V27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+W27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":10250.936192052905},{"$f":"W27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+X27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":10240.842096426264},{"$f":"X27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+Y27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":10185.240058217045},{"$f":"Y27*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27))+Z27*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A27,'I - assumptions'!$D$121:$D$136,$C27)","v":10087.222874466639}]
[1,1,6,2,1,null,"Off Peak 0 - 0.1",{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1831802.037},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1854874.649},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1817766.6070000001},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1765758.865},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1851296.246},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1850320.0989999999},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1827233.415},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1820469.8970000001},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1945311.1839999999},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":2129926.5589999999},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":2176726.9909999999},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":2036213.4739999999},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1935728.669},{"$f":"'C - u_exist'!V28+'C - u_new'!V28","v":1958176.1164606982},{"$f":"'C - u_exist'!W28+'C - u_new'!W28","v":1957936.0389466805},{"$f":"'C - u_exist'!X28+'C - u_new'!X28","v":1964143.4636895943},{"$f":"'C - u_exist'!Y28+'C - u_new'!Y28","v":1964923.0311102355},{"$f":"'C - u_exist'!Z28+'C - u_new'!Z28","v":1947134.4372168847},{"$f":"'C - u_exist'!AA28+'C - u_new'!AA28","v":1934205.0489141624},{"$f":"'C - u_exist'!AB28+'C - u_new'!AB28","v":1900516.2325011939},{"$f":"'C - u_exist'!AC28+'C - u_new'!AC28","v":1877630.9858771344},{"$f":"'C - u_exist'!AD28+'C - u_new'!AD28","v":1853066.6963684927},{"$f":"'C - u_exist'!AE28+'C - u_new'!AE28","v":1828455.998308853},{"$f":"'C - u_exist'!AF28+'C - u_new'!AF28","v":1803451.749891622},{"$f":"'C - u_exist'!AG28+'C - u_new'!AG28","v":1775002.1220545482},{"$f":"'C - u_exist'!AH28+'C - u_new'!AH28","v":1752440.7340971231},{"$f":"'C - u_exist'!AI28+'C - u_new'!AI28","v":1729939.1623491447},{"$f":"'C - u_exist'!AJ28+'C - u_new'!AJ28","v":1701214.4527549145},{"$f":"'C - u_exist'!AK28+'C - u_new'!AK28","v":1675432.6856730492},{"$f":"'C - u_exist'!AL28+'C - u_new'!AL28","v":1647775.4608925504},{"$f":"'C - u_exist'!AM28+'C - u_new'!AM28","v":1619699.7014998847},{"$f":"'C - u_exist'!AN28+'C - u_new'!AN28","v":1605612.5720929687},{"$f":"'C - u_exist'!AO28+'C - u_new'!AO28","v":1578259.3018757633},null,{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":1184218.1880000001},{"$f":"IF($C28<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A28,'Hist vol month'!$B:$B,$B28,'Hist vol month'!$C:$C,$C28-4,'Hist vol month'!$D:$D,$D28,'Hist vol month'!$E:$E,$E28))/1000","v":2140519.3530000001},{"$f":"T28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+U28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1948576.9295795143},{"$f":"U28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+V28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1958038.7031327561},{"$f":"V28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+W28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1961488.9868158898},{"$f":"W28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+X28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1964589.6652177293},{"$f":"X28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+Y28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1954741.3616761011},{"$f":"Y28*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28))+Z28*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A28,'I - assumptions'!$D$121:$D$136,$C28)","v":1939734.0345502589}]
[1,1,7,2,1,null,"Off Peak 0.1 - 0.2",{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":541692.04399999999},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":528078.375},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":532254.69099999999},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":389396.06800000003},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":475837.337},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":515154.06800000003},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":396157.38900000002},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":448585.01799999998},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":545685.51500000001},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":686541.77300000004},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":737866.53300000005},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":581989.201},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":507486.90500000003},{"$f":"'C - u_exist'!V29+'C - u_new'!V29","v":533029.01715363434},{"$f":"'C - u_exist'!W29+'C - u_new'!W29","v":527647.37585893087},{"$f":"'C - u_exist'!X29+'C - u_new'!X29","v":524245.49876759358},{"$f":"'C - u_exist'!Y29+'C - u_new'!Y29","v":519536.92733226187},{"$f":"'C - u_exist'!Z29+'C - u_new'!Z29","v":510186.52698200988},{"$f":"'C - u_exist'!AA29+'C - u_new'!AA29","v":505252.22808733425},{"$f":"'C - u_exist'!AB29+'C - u_new'!AB29","v":489060.62854905968},{"$f":"'C - u_exist'!AC29+'C - u_new'!AC29","v":479101.86853132397},{"$f":"'C - u_exist'!AD29+'C - u_new'!AD29","v":468277.52229159937},{"$f":"'C - u_exist'!AE29+'C - u_new'!AE29","v":458450.7911196638},{"$f":"'C - u_exist'!AF29+'C - u_new'!AF29","v":448228.96071285231},{"$f":"'C - u_exist'!AG29+'C - u_new'!AG29","v":437232.79533883854},{"$f":"'C - u_exist'!AH29+'C - u_new'!AH29","v":427866.1795083597},{"$f":"'C - u_exist'!AI29+'C - u_new'!AI29","v":419109.41837513528},{"$f":"'C - u_exist'!AJ29+'C - u_new'!AJ29","v":407878.7912301512},{"$f":"'C - u_exist'!AK29+'C - u_new'!AK29","v":398015.93760868214},{"$f":"'C - u_exist'!AL29+'C - u_new'!AL29","v":387885.33281582396},{"$f":"'C - u_exist'!AM29+'C - u_new'!AM29","v":377747.82773367787},{"$f":"'C - u_exist'!AN29+'C - u_new'!AN29","v":374997.4162451349},{"$f":"'C - u_exist'!AO29+'C - u_new'!AO29","v":365204.02687002136},null,{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":415663.14899999998},{"$f":"IF($C29<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A29,'Hist vol month'!$B:$B,$B29,'Hist vol month'!$C:$C,$C29-4,'Hist vol month'!$D:$D,$D29,'Hist vol month'!$E:$E,$E29))/1000","v":680232.54700000002},{"$f":"T29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+U29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":525394.69876694051},{"$f":"U29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+V29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":529255.90231279726},{"$f":"V29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+W29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":525262.29067076335},{"$f":"W29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+X29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":520944.27897442819},{"$f":"X29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+Y29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":512981.28149907984},{"$f":"Y29*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29))+Z29*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A29,'I - assumptions'!$D$121:$D$136,$C29)","v":506727.04773225955}]
[1,1,8,2,1,null,"Off Peak 0.2 - 1.4",{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":333075.68300000002},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":290571.18099999998},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":322258.36900000001},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":151243.67300000001},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":124142.299},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":324240.64799999999},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":455969.95199999999},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":233278.86300000001},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":265994.98100000003},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":489836.93800000002},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":499253.84899999999},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":348824.67200000002},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":311846.57900000003},{"$f":"'C - u_exist'!V30+'C - u_new'!V30","v":332711.98300459678},{"$f":"'C - u_exist'!W30+'C - u_new'!W30","v":328458.71048223629},{"$f":"'C - u_exist'!X30+'C - u_new'!X30","v":325411.69092046836},{"$f":"'C - u_exist'!Y30+'C - u_new'!Y30","v":321577.35727870336},{"$f":"'C - u_exist'!Z30+'C - u_new'!Z30","v":314906.9476741181},{"$f":"'C - u_exist'!AA30+'C - u_new'!AA30","v":310690.58015379967},{"$f":"'C - u_exist'!AB30+'C - u_new'!AB30","v":300154.98444830388},{"$f":"'C - u_exist'!AC30+'C - u_new'!AC30","v":293153.78672362742},{"$f":"'C - u_exist'!AD30+'C - u_new'!AD30","v":285701.63608775695},{"$f":"'C - u_exist'!AE30+'C - u_new'!AE30","v":278789.0759736739},{"$f":"'C - u_exist'!AF30+'C - u_new'!AF30","v":271700.75657463435},{"$f":"'C - u_exist'!AG30+'C - u_new'!AG30","v":264159.46614276076},{"$f":"'C - u_exist'!AH30+'C - u_new'!AH30","v":257643.8564763898},{"$f":"'C - u_exist'!AI30+'C - u_new'!AI30","v":251462.88229061989},{"$f":"'C - u_exist'!AJ30+'C - u_new'!AJ30","v":243912.0034340659},{"$f":"'C - u_exist'!AK30+'C - u_new'!AK30","v":237161.72102294449},{"$f":"'C - u_exist'!AL30+'C - u_new'!AL30","v":230260.6743811843},{"$f":"'C - u_exist'!AM30+'C - u_new'!AM30","v":223378.82042700914},{"$f":"'C - u_exist'!AN30+'C - u_new'!AN30","v":220493.45784161717},{"$f":"'C - u_exist'!AO30+'C - u_new'!AO30","v":213853.52726077396},null,{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":293445.52},{"$f":"IF($C30<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A30,'Hist vol month'!$B:$B,$B30,'Hist vol month'!$C:$C,$C30-4,'Hist vol month'!$D:$D,$D30,'Hist vol month'!$E:$E,$E30))/1000","v":425867.70699999999},{"$f":"T30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+U30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":329293.24345472147},{"$f":"U30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+V30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":329155.59758710081},{"$f":"V30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+W30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":325910.93676697894},{"$f":"W30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+X30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":322205.60239035473},{"$f":"X30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+Y30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":315999.87609879853},{"$f":"Y30*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30))+Z30*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A30,'I - assumptions'!$D$121:$D$136,$C30)","v":311381.42047471303}]
[1,1,9,2,1,null,"Off Peak > 1.4",{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":12222.116},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":13207.112999999999},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":13389.912},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":13339.949000000001},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":14138.521000000001},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":17672.631000000001},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":21937.13},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":14844.120999999999},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":11826.136},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":14567.957},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":14197.611999999999},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":7133.12},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":9580.9709999999995},{"$f":"'C - u_exist'!V31+'C - u_new'!V31","v":9688.663113625611},{"$f":"'C - u_exist'!W31+'C - u_new'!W31","v":9707.3652042526974},{"$f":"'C - u_exist'!X31+'C - u_new'!X31","v":9754.0037681567337},{"$f":"'C - u_exist'!Y31+'C - u_new'!Y31","v":9771.9017762143794},{"$f":"'C - u_exist'!Z31+'C - u_new'!Z31","v":9695.6568252421002},{"$f":"'C - u_exist'!AA31+'C - u_new'!AA31","v":9615.8762338644119},{"$f":"'C - u_exist'!AB31+'C - u_new'!AB31","v":9485.9396582859372},{"$f":"'C - u_exist'!AC31+'C - u_new'!AC31","v":9379.9055651510516},{"$f":"'C - u_exist'!AD31+'C - u_new'!AD31","v":9270.2735134499126},{"$f":"'C - u_exist'!AE31+'C - u_new'!AE31","v":9151.8227082947742},{"$f":"'C - u_exist'!AF31+'C - u_new'!AF31","v":9034.9187944123696},{"$f":"'C - u_exist'!AG31+'C - u_new'!AG31","v":8900.5223587668643},{"$f":"'C - u_exist'!AH31+'C - u_new'!AH31","v":8795.3121661627501},{"$f":"'C - u_exist'!AI31+'C - u_new'!AI31","v":8685.3377868384632},{"$f":"'C - u_exist'!AJ31+'C - u_new'!AJ31","v":8553.8325580103374},{"$f":"'C - u_exist'!AK31+'C - u_new'!AK31","v":8431.8209035936306},{"$f":"'C - u_exist'!AL31+'C - u_new'!AL31","v":8299.1033788832247},{"$f":"'C - u_exist'!AM31+'C - u_new'!AM31","v":8164.1559524119284},{"$f":"'C - u_exist'!AN31+'C - u_new'!AN31","v":8059.0391483470894},{"$f":"'C - u_exist'!AO31+'C - u_new'!AO31","v":7927.2043186964065},null,{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":6492.1809999999996},{"$f":"IF($C31<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A31,'Hist vol month'!$B:$B,$B31,'Hist vol month'!$C:$C,$C31-4,'Hist vol month'!$D:$D,$D31,'Hist vol month'!$E:$E,$E31))/1000","v":9558.5419999999995},{"$f":"T31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+U31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":9650.3723441901038},{"$f":"U31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+V31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":9700.7155303252894},{"$f":"V31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+W31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":9737.4210636565604},{"$f":"W31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+X31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":9765.5380001047124},{"$f":"X31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+Y31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":9722.7663111646325},{"$f":"Y31*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31))+Z31*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A31,'I - assumptions'!$D$121:$D$136,$C31)","v":9644.2428442597811}]
[2,1,1,2,1,null,"Fixed Charge",{"$f":"'O - CN sum'!H15","v":6198.4794204999998},{"$f":"'O - CN sum'!I15","v":6229.8419605299996},{"$f":"'O - CN sum'!J15","v":6267.3507176000003},{"$f":"'O - CN sum'!K15","v":6280.5232848800024},{"$f":"'O - CN sum'!L15","v":6253.6712578999995},{"$f":"'O - CN sum'!M15","v":6221.8630948600012},{"$f":"'O - CN sum'!N15","v":6191.2985895399997},{"$f":"'O - CN sum'!O15","v":6167.7150822000012},{"$f":"'O - CN sum'!P15","v":6162.6054387999993},{"$f":"'O - CN sum'!Q15","v":6096.2654341999978},{"$f":"'O - CN sum'!R15","v":6181.7342660400009},{"$f":"'O - CN sum'!S15","v":6160.1259895799994},{"$f":"'O - CN sum'!T15","v":6142.4739742999991},{"$f":"'O - CN sum'!U15","v":6140.9250662504801},{"$f":"'O - CN sum'!V15","v":6125.1093714271537},{"$f":"'O - CN sum'!W15","v":6089.22920083183},{"$f":"'O - CN sum'!X15","v":6034.3099017236018},{"$f":"'O - CN sum'!Y15","v":5961.6129326504661},{"$f":"'O - CN sum'!Z15","v":5887.5560270868973},{"$f":"'O - CN sum'!AA15","v":5813.2510662205823},{"$f":"'O - CN sum'!AB15","v":5738.8492446446407},{"$f":"'O - CN sum'!AC15","v":5664.3279395726286},{"$f":"'O - CN sum'!AD15","v":5589.6709296601794},{"$f":"'O - CN sum'!AE15","v":5514.8765711296091},{"$f":"'O - CN sum'!AF15","v":5439.9432183684048},{"$f":"'O - CN sum'!AG15","v":5364.8692239521997},{"$f":"'O - CN sum'!AH15","v":5289.7685698795322},{"$f":"'O - CN sum'!AI15","v":5214.5225285676315},{"$f":"'O - CN sum'!AJ15","v":5139.1294653586192},{"$f":"'O - CN sum'!AK15","v":5063.3093799962226},{"$f":"'O - CN sum'!AL15","v":4987.477284142371},{"$f":"'O - CN sum'!AM15","v":4911.7588641817356},{"$f":"'O - CN sum'!AN15","v":4836.0271629121225},null,{"$f":"S33+(T33-S33)*'I - assumptions'!$B$119","v":6151.2999819399993},{"$f":"AVERAGE(S33:T33)","v":6151.2999819399993},{"$f":"T33+(U33-T33)*'I - assumptions'!$B$119","v":6141.6995202752396},{"$f":"U33+(V33-U33)*'I - assumptions'!$B$119","v":6133.0172188388169},{"$f":"V33+(W33-V33)*'I - assumptions'!$B$119","v":6107.1692861294923},{"$f":"W33+(X33-W33)*'I - assumptions'!$B$119","v":6061.7695512777154},{"$f":"X33+(Y33-X33)*'I - assumptions'!$B$119","v":5997.9614171870344},{"$f":"Y33+(Z33-Y33)*'I - assumptions'!$B$119","v":5924.5844798686812}]
[2,1,3,2,1,null,"Peak 0.1 - 0.2",{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":39990.095000000001},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":42301.686000000002},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":39745.678999999996},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":39473.368999999999},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":41249.660000000003},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":41616.932999999997},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":47470.892999999996},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":40735.004999999997},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":40136.322},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":35255.959000000003},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":36259.127},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":37889.061999999998},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":35665.093000000001},{"$f":"'C - u_exist'!V35+'C - u_new'!V35","v":35932.766775531541},{"$f":"'C - u_exist'!W35+'C - u_new'!W35","v":35831.575835028831},{"$f":"'C - u_exist'!X35+'C - u_new'!X35","v":35629.377757521193},{"$f":"'C - u_exist'!Y35+'C - u_new'!Y35","v":35311.623516784879},{"$f":"'C - u_exist'!Z35+'C - u_new'!Z35","v":34864.350663131729},{"$f":"'C - u_exist'!AA35+'C - u_new'!AA35","v":34429.253731777586},{"$f":"'C - u_exist'!AB35+'C - u_new'!AB35","v":33932.488251946816},{"$f":"'C - u_exist'!AC35+'C - u_new'!AC35","v":33468.6910082416},{"$f":"'C - u_exist'!AD35+'C - u_new'!AD35","v":32999.39257049853},{"$f":"'C - u_exist'!AE35+'C - u_new'!AE35","v":32534.469593432063},{"$f":"'C - u_exist'!AF35+'C - u_new'!AF35","v":32066.865396438847},{"$f":"'C - u_exist'!AG35+'C - u_new'!AG35","v":31593.174829560103},{"$f":"'C - u_exist'!AH35+'C - u_new'!AH35","v":31129.924324107207},{"$f":"'C - u_exist'!AI35+'C - u_new'!AI35","v":30670.134499399013},{"$f":"'C - u_exist'!AJ35+'C - u_new'!AJ35","v":30194.107865325743},{"$f":"'C - u_exist'!AK35+'C - u_new'!AK35","v":29725.879761049891},{"$f":"'C - u_exist'!AL35+'C - u_new'!AL35","v":29252.878529412723},{"$f":"'C - u_exist'!AM35+'C - u_new'!AM35","v":28780.011720399172},{"$f":"'C - u_exist'!AN35+'C - u_new'!AN35","v":28352.809317102532},{"$f":"'C - u_exist'!AO35+'C - u_new'!AO35","v":27884.018793506202},null,{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":8701.1110000000008},{"$f":"IF($C35<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A35,'Hist vol month'!$B:$B,$B35,'Hist vol month'!$C:$C,$C35-4,'Hist vol month'!$D:$D,$D35,'Hist vol month'!$E:$E,$E35))/1000","v":37501.144},{"$f":"T35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+U35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":35731.098839489845},{"$f":"U35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+V35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":35907.814039824116},{"$f":"V35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+W35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":35781.715687830547},{"$f":"W35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+X35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":35551.022545586035},{"$f":"X35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+Y35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":35201.330231132342},{"$f":"Y35*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35))+Z35*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A35,'I - assumptions'!$D$121:$D$136,$C35)","v":34757.059845581694}]
[2,1,6,2,1,null,"Off Peak 0 - 0.1",{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":78319.168000000005},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":78566.611999999994},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":78263.740999999995},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":75432.141000000003},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":77979.357000000004},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":77556.952999999994},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":72894.335000000006},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":75355.316999999995},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":77537.567999999999},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":76826.112999999998},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":77869.812999999995},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":76845.417000000001},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":75816.284},{"$f":"'C - u_exist'!V38+'C - u_new'!V38","v":76515.941987147264},{"$f":"'C - u_exist'!W38+'C - u_new'!W38","v":76226.147553313072},{"$f":"'C - u_exist'!X38+'C - u_new'!X38","v":76014.624722610373},{"$f":"'C - u_exist'!Y38+'C - u_new'!Y38","v":75621.439700441217},{"$f":"'C - u_exist'!Z38+'C - u_new'!Z38","v":74746.813809280327},{"$f":"'C - u_exist'!AA38+'C - u_new'!AA38","v":73841.030204561714},{"$f":"'C - u_exist'!AB38+'C - u_new'!AB38","v":72774.479180343653},{"$f":"'C - u_exist'!AC38+'C - u_new'!AC38","v":71784.742371493528},{"$f":"'C - u_exist'!AD38+'C - u_new'!AD38","v":70788.082653447651},{"$f":"'C - u_exist'!AE38+'C - u_new'!AE38","v":69745.920751084384},{"$f":"'C - u_exist'!AF38+'C - u_new'!AF38","v":68718.358603343382},{"$f":"'C - u_exist'!AG38+'C - u_new'!AG38","v":67617.048674128935},{"$f":"'C - u_exist'!AH38+'C - u_new'!AH38","v":66647.699123849015},{"$f":"'C - u_exist'!AI38+'C - u_new'!AI38","v":65653.993135362529},{"$f":"'C - u_exist'!AJ38+'C - u_new'!AJ38","v":64580.535645332558},{"$f":"'C - u_exist'!AK38+'C - u_new'!AK38","v":63546.458635584539},{"$f":"'C - u_exist'!AL38+'C - u_new'!AL38","v":62470.140868817325},{"$f":"'C - u_exist'!AM38+'C - u_new'!AM38","v":61386.495424657136},{"$f":"'C - u_exist'!AN38+'C - u_new'!AN38","v":60391.039084944023},{"$f":"'C - u_exist'!AO38+'C - u_new'!AO38","v":59324.528111865257},null,{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":45867.122000000003},{"$f":"IF($C38<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A38,'Hist vol month'!$B:$B,$B38,'Hist vol month'!$C:$C,$C38-4,'Hist vol month'!$D:$D,$D38,'Hist vol month'!$E:$E,$E38))/1000","v":79267.89},{"$f":"T38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+U38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":76237.803365169122},{"$f":"U38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+V38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":76341.351018383517},{"$f":"V38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+W38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":76098.712476526329},{"$f":"W38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+X38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":75777.744555466852},{"$f":"X38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+Y38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":75094.508318001346},{"$f":"Y38*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38))+Z38*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A38,'I - assumptions'!$D$121:$D$136,$C38)","v":74201.11099868521}]
[null,null,null,null,null,"Tariff D - SP AusNet"]
[0,2,3,0,1,null,"> 50",{"$f":"'C - MHQ'!E7","v":4874.6866666666629},{"$f":"'C - MHQ'!F7","v":5135.8533333333162},{"$f":"'C - MHQ'!G7","v":5000.9974999999895},{"$f":"'C - MHQ'!H7","v":4310.3274999999985},{"$f":"'C - MHQ'!I7","v":3947.1824999999985},{"$f":"'C - MHQ'!J7","v":3709.8274999999976},{"$f":"'C - MHQ'!K7","v":4277.7183333333278},{"$f":"'C - MHQ'!L7","v":4254.1849999999959},{"$f":"'C - MHQ'!M7","v":3916.8933333333316},{"$f":"'C - MHQ'!N7","v":3768.5683333333236},{"$f":"'C - MHQ'!O7","v":3564.3233333333324},{"$f":"'C - MHQ'!P7","v":3710.5724999999948},{"$f":"'C - MHQ'!Q7","v":2508.1600000000017},{"$f":"'C - u_exist'!V45+'C - u_new'!V45","v":2556.6866327298189},{"$f":"'C - u_exist'!W45+'C - u_new'!W45","v":2556.247874748537},{"$f":"'C - u_exist'!X45+'C - u_new'!X45","v":2497.7614358436122},{"$f":"'C - u_exist'!Y45+'C - u_new'!Y45","v":2515.0923761042613},{"$f":"'C - u_exist'!Z45+'C - u_new'!Z45","v":2506.4488438730009},{"$f":"'C - u_exist'!AA45+'C - u_new'!AA45","v":2490.8729355374808},{"$f":"'C - u_exist'!AB45+'C - u_new'!AB45","v":2500.1746047406646},{"$f":"'C - u_exist'!AC45+'C - u_new'!AC45","v":2446.4267520335889},{"$f":"'C - u_exist'!AD45+'C - u_new'!AD45","v":2451.8673510014887},{"$f":"'C - u_exist'!AE45+'C - u_new'!AE45","v":2475.2531514038328},{"$f":"'C - u_exist'!AF45+'C - u_new'!AF45","v":2492.584091664482},{"$f":"'C - u_exist'!AG45+'C - u_new'!AG45","v":2522.1125038047771},{"$f":"'C - u_exist'!AH45+'C - u_new'!AH45","v":2488.8985246217107},{"$f":"'C - u_exist'!AI45+'C - u_new'!AI45","v":2498.9022065949462},{"$f":"'C - u_exist'!AJ45+'C - u_new'!AJ45","v":2519.1728253301862},{"$f":"'C - u_exist'!AK45+'C - u_new'!AK45","v":2544.7524156389418},{"$f":"'C - u_exist'!AL45+'C - u_new'!AL45","v":2594.2881917257082},{"$f":"'C - u_exist'!AM45+'C - u_new'!AM45","v":2555.3703587859723},{"$f":"'C - u_exist'!AN45+'C - u_new'!AN45","v":2549.9736356162007},{"$f":"'C - u_exist'!AO45+'C - u_new'!AO45","v":2559.9773175894356},null,{"$f":"T45","v":2508.1600000000017},{"$f":"S45*(1-'I - assumptions'!$B$117)+T45*'I - assumptions'!$B$117","v":3109.3662499999982},{"$f":"T45*(1-'I - assumptions'!$B$117)+U45*'I - assumptions'!$B$117","v":2532.4233163649105},{"$f":"U45*(1-'I - assumptions'!$B$117)+V45*'I - assumptions'!$B$117","v":2556.467253739178},{"$f":"V45*(1-'I - assumptions'!$B$117)+W45*'I - assumptions'!$B$117","v":2527.0046552960748},{"$f":"W45*(1-'I - assumptions'!$B$117)+X45*'I - assumptions'!$B$117","v":2506.4269059739368},{"$f":"X45*(1-'I - assumptions'!$B$117)+Y45*'I - assumptions'!$B$117","v":2510.7706099886309},{"$f":"Y45*(1-'I - assumptions'!$B$117)+Z45*'I - assumptions'!$B$117","v":2498.6608897052411}]
[null,null,null,null,null,"Tariff M - SP AusNet Central"]
[0,3,2,1,1,null,"10 - 50",{"$f":"'C - MHQ'!E10","v":7.5774999999999944},{"$f":"'C - MHQ'!F10","v":10.789999999999994},{"$f":"'C - MHQ'!G10","v":10.797499999999994},{"$f":"'C - MHQ'!H10","v":11.895833333333321},{"$f":"'C - MHQ'!I10","v":32.23833333333328},{"$f":"'C - MHQ'!J10","v":50.516666666666566},{"$f":"'C - MHQ'!K10","v":77.663333333333298},{"$f":"'C - MHQ'!L10","v":105.99083333333328},{"$f":"'C - MHQ'!M10","v":67.460833333333213},{"$f":"'C - MHQ'!N10","v":55.619166666666608},{"$f":"'C - MHQ'!O10","v":57.830833333333203},{"$f":"'C - MHQ'!P10","v":57.119166666666587},{"$f":"'C - MHQ'!Q10","v":43.187499999999943},{"$f":"'C - u_exist'!V48+'C - u_new'!V48","v":44.023070279016821},{"$f":"'C - u_exist'!W48+'C - u_new'!W48","v":44.015515394034757},{"$f":"'C - u_exist'!X48+'C - u_new'!X48","v":43.008449225924899},{"$f":"'C - u_exist'!Y48+'C - u_new'!Y48","v":43.306867182716637},{"$f":"'C - u_exist'!Z48+'C - u_new'!Z48","v":43.158035948569875},{"$f":"'C - u_exist'!AA48+'C - u_new'!AA48","v":42.889837531706405},{"$f":"'C - u_exist'!AB48+'C - u_new'!AB48","v":43.050001093326273},{"$f":"'C - u_exist'!AC48+'C - u_new'!AC48","v":42.124527683022777},{"$f":"'C - u_exist'!AD48+'C - u_new'!AD48","v":42.21820825680043},{"$f":"'C - u_exist'!AE48+'C - u_new'!AE48","v":42.620883626344735},{"$f":"'C - u_exist'!AF48+'C - u_new'!AF48","v":42.91930158313648},{"$f":"'C - u_exist'!AG48+'C - u_new'!AG48","v":43.427745342429745},{"$f":"'C - u_exist'!AH48+'C - u_new'!AH48","v":42.855840549287095},{"$f":"'C - u_exist'!AI48+'C - u_new'!AI48","v":43.028091926878282},{"$f":"'C - u_exist'!AJ48+'C - u_new'!AJ48","v":43.377127613049886},{"$f":"'C - u_exist'!AK48+'C - u_new'!AK48","v":43.817577407504537},{"$f":"'C - u_exist'!AL48+'C - u_new'!AL48","v":44.670523921980177},{"$f":"'C - u_exist'!AM48+'C - u_new'!AM48","v":44.000405624070616},{"$f":"'C - u_exist'!AN48+'C - u_new'!AN48","v":43.907480538791162},{"$f":"'C - u_exist'!AO48+'C - u_new'!AO48","v":44.079731916382343},null,{"$f":"T48","v":43.187499999999943},{"$f":"S48*(1-'I - assumptions'!$B$117)+T48*'I - assumptions'!$B$117","v":50.153333333333265},{"$f":"T48*(1-'I - assumptions'!$B$117)+U48*'I - assumptions'!$B$117","v":43.605285139508382},{"$f":"U48*(1-'I - assumptions'!$B$117)+V48*'I - assumptions'!$B$117","v":44.019292836525793},{"$f":"V48*(1-'I - assumptions'!$B$117)+W48*'I - assumptions'!$B$117","v":43.511982309979828},{"$f":"W48*(1-'I - assumptions'!$B$117)+X48*'I - assumptions'!$B$117","v":43.157658204320768},{"$f":"X48*(1-'I - assumptions'!$B$117)+Y48*'I - assumptions'!$B$117","v":43.23245156564326},{"$f":"Y48*(1-'I - assumptions'!$B$117)+Z48*'I - assumptions'!$B$117","v":43.02393674013814}]
[0,3,1,2,1,null,"0 - 10",{"$f":"'C - MHQ'!E13","v":22.049999999999983},{"$f":"'C - MHQ'!F13","v":29.759166666666633},{"$f":"'C - MHQ'!G13","v":29.894999999999968},{"$f":"'C - MHQ'!H13","v":29.102499999999971},{"$f":"'C - MHQ'!I13","v":27.407499999999974},{"$f":"'C - MHQ'!J13","v":27.089499999999976},{"$f":"'C - MHQ'!K13","v":27.350749999999987},{"$f":"'C - MHQ'!L13","v":26.347499999999986},{"$f":"'C - MHQ'!M13","v":34.479999999999983},{"$f":"'C - MHQ'!N13","v":49.809166666666705},{"$f":"'C - MHQ'!O13","v":56.942500000000017},{"$f":"'C - MHQ'!P13","v":65.266666666666666},{"$f":"'C - MHQ'!Q13","v":58.290833333333318},{"$f":"'C - u_exist'!V51+'C - u_new'!V51","v":59.418615396950329},{"$f":"'C - u_exist'!W51+'C - u_new'!W51","v":59.408418452433004},{"$f":"'C - u_exist'!X51+'C - u_new'!X51","v":58.049165748272529},{"$f":"'C - u_exist'!Y51+'C - u_new'!Y51","v":58.451945056707174},{"$f":"'C - u_exist'!Z51+'C - u_new'!Z51","v":58.251065249715715},{"$f":"'C - u_exist'!AA51+'C - u_new'!AA51","v":57.889073719350399},{"$f":"'C - u_exist'!AB51+'C - u_new'!AB51","v":58.105248943117857},{"$f":"'C - u_exist'!AC51+'C - u_new'!AC51","v":56.856123239744591},{"$f":"'C - u_exist'!AD51+'C - u_new'!AD51","v":56.982565351759511},{"$f":"'C - u_exist'!AE51+'C - u_new'!AE51","v":57.526062494533356},{"$f":"'C - u_exist'!AF51+'C - u_new'!AF51","v":57.928841802968009},{"$f":"'C - u_exist'!AG51+'C - u_new'!AG51","v":58.615096168984493},{"$f":"'C - u_exist'!AH51+'C - u_new'!AH51","v":57.843187469022403},{"$f":"'C - u_exist'!AI51+'C - u_new'!AI51","v":58.075677804017594},{"$f":"'C - u_exist'!AJ51+'C - u_new'!AJ51","v":58.54677664071837},{"$f":"'C - u_exist'!AK51+'C - u_new'!AK51","v":59.141258506078884},{"$f":"'C - u_exist'!AL51+'C - u_new'!AL51","v":60.292493542085765},{"$f":"'C - u_exist'!AM51+'C - u_new'!AM51","v":59.388024563398339},{"$f":"'C - u_exist'!AN51+'C - u_new'!AN51","v":59.262602145835146},{"$f":"'C - u_exist'!AO51+'C - u_new'!AO51","v":59.49509248083033},null,{"$f":"T51","v":58.290833333333318},{"$f":"S51*(1-'I - assumptions'!$B$117)+T51*'I - assumptions'!$B$117","v":61.778749999999988},{"$f":"T51*(1-'I - assumptions'!$B$117)+U51*'I - assumptions'!$B$117","v":58.85472436514182},{"$f":"U51*(1-'I - assumptions'!$B$117)+V51*'I - assumptions'!$B$117","v":59.413516924691663},{"$f":"V51*(1-'I - assumptions'!$B$117)+W51*'I - assumptions'!$B$117","v":58.728792100352763},{"$f":"W51*(1-'I - assumptions'!$B$117)+X51*'I - assumptions'!$B$117","v":58.250555402489852},{"$f":"X51*(1-'I - assumptions'!$B$117)+Y51*'I - assumptions'!$B$117","v":58.351505153211448},{"$f":"Y51*(1-'I - assumptions'!$B$117)+Z51*'I - assumptions'!$B$117","v":58.070069484533057}]
[1,1,1,1,2,null,"Fixed Charge",{"$f":"'O - CN sum'!H16","v":1004.8849359999999},{"$f":"'O - CN sum'!I16","v":1148.1565007100003},{"$f":"'O - CN sum'!J16","v":1516.7260160000001},{"$f":"'O - CN sum'!K16","v":1878.150684},{"$f":"'O - CN sum'!L16","v":1974.594535},{"$f":"'O - CN sum'!M16","v":2072.6552039999997},{"$f":"'O - CN sum'!N16","v":2161.3725709999999},{"$f":"'O - CN sum'!O16","v":2257.3670975999999},{"$f":"'O - CN sum'!P16","v":2512.8986599999998},{"$f":"'O - CN sum'!Q16","v":2769.028691},{"$f":"'O - CN sum'!R16","v":2940.2712005999997},{"$f":"'O - CN sum'!S16","v":3079.4328481000002},{"$f":"'O - CN sum'!T16","v":3198.210908},{"$f":"'O - CN sum'!U16","v":3289.3895823158664},{"$f":"'O - CN sum'!V16","v":3539.4253324501829},{"$f":"'O - CN sum'!W16","v":3686.8187719105813},{"$f":"'O - CN sum'!X16","v":3751.5982670727358},{"$f":"'O - CN sum'!Y16","v":3763.5817139840374},{"$f":"'O - CN sum'!Z16","v":3749.613885368432},{"$f":"'O - CN sum'!AA16","v":3731.7489477975296},{"$f":"'O - CN sum'!AB16","v":3712.4789168673333},{"$f":"'O - CN sum'!AC16","v":3692.8856907369445},{"$f":"'O - CN sum'!AD16","v":3671.254023584595},{"$f":"'O - CN sum'!AE16","v":3647.5839154102841},{"$f":"'O - CN sum'!AF16","v":3621.8753662140125},{"$f":"'O - CN sum'!AG16","v":3594.1283759957792},{"$f":"'O - CN sum'!AH16","v":3564.3429447555845},{"$f":"'O - CN sum'!AI16","v":3532.5190724934291},{"$f":"'O - CN sum'!AJ16","v":3498.6567592093124},{"$f":"'O - CN sum'!AK16","v":3458.6791228593124},{"$f":"'O - CN sum'!AL16","v":3418.7014865093124},{"$f":"'O - CN sum'!AM16","v":3378.7238501593129},{"$f":"'O - CN sum'!AN16","v":3338.7462138093128},null,{"$f":"S55+(T55-S55)*'I - assumptions'!$B$119","v":3138.8218780500001},{"$f":"AVERAGE(S55:T55)","v":3138.8218780500001},{"$f":"T55+(U55-T55)*'I - assumptions'!$B$119","v":3243.8002451579332},{"$f":"U55+(V55-U55)*'I - assumptions'!$B$119","v":3414.4074573830248},{"$f":"V55+(W55-V55)*'I - assumptions'!$B$119","v":3613.1220521803821},{"$f":"W55+(X55-W55)*'I - assumptions'!$B$119","v":3719.2085194916585},{"$f":"X55+(Y55-X55)*'I - assumptions'!$B$119","v":3757.5899905283868},{"$f":"Y55+(Z55-Y55)*'I - assumptions'!$B$119","v":3756.5977996762349}]
[1,1,4,1,2,null,"Peak 0.2 - 1.4",{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":5988.268},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":7866.4030000000002},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":6827.5280000000002},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":9458.9279999999999},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":14128.768},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":10915.785},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":10235.728999999999},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":12327.89},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":12230.718999999999},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":16257.147000000001},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":15417.977999999999},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":15729.537},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":11076.135},{"$f":"'C - u_exist'!V58+'C - u_new'!V58","v":12066.366214202006},{"$f":"'C - u_exist'!W58+'C - u_new'!W58","v":12394.047063380429},{"$f":"'C - u_exist'!X58+'C - u_new'!X58","v":12517.088257775386},{"$f":"'C - u_exist'!Y58+'C - u_new'!Y58","v":12462.845419194497},{"$f":"'C - u_exist'!Z58+'C - u_new'!Z58","v":12269.884410184797},{"$f":"'C - u_exist'!AA58+'C - u_new'!AA58","v":12022.170490876755},{"$f":"'C - u_exist'!AB58+'C - u_new'!AB58","v":11765.343793059963},{"$f":"'C - u_exist'!AC58+'C - u_new'!AC58","v":11509.690791698109},{"$f":"'C - u_exist'!AD58+'C - u_new'!AD58","v":11256.467795752673},{"$f":"'C - u_exist'!AE58+'C - u_new'!AE58","v":10996.765519825554},{"$f":"'C - u_exist'!AF58+'C - u_new'!AF58","v":10738.088286800563},{"$f":"'C - u_exist'!AG58+'C - u_new'!AG58","v":10472.38436274738},{"$f":"'C - u_exist'!AH58+'C - u_new'!AH58","v":10217.302138246163},{"$f":"'C - u_exist'!AI58+'C - u_new'!AI58","v":9958.636764310666},{"$f":"'C - u_exist'!AJ58+'C - u_new'!AJ58","v":9694.7700610291013},{"$f":"'C - u_exist'!AK58+'C - u_new'!AK58","v":9433.2157351832611},{"$f":"'C - u_exist'!AL58+'C - u_new'!AL58","v":9161.5504474453519},{"$f":"'C - u_exist'!AM58+'C - u_new'!AM58","v":8892.8110705340932},{"$f":"'C - u_exist'!AN58+'C - u_new'!AN58","v":8627.765844670992},{"$f":"'C - u_exist'!AO58+'C - u_new'!AO58","v":8367.3821353014682},null,{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":3869.4229999999998},{"$f":"IF($C58<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A58,'Hist vol month'!$B:$B,$B58,'Hist vol month'!$C:$C,$C58-4,'Hist vol month'!$D:$D,$D58,'Hist vol month'!$E:$E,$E58))/1000","v":16278.2},{"$f":"T58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+U58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":11357.37970647055},{"$f":"U58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+V58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":12159.43387650295},{"$f":"V58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+W58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":12428.993128607512},{"$f":"W58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+X58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":12501.682248556514},{"$f":"X58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+Y58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":12408.040782094738},{"$f":"Y58*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58))+Z58*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A58,'I - assumptions'!$D$121:$D$136,$C58)","v":12199.528893689992}]
[1,1,7,1,2,null,"Off Peak 0.1 - 0.2",{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":1982.5840000000001},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":2230.518},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":2438.413},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":2015.692},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":1657.396},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":2850.9520000000002},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":4960.5680000000002},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":3355.498},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":4596.0709999999999},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":5703.7659999999996},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":6293.0209999999997},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":4391.826},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":4674.4560000000001},{"$f":"'C - u_exist'!V61+'C - u_new'!V61","v":4971.5245141725318},{"$f":"'C - u_exist'!W61+'C - u_new'!W61","v":5134.812758899172},{"$f":"'C - u_exist'!X61+'C - u_new'!X61","v":5240.711024817776},{"$f":"'C - u_exist'!Y61+'C - u_new'!Y61","v":5278.1005119996244},{"$f":"'C - u_exist'!Z61+'C - u_new'!Z61","v":5234.9431150391329},{"$f":"'C - u_exist'!AA61+'C - u_new'!AA61","v":5161.9764960955445},{"$f":"'C - u_exist'!AB61+'C - u_new'!AB61","v":5080.4035781798384},{"$f":"'C - u_exist'!AC61+'C - u_new'!AC61","v":5000.0930760089932},{"$f":"'C - u_exist'!AD61+'C - u_new'!AD61","v":4920.7069381191113},{"$f":"'C - u_exist'!AE61+'C - u_new'!AE61","v":4832.3892689686363},{"$f":"'C - u_exist'!AF61+'C - u_new'!AF61","v":4745.9048596942457},{"$f":"'C - u_exist'!AG61+'C - u_new'!AG61","v":4649.3034616174218},{"$f":"'C - u_exist'!AH61+'C - u_new'!AH61","v":4568.1709248593697},{"$f":"'C - u_exist'!AI61+'C - u_new'!AI61","v":4481.5694747916268},{"$f":"'C - u_exist'!AJ61+'C - u_new'!AJ61","v":4386.9419020652467},{"$f":"'C - u_exist'!AK61+'C - u_new'!AK61","v":4295.0742365601836},{"$f":"'C - u_exist'!AL61+'C - u_new'!AL61","v":4194.3046886710763},{"$f":"'C - u_exist'!AM61+'C - u_new'!AM61","v":4093.2766025311989},{"$f":"'C - u_exist'!AN61+'C - u_new'!AN61","v":3993.112498136572},{"$f":"'C - u_exist'!AO61+'C - u_new'!AO61","v":3895.2262798383776},null,{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":3686.2620000000002},{"$f":"IF($C61<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A61,'Hist vol month'!$B:$B,$B61,'Hist vol month'!$C:$C,$C61-4,'Hist vol month'!$D:$D,$D61,'Hist vol month'!$E:$E,$E61))/1000","v":5354.9049999999997},{"$f":"T61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+U61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":4882.7332816302196},{"$f":"U61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+V61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":5086.0073021871603},{"$f":"V61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+W61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":5209.0589408492087},{"$f":"W61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+X61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":5266.9251147676132},{"$f":"X61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+Y61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":5247.8424910639314},{"$f":"Y61*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61))+Z61*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A61,'I - assumptions'!$D$121:$D$136,$C61)","v":5183.7855930592286}]
[null,null,null,null,null,"Tariff V - SP AusNet Central - New Town Commercial"]
[2,1,3,1,2,null,"Peak 0.1 - 0.2",{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":93.738},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":82.852999999999994},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":83.343999999999994},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":91.150999999999996},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":114.85599999999999},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":117.64},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":91.846999999999994},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":120.301},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":157.434},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":141.35400000000001},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":153.13399999999999},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":179.905},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":196.18899999999999},{"$f":"'C - u_exist'!V67+'C - u_new'!V67","v":206.61122162001874},{"$f":"'C - u_exist'!W67+'C - u_new'!W67","v":230.96337181292662},{"$f":"'C - u_exist'!X67+'C - u_new'!X67","v":245.85874776754318},{"$f":"'C - u_exist'!Y67+'C - u_new'!Y67","v":253.11885751119891},{"$f":"'C - u_exist'!Z67+'C - u_new'!Z67","v":255.43327673167209},{"$f":"'C - u_exist'!AA67+'C - u_new'!AA67","v":255.2156240815672},{"$f":"'C - u_exist'!AB67+'C - u_new'!AB67","v":254.59565928242606},{"$f":"'C - u_exist'!AC67+'C - u_new'!AC67","v":253.85092515863346},{"$f":"'C - u_exist'!AD67+'C - u_new'!AD67","v":253.07909476035104},{"$f":"'C - u_exist'!AE67+'C - u_new'!AE67","v":252.07385621271385},{"$f":"'C - u_exist'!AF67+'C - u_new'!AF67","v":250.88965884871351},{"$f":"'C - u_exist'!AG67+'C - u_new'!AG67","v":249.46614316654166},{"$f":"'C - u_exist'!AH67+'C - u_new'!AH67","v":247.93442796988836},{"$f":"'C - u_exist'!AI67+'C - u_new'!AI67","v":246.18817522341197},{"$f":"'C - u_exist'!AJ67+'C - u_new'!AJ67","v":244.21424167991407},{"$f":"'C - u_exist'!AK67+'C - u_new'!AK67","v":242.06871935097263},{"$f":"'C - u_exist'!AL67+'C - u_new'!AL67","v":239.32187415788462},{"$f":"'C - u_exist'!AM67+'C - u_new'!AM67","v":236.57388709841794},{"$f":"'C - u_exist'!AN67+'C - u_new'!AN67","v":233.83058073846104},{"$f":"'C - u_exist'!AO67+'C - u_new'!AO67","v":231.09937682313881},null,{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":80.536000000000001},{"$f":"IF($C67<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A67,'Hist vol month'!$B:$B,$B67,'Hist vol month'!$C:$C,$C67-4,'Hist vol month'!$D:$D,$D67,'Hist vol month'!$E:$E,$E67))/1000","v":215.78700000000001},{"$f":"T67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+U67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":198.75902198296205},{"$f":"U67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+V67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":212.61623318184877},{"$f":"V67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+W67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":234.63643165021884},{"$f":"W67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+X67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":247.6490226551999},{"$f":"X67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+Y67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":253.68957155771096},{"$f":"Y67*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67))+Z67*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A67,'I - assumptions'!$D$121:$D$136,$C67)","v":255.37960563199553}]
[2,1,6,1,2,null,"Off Peak 0 - 0.1",{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":168.172},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":174.33699999999999},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":159.15},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":166.39400000000001},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":183.148},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":217.803},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":221.26499999999999},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":232.42500000000001},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":274.83699999999999},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":274.78500000000003},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":336.476},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":350.524},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":264.14400000000001},{"$f":"'C - u_exist'!V70+'C - u_new'!V70","v":277.51061727874378},{"$f":"'C - u_exist'!W70+'C - u_new'!W70","v":306.89144378991131},{"$f":"'C - u_exist'!X70+'C - u_new'!X70","v":325.87878651851446},{"$f":"'C - u_exist'!Y70+'C - u_new'!Y70","v":335.81903071491985},{"$f":"'C - u_exist'!Z70+'C - u_new'!Z70","v":338.73456413081249},{"$f":"'C - u_exist'!AA70+'C - u_new'!AA70","v":338.29721944932413},{"$f":"'C - u_exist'!AB70+'C - u_new'!AB70","v":337.1796362262005},{"$f":"'C - u_exist'!AC70+'C - u_new'!AC70","v":335.96730739806162},{"$f":"'C - u_exist'!AD70+'C - u_new'!AD70","v":334.74008569361916},{"$f":"'C - u_exist'!AE70+'C - u_new'!AE70","v":332.96996892644705},{"$f":"'C - u_exist'!AF70+'C - u_new'!AF70","v":331.0707195124258},{"$f":"'C - u_exist'!AG70+'C - u_new'!AG70","v":328.57566984623378},{"$f":"'C - u_exist'!AH70+'C - u_new'!AH70","v":326.48484304990734},{"$f":"'C - u_exist'!AI70+'C - u_new'!AI70","v":323.97950923329392},{"$f":"'C - u_exist'!AJ70+'C - u_new'!AJ70","v":320.95533532372406},{"$f":"'C - u_exist'!AK70+'C - u_new'!AK70","v":317.83720471271306},{"$f":"'C - u_exist'!AL70+'C - u_new'!AL70","v":313.81417023912456},{"$f":"'C - u_exist'!AM70+'C - u_new'!AM70","v":309.74858289930518},{"$f":"'C - u_exist'!AN70+'C - u_new'!AN70","v":305.68495071544805},{"$f":"'C - u_exist'!AO70+'C - u_new'!AO70","v":301.67992371232083},null,{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":189.02099999999999},{"$f":"IF($C70<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A70,'Hist vol month'!$B:$B,$B70,'Hist vol month'!$C:$C,$C70-4,'Hist vol month'!$D:$D,$D70,'Hist vol month'!$E:$E,$E70))/1000","v":329.37700000000001},{"$f":"T70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+U70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":272.19691747296048},{"$f":"U70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+V70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":295.21153339295438},{"$f":"V70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+W70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":318.33065094574209},{"$f":"W70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+X70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":331.86743454407161},{"$f":"X70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+Y70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":337.5755372040507},{"$f":"Y70*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70))+Z70*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A70,'I - assumptions'!$D$121:$D$136,$C70)","v":338.47107931982259}]
[2,1,7,1,2,null,"Off Peak 0.1 - 0.2",{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":146.273},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":141.655},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":104.12},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":125.374},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":141.78100000000001},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":162.90700000000001},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":206.91499999999999},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":173.447},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":178.9},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":183.36699999999999},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":197.93700000000001},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":207.84800000000001},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":88.406999999999996},{"$f":"'C - u_exist'!V71+'C - u_new'!V71","v":94.078555537048445},{"$f":"'C - u_exist'!W71+'C - u_new'!W71","v":106.02224860584276},{"$f":"'C - u_exist'!X71+'C - u_new'!X71","v":113.70870968624693},{"$f":"'C - u_exist'!Y71+'C - u_new'!Y71","v":117.75807064110472},{"$f":"'C - u_exist'!Z71+'C - u_new'!Z71","v":119.07170038177931},{"$f":"'C - u_exist'!AA71+'C - u_new'!AA71","v":119.04582548977126},{"$f":"'C - u_exist'!AB71+'C - u_new'!AB71","v":118.75653698136347},{"$f":"'C - u_exist'!AC71+'C - u_new'!AC71","v":118.42521127826606},{"$f":"'C - u_exist'!AD71+'C - u_new'!AD71","v":118.08660544320756},{"$f":"'C - u_exist'!AE71+'C - u_new'!AE71","v":117.54416597586558},{"$f":"'C - u_exist'!AF71+'C - u_new'!AF71","v":116.9443564572861},{"$f":"'C - u_exist'!AG71+'C - u_new'!AG71","v":116.12197906371298},{"$f":"'C - u_exist'!AH71+'C - u_new'!AH71","v":115.43216456909025},{"$f":"'C - u_exist'!AI71+'C - u_new'!AI71","v":114.58473180853156},{"$f":"'C - u_exist'!AJ71+'C - u_new'!AJ71","v":113.54257732920347},{"$f":"'C - u_exist'!AK71+'C - u_new'!AK71","v":112.45709464766057},{"$f":"'C - u_exist'!AL71+'C - u_new'!AL71","v":111.01889427386757},{"$f":"'C - u_exist'!AM71+'C - u_new'!AM71","v":109.5668192634123},{"$f":"'C - u_exist'!AN71+'C - u_new'!AN71","v":108.11672130288278},{"$f":"'C - u_exist'!AO71+'C - u_new'!AO71","v":106.68883199114907},null,{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":79.682000000000002},{"$f":"IF($C71<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A71,'Hist vol month'!$B:$B,$B71,'Hist vol month'!$C:$C,$C71-4,'Hist vol month'!$D:$D,$D71,'Hist vol month'!$E:$E,$E71))/1000","v":152.91300000000001},{"$f":"T71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+U71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":91.961160550260672},{"$f":"U71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+V71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":101.56323984494857},{"$f":"V71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+W71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":110.83907823302889},{"$f":"W71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+X71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":116.24629904167293},{"$f":"X71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+Y71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":118.58127531069781},{"$f":"Y71*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71))+Z71*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A71,'I - assumptions'!$D$121:$D$136,$C71)","v":119.05548551447941}]
[null,null,null,null,null,"Tariff V - SP AusNet West - New Town Domestic"]
[1,1,3,2,2,null,"Peak 0.1 - 0.2",{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":51161.069000000003},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":60681.173999999999},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":61676.008000000002},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":66269.025999999998},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":82504.793000000005},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":79906.959000000003},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":87160.057000000001},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":83040.506999999998},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":86785.596999999994},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":90775.951000000001},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":89538.917000000001},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":91093.171000000002},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":80263.414999999994},{"$f":"'C - u_exist'!V77+'C - u_new'!V77","v":84273.793456209984},{"$f":"'C - u_exist'!W77+'C - u_new'!W77","v":84061.271299040221},{"$f":"'C - u_exist'!X77+'C - u_new'!X77","v":83509.457119141283},{"$f":"'C - u_exist'!Y77+'C - u_new'!Y77","v":82567.883461485617},{"$f":"'C - u_exist'!Z77+'C - u_new'!Z77","v":81169.461734997749},{"$f":"'C - u_exist'!AA77+'C - u_new'!AA77","v":79659.493768848944},{"$f":"'C - u_exist'!AB77+'C - u_new'!AB77","v":78103.551119503682},{"$f":"'C - u_exist'!AC77+'C - u_new'!AC77","v":76556.395081000766},{"$f":"'C - u_exist'!AD77+'C - u_new'!AD77","v":75029.54099764752},{"$f":"'C - u_exist'!AE77+'C - u_new'!AE77","v":73475.211592170948},{"$f":"'C - u_exist'!AF77+'C - u_new'!AF77","v":71941.843723323545},{"$f":"'C - u_exist'!AG77+'C - u_new'!AG77","v":70376.081946717022},{"$f":"'C - u_exist'!AH77+'C - u_new'!AH77","v":68891.838411910503},{"$f":"'C - u_exist'!AI77+'C - u_new'!AI77","v":67395.778294247561},{"$f":"'C - u_exist'!AJ77+'C - u_new'!AJ77","v":65876.77658881036},{"$f":"'C - u_exist'!AK77+'C - u_new'!AK77","v":64382.544201687131},{"$f":"'C - u_exist'!AL77+'C - u_new'!AL77","v":62862.623441522388},{"$f":"'C - u_exist'!AM77+'C - u_new'!AM77","v":61353.641578304188},{"$f":"'C - u_exist'!AN77+'C - u_new'!AN77","v":59860.549277891696},{"$f":"'C - u_exist'!AO77+'C - u_new'!AO77","v":58389.53620100292},null,{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":19947.885999999999},{"$f":"IF($C77<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A77,'Hist vol month'!$B:$B,$B77,'Hist vol month'!$C:$C,$C77-4,'Hist vol month'!$D:$D,$D77,'Hist vol month'!$E:$E,$E77))/1000","v":88289.354999999996},{"$f":"T77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+U77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":81272.042834893888},{"$f":"U77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+V77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":84220.343198187285},{"$f":"V77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+W77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":83922.487603782385},{"$f":"W77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+X77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":83272.647199557818},{"$f":"X77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+Y77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":82216.174241605899},{"$f":"Y77*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77))+Z77*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A77,'I - assumptions'!$D$121:$D$136,$C77)","v":80789.698144831462}]
[1,1,6,2,2,null,"Off Peak 0 - 0.1",{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":89860.993000000002},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":99725.274999999994},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":103616.52},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":110300.617},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":108897.08500000001},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":122625.893},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":128316.554},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":128795.18799999999},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":142276.106},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":163484.481},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":171706.655},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":161074.834},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":154057.97899999999},{"$f":"'C - u_exist'!V80+'C - u_new'!V80","v":156371.44792458863},{"$f":"'C - u_exist'!W80+'C - u_new'!W80","v":157552.87141867203},{"$f":"'C - u_exist'!X80+'C - u_new'!X80","v":158807.81806056239},{"$f":"'C - u_exist'!Y80+'C - u_new'!Y80","v":159348.67677693773},{"$f":"'C - u_exist'!Z80+'C - u_new'!Z80","v":158214.68327280832},{"$f":"'C - u_exist'!AA80+'C - u_new'!AA80","v":156616.64477643764},{"$f":"'C - u_exist'!AB80+'C - u_new'!AB80","v":154790.89550706744},{"$f":"'C - u_exist'!AC80+'C - u_new'!AC80","v":153001.40988614876},{"$f":"'C - u_exist'!AD80+'C - u_new'!AD80","v":151236.60465962603},{"$f":"'C - u_exist'!AE80+'C - u_new'!AE80","v":149216.77738884988},{"$f":"'C - u_exist'!AF80+'C - u_new'!AF80","v":147265.10099661245},{"$f":"'C - u_exist'!AG80+'C - u_new'!AG80","v":145022.84795568572},{"$f":"'C - u_exist'!AH80+'C - u_new'!AH80","v":143252.57565357161},{"$f":"'C - u_exist'!AI80+'C - u_new'!AI80","v":141327.49577408886},{"$f":"'C - u_exist'!AJ80+'C - u_new'!AJ80","v":139171.6644111741},{"$f":"'C - u_exist'!AK80+'C - u_new'!AK80","v":137104.06481810458},{"$f":"'C - u_exist'!AL80+'C - u_new'!AL80","v":134835.80925920437},{"$f":"'C - u_exist'!AM80+'C - u_new'!AM80","v":132534.07803548133},{"$f":"'C - u_exist'!AN80+'C - u_new'!AN80","v":130232.10079155232},{"$f":"'C - u_exist'!AO80+'C - u_new'!AO80","v":127971.46435679791},null,{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":93769.865999999995},{"$f":"IF($C80<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A80,'Hist vol month'!$B:$B,$B80,'Hist vol month'!$C:$C,$C80-4,'Hist vol month'!$D:$D,$D80,'Hist vol month'!$E:$E,$E80))/1000","v":170450.33799999999},{"$f":"T80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+U80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":155382.14076216763},{"$f":"U80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+V80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":157047.66008337951},{"$f":"V80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+W80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":158271.16607095371},{"$f":"W80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+X80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":159117.38972731243},{"$f":"X80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+Y80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":158699.61215335235},{"$f":"Y80*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80))+Z80*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A80,'I - assumptions'!$D$121:$D$136,$C80)","v":157300.01290534611}]
[1,1,9,2,2,null,"Off Peak > 1.4",{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":698.94799999999998},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":1408.739},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":1250.085},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":1035.5889999999999},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":559.01499999999999},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":888.27499999999998},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":1087.6759999999999},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":1803.423},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":3641.8359999999998},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":4001.6979999999999},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":3811.6219999999998},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":2596.7939999999999},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":2192.0520000000001},{"$f":"'C - u_exist'!V83+'C - u_new'!V83","v":2225.8389298077132},{"$f":"'C - u_exist'!W83+'C - u_new'!W83","v":2250.2886190077115},{"$f":"'C - u_exist'!X83+'C - u_new'!X83","v":2273.564089117493},{"$f":"'C - u_exist'!Y83+'C - u_new'!Y83","v":2284.8846347569593},{"$f":"'C - u_exist'!Z83+'C - u_new'!Z83","v":2270.9337948599386},{"$f":"'C - u_exist'!AA83+'C - u_new'!AA83","v":2249.6745897314922},{"$f":"'C - u_exist'!AB83+'C - u_new'!AB83","v":2225.1626706827301},{"$f":"'C - u_exist'!AC83+'C - u_new'!AC83","v":2201.1796636710742},{"$f":"'C - u_exist'!AD83+'C - u_new'!AD83","v":2177.552360321009},{"$f":"'C - u_exist'!AE83+'C - u_new'!AE83","v":2150.1817386983221},{"$f":"'C - u_exist'!AF83+'C - u_new'!AF83","v":2123.7149764314636},{"$f":"'C - u_exist'!AG83+'C - u_new'!AG83","v":2092.9885258609074},{"$f":"'C - u_exist'!AH83+'C - u_new'!AH83","v":2068.9801821096958},{"$f":"'C - u_exist'!AI83+'C - u_new'!AI83","v":2042.6668807347478},{"$f":"'C - u_exist'!AJ83+'C - u_new'!AJ83","v":2012.9522161194029},{"$f":"'C - u_exist'!AK83+'C - u_new'!AK83","v":1984.4310075976675},{"$f":"'C - u_exist'!AL83+'C - u_new'!AL83","v":1952.833799263766},{"$f":"'C - u_exist'!AM83+'C - u_new'!AM83","v":1920.7278571951704},{"$f":"'C - u_exist'!AN83+'C - u_new'!AN83","v":1888.5920367124734},{"$f":"'C - u_exist'!AO83+'C - u_new'!AO83","v":1857.0261037728581},null,{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":1528.971},{"$f":"IF($C83<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A83,'Hist vol month'!$B:$B,$B83,'Hist vol month'!$C:$C,$C83-4,'Hist vol month'!$D:$D,$D83,'Hist vol month'!$E:$E,$E83))/1000","v":2462.4479999999999},{"$f":"T83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+U83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2213.8257238667616},{"$f":"U83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+V83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2241.5953416598304},{"$f":"V83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+W83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2265.28831450901},{"$f":"W83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+X83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2280.8595266188472},{"$f":"X83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+Y83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2275.8941245994552},{"$f":"Y83*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83))+Z83*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A83,'I - assumptions'!$D$121:$D$136,$C83)","v":2257.2334656282496}]
[2,1,3,2,2,null,"Peak 0.1 - 0.2",{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":1473.5509999999999},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":1638.221},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":1707.7280000000001},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":1851.653},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2204.625},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2314.6439999999998},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2310.192},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2304.6219999999998},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2316.364},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2128.0250000000001},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2208.6370000000002},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2304.203},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2324.7629999999999},{"$f":"'C - u_exist'!V87+'C - u_new'!V87","v":2352.3594894632556},{"$f":"'C - u_exist'!W87+'C - u_new'!W87","v":2361.6465943295648},{"$f":"'C - u_exist'!X87+'C - u_new'!X87","v":2358.3783012135591},{"$f":"'C - u_exist'!Y87+'C - u_new'!Y87","v":2343.2392936448023},{"$f":"'C - u_exist'!Z87+'C - u_new'!Z87","v":2316.9105856771225},{"$f":"'C - u_exist'!AA87+'C - u_new'!AA87","v":2287.9079771763695},{"$f":"'C - u_exist'!AB87+'C - u_new'!AB87","v":2258.2926654910402},{"$f":"'C - u_exist'!AC87+'C - u_new'!AC87","v":2228.6634820480999},{"$f":"'C - u_exist'!AD87+'C - u_new'!AD87","v":2199.2000785415075},{"$f":"'C - u_exist'!AE87+'C - u_new'!AE87","v":2169.2575765478368},{"$f":"'C - u_exist'!AF87+'C - u_new'!AF87","v":2139.3049450644789},{"$f":"'C - u_exist'!AG87+'C - u_new'!AG87","v":2108.8235551189582},{"$f":"'C - u_exist'!AH87+'C - u_new'!AH87","v":2078.9174488151743},{"$f":"'C - u_exist'!AI87+'C - u_new'!AI87","v":2048.6801682519877},{"$f":"'C - u_exist'!AJ87+'C - u_new'!AJ87","v":2018.0028340541037},{"$f":"'C - u_exist'!AK87+'C - u_new'!AK87","v":1987.3472196917371},{"$f":"'C - u_exist'!AL87+'C - u_new'!AL87","v":1955.962886887228},{"$f":"'C - u_exist'!AM87+'C - u_new'!AM87","v":1924.5931282062361},{"$f":"'C - u_exist'!AN87+'C - u_new'!AN87","v":1893.2859606535346},{"$f":"'C - u_exist'!AO87+'C - u_new'!AO87","v":1862.1014091312336},null,{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":557.79999999999995},{"$f":"IF($C87<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A87,'Hist vol month'!$B:$B,$B87,'Hist vol month'!$C:$C,$C87-4,'Hist vol month'!$D:$D,$D87,'Hist vol month'!$E:$E,$E87))/1000","v":2299.0300000000002},{"$f":"T87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+U87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2331.5680351603464},{"$f":"U87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+V87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2354.6496023139212},{"$f":"V87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+W87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2360.8406639376449},{"$f":"W87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+X87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2354.6451641080112},{"$f":"X87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+Y87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2336.7468814963258},{"$f":"Y87*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87))+Z87*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A87,'I - assumptions'!$D$121:$D$136,$C87)","v":2309.7588147661099}]
[2,1,5,2,2,null,"Peak > 1.4",{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":22619.940999999999},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":24104.848000000002},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":23176.143},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":22046.405999999999},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":29491.63},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":28736.973000000002},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":23074.333999999999},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":27669.22},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":29449.126},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":19772.989000000001},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":23993.883999999998},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":27446.949000000001},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":25770.98},{"$f":"'C - u_exist'!V89+'C - u_new'!V89","v":26518.490517034672},{"$f":"'C - u_exist'!W89+'C - u_new'!W89","v":26564.7911110522},{"$f":"'C - u_exist'!X89+'C - u_new'!X89","v":26462.057363300089},{"$f":"'C - u_exist'!Y89+'C - u_new'!Y89","v":26221.339556394767},{"$f":"'C - u_exist'!Z89+'C - u_new'!Z89","v":25853.559946872228},{"$f":"'C - u_exist'!AA89+'C - u_new'!AA89","v":25455.687490678127},{"$f":"'C - u_exist'!AB89+'C - u_new'!AB89","v":25052.455478900236},{"$f":"'C - u_exist'!AC89+'C - u_new'!AC89","v":24650.760492568064},{"$f":"'C - u_exist'!AD89+'C - u_new'!AD89","v":24252.786535762207},{"$f":"'C - u_exist'!AE89+'C - u_new'!AE89","v":23851.165490235795},{"$f":"'C - u_exist'!AF89+'C - u_new'!AF89","v":23451.132525394285},{"$f":"'C - u_exist'!AG89+'C - u_new'!AG89","v":23046.942728669062},{"$f":"'C - u_exist'!AH89+'C - u_new'!AH89","v":22650.89472313123},{"$f":"'C - u_exist'!AI89+'C - u_new'!AI89","v":22252.930870058681},{"$f":"'C - u_exist'!AJ89+'C - u_new'!AJ89","v":21851.861429409582},{"$f":"'C - u_exist'!AK89+'C - u_new'!AK89","v":21452.843961661165},{"$f":"'C - u_exist'!AL89+'C - u_new'!AL89","v":21047.391331967701},{"$f":"'C - u_exist'!AM89+'C - u_new'!AM89","v":20644.057504472075},{"$f":"'C - u_exist'!AN89+'C - u_new'!AN89","v":20243.376562957917},{"$f":"'C - u_exist'!AO89+'C - u_new'!AO89","v":19846.016297796963},null,{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":5828.1509999999998},{"$f":"IF($C89<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A89,'Hist vol month'!$B:$B,$B89,'Hist vol month'!$C:$C,$C89-4,'Hist vol month'!$D:$D,$D89,'Hist vol month'!$E:$E,$E89))/1000","v":27858.07},{"$f":"T89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+U89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":25955.148961188865},{"$f":"U89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+V89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":26529.89789139037},{"$f":"V89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+W89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":26539.479938605287},{"$f":"W89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+X89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":26402.750173063781},{"$f":"X89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+Y89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":26130.727334775587},{"$f":"Y89*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89))+Z89*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A89,'I - assumptions'!$D$121:$D$136,$C89)","v":25755.533557579925}]
[2,1,6,2,2,null,"Off Peak 0 - 0.1",{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":2755.4050000000002},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":3105.4319999999998},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":3259.627},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":3548.3789999999999},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":3543.4189999999999},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":4191.7430000000004},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":4224.0590000000002},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":4238.0150000000003},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":4607.3789999999999},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":4681.9399999999996},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":4908.759},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":4873.6099999999997},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":4959.7340000000004},{"$f":"'C - u_exist'!V90+'C - u_new'!V90","v":5025.1417981261638},{"$f":"'C - u_exist'!W90+'C - u_new'!W90","v":5036.885145953107},{"$f":"'C - u_exist'!X90+'C - u_new'!X90","v":5042.4305401220172},{"$f":"'C - u_exist'!Y90+'C - u_new'!Y90","v":5027.8360768363527},{"$f":"'C - u_exist'!Z90+'C - u_new'!Z90","v":4976.2277019132907},{"$f":"'C - u_exist'!AA90+'C - u_new'!AA90","v":4915.7657485107638},{"$f":"'C - u_exist'!AB90+'C - u_new'!AB90","v":4851.3861370571785},{"$f":"'C - u_exist'!AC90+'C - u_new'!AC90","v":4787.8279932141168},{"$f":"'C - u_exist'!AD90+'C - u_new'!AD90","v":4724.8454687751046},{"$f":"'C - u_exist'!AE90+'C - u_new'!AE90","v":4657.3237802540943},{"$f":"'C - u_exist'!AF90+'C - u_new'!AF90","v":4591.1024902610106},{"$f":"'C - u_exist'!AG90+'C - u_new'!AG90","v":4519.7111252951863},{"$f":"'C - u_exist'!AH90+'C - u_new'!AH90","v":4456.9013568635946},{"$f":"'C - u_exist'!AI90+'C - u_new'!AI90","v":4391.3697739356712},{"$f":"'C - u_exist'!AJ90+'C - u_new'!AJ90","v":4321.7538533454872},{"$f":"'C - u_exist'!AK90+'C - u_new'!AK90","v":4253.8001093354887},{"$f":"'C - u_exist'!AL90+'C - u_new'!AL90","v":4182.2200502987598},{"$f":"'C - u_exist'!AM90+'C - u_new'!AM90","v":4110.1592061368156},{"$f":"'C - u_exist'!AN90+'C - u_new'!AN90","v":4038.2157643383603},{"$f":"'C - u_exist'!AO90+'C - u_new'!AO90","v":3967.1373008468067},null,{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":3022.1109999999999},{"$f":"IF($C90<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A90,'Hist vol month'!$B:$B,$B90,'Hist vol month'!$C:$C,$C90-4,'Hist vol month'!$D:$D,$D90,'Hist vol month'!$E:$E,$E90))/1000","v":5095.576},{"$f":"T90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+U90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":4999.1399012399252},{"$f":"U90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+V90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":5032.2167527638667},{"$f":"V90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+W90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":5040.2260511848508},{"$f":"W90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+X90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":5033.6378885520116},{"$f":"X90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+Y90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":4996.7438434386086},{"$f":"Y90*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90))+Z90*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A90,'I - assumptions'!$D$121:$D$136,$C90)","v":4939.8014984205929}]
[2,1,9,2,2,null,"Off Peak > 1.4",{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JJ:JJ,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KH:KH,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":25280.294000000002},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JK:JK,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KI:KI,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":25295.556},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JL:JL,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KJ:KJ,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":24535.646000000001},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JM:JM,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KK:KK,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":26134.761999999999},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JN:JN,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KL:KL,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":23448.006000000001},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JO:JO,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KM:KM,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":27339.127},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JP:JP,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KN:KN,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":33105.275999999998},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JQ:JQ,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KO:KO,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":28069.972000000002},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JR:JR,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KP:KP,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":30968.370999999999},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JS:JS,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KQ:KQ,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":24556.594000000001},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JT:JT,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KR:KR,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":31929.045999999998},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JU:JU,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KS:KS,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":29264.83},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!JV:JV,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!KT:KT,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":30848.876},{"$f":"'C - u_exist'!V93+'C - u_new'!V93","v":31971.436682566982},{"$f":"'C - u_exist'!W93+'C - u_new'!W93","v":32152.590203258154},{"$f":"'C - u_exist'!X93+'C - u_new'!X93","v":32219.265313979489},{"$f":"'C - u_exist'!Y93+'C - u_new'!Y93","v":32104.592150671182},{"$f":"'C - u_exist'!Z93+'C - u_new'!Z93","v":31723.25540950114},{"$f":"'C - u_exist'!AA93+'C - u_new'!AA93","v":31267.594108665064},{"$f":"'C - u_exist'!AB93+'C - u_new'!AB93","v":30785.72829317777},{"$f":"'C - u_exist'!AC93+'C - u_new'!AC93","v":30309.976915672229},{"$f":"'C - u_exist'!AD93+'C - u_new'!AD93","v":29840.744962805675},{"$f":"'C - u_exist'!AE93+'C - u_new'!AE93","v":29343.175346515793},{"$f":"'C - u_exist'!AF93+'C - u_new'!AF93","v":28854.497612579831},{"$f":"'C - u_exist'!AG93+'C - u_new'!AG93","v":28333.475374183134},{"$f":"'C - u_exist'!AH93+'C - u_new'!AH93","v":27867.933090036207},{"$f":"'C - u_exist'!AI93+'C - u_new'!AI93","v":27385.777725587963},{"$f":"'C - u_exist'!AJ93+'C - u_new'!AJ93","v":26878.307379054302},{"$f":"'C - u_exist'!AK93+'C - u_new'!AK93","v":26382.300273513367},{"$f":"'C - u_exist'!AL93+'C - u_new'!AL93","v":25861.053703678379},{"$f":"'C - u_exist'!AM93+'C - u_new'!AM93","v":25339.146458227449},{"$f":"'C - u_exist'!AN93+'C - u_new'!AN93","v":24820.405245977829},{"$f":"'C - u_exist'!AO93+'C - u_new'!AO93","v":24309.621048597935},null,{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!$JW:$JW,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!$KU:$KU,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":19375.609},{"$f":"IF($C93<=5,SUMIFS('Hist vol month'!$JX:$JX,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93),SUMIFS('Hist vol month'!$KV:$KV,'Hist vol month'!$A:$A,$A93,'Hist vol month'!$B:$B,$B93,'Hist vol month'!$C:$C,$C93-4,'Hist vol month'!$D:$D,$D93,'Hist vol month'!$E:$E,$E93))/1000","v":32110.593000000001},{"$f":"T93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+U93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":31531.167204785052},{"$f":"U93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+V93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":32081.541602330246},{"$f":"V93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+W93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":32193.115265581921},{"$f":"W93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+X93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":32149.567085665258},{"$f":"X93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+Y93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":31872.81607958454},{"$f":"Y93*(1-SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93))+Z93*SUMIFS('I - assumptions'!$E$121:$E$136,'I - assumptions'!$C$121:$C$136,$A93,'I - assumptions'!$D$121:$D$136,$C93)","v":31446.304949049911}]
[0,2,2,0,2,null,"10 - 50",{"$f":"'C - MHQ'!E18","v":9.4058333333333213},{"$f":"'C - MHQ'!F18","v":22.062499999999961},{"$f":"'C - MHQ'!G18","v":33.787499999999945},{"$f":"'C - MHQ'!H18","v":64.958333333333314},{"$f":"'C - MHQ'!I18","v":71.534999999999954},{"$f":"'C - MHQ'!J18","v":65.632499999999837},{"$f":"'C - MHQ'!K18","v":66.958333333333314},{"$f":"'C - MHQ'!L18","v":40.252499999999969},{"$f":"'C - MHQ'!M18","v":25.590833333333322},{"$f":"'C - MHQ'!N18","v":26.436666666666635},{"$f":"'C - MHQ'!O18","v":23.732499999999952},{"$f":"'C - MHQ'!P18","v":24.704999999999952},{"$f":"'C - MHQ'!Q18","v":20.296666666666617},{"$f":"'C - u_exist'!V96+'C - u_new'!V96","v":20.689356482696237},{"$f":"'C - u_exist'!W96+'C - u_new'!W96","v":20.685805941864146},{"$f":"'C - u_exist'!X96+'C - u_new'!X96","v":20.212518848945983},{"$f":"'C - u_exist'!Y96+'C - u_new'!Y96","v":20.352765211813704},{"$f":"'C - u_exist'!Z96+'C - u_new'!Z96","v":20.282819557421448},{"$f":"'C - u_exist'!AA96+'C - u_new'!AA96","v":20.156775357882104},{"$f":"'C - u_exist'!AB96+'C - u_new'!AB96","v":20.232046823522502},{"$f":"'C - u_exist'!AC96+'C - u_new'!AC96","v":19.797105571590961},{"$f":"'C - u_exist'!AD96+'C - u_new'!AD96","v":19.84113227790893},{"$f":"'C - u_exist'!AE96+'C - u_new'!AE96","v":20.030376104259553},{"$f":"'C - u_exist'!AF96+'C - u_new'!AF96","v":20.170622467127274},{"$f":"'C - u_exist'!AG96+'C - u_new'!AG96","v":20.409573865127211},{"$f":"'C - u_exist'!AH96+'C - u_new'!AH96","v":20.140797924137679},{"$f":"'C - u_exist'!AI96+'C - u_new'!AI96","v":20.221750255109431},{"$f":"'C - u_exist'!AJ96+'C - u_new'!AJ96","v":20.385785241552181},{"$f":"'C - u_exist'!AK96+'C - u_new'!AK96","v":20.592781772063276},{"$f":"'C - u_exist'!AL96+'C - u_new'!AL96","v":20.993637832006716},{"$f":"'C - u_exist'!AM96+'C - u_new'!AM96","v":20.678704860199957},{"$f":"'C - u_exist'!AN96+'C - u_new'!AN96","v":20.635033207965197},{"$f":"'C - u_exist'!AO96+'C - u_new'!AO96","v":20.715985538936945},null,{"$f":"T96","v":20.296666666666617},{"$f":"S96*(1-'I - assumptions'!$B$117)+T96*'I - assumptions'!$B$117","v":22.500833333333283},{"$f":"T96*(1-'I - assumptions'!$B$117)+U96*'I - assumptions'!$B$117","v":20.493011574681425},{"$f":"U96*(1-'I - assumptions'!$B$117)+V96*'I - assumptions'!$B$117","v":20.687581212280193},{"$f":"V96*(1-'I - assumptions'!$B$117)+W96*'I - assumptions'!$B$117","v":20.449162395405065},{"$f":"W96*(1-'I - assumptions'!$B$117)+X96*'I - assumptions'!$B$117","v":20.282642030379844},{"$f":"X96*(1-'I - assumptions'!$B$117)+Y96*'I - assumptions'!$B$117","v":20.317792384617576},{"$f":"Y96*(1-'I - assumptions'!$B$117)+Z96*'I - assumptions'!$B$117","v":20.219797457651776}]
[0,3,2,1,2,null,"10 - 50",{"$f":"'C - MHQ'!E22","v":0},{"$f":"'C - MHQ'!F22","v":0},{"$f":"'C - MHQ'!G22","v":0},{"$f":"'C - MHQ'!H22","v":0},{"$f":"'C - MHQ'!I22","v":0},{"$f":"'C - MHQ'!J22","v":0},{"$f":"'C - MHQ'!K22","v":0},{"$f":"'C - MHQ'!L22","v":0},{"$f":"'C - MHQ'!M22","v":0},{"$f":"'C - MHQ'!N22","v":0},{"$f":"'C - MHQ'!O22","v":0},{"$f":"'C - MHQ'!P22","v":0},{"$f":"'C - MHQ'!Q22","v":0},{"$f":"'C - u_exist'!V100+'C - u_new'!V100","v":0},{"$f":"'C - u_exist'!W100+'C - u_new'!W100","v":0},{"$f":"'C - u_exist'!X100+'C - u_new'!X100","v":0},{"$f":"'C - u_exist'!Y100+'C - u_new'!Y100","v":0},{"$f":"'C - u_exist'!Z100+'C - u_new'!Z100","v":0},{"$f":"'C - u_exist'!AA100+'C - u_new'!AA100","v":0},{"$f":"'C - u_exist'!AB100+'C - u_new'!AB100","v":0},{"$f":"'C - u_exist'!AC100+'C - u_new'!AC100","v":0},{"$f":"'C - u_exist'!AD100+'C - u_new'!AD100","v":0},{"$f":"'C - u_exist'!AE100+'C - u_new'!AE100","v":0},{"$f":"'C - u_exist'!AF100+'C - u_new'!AF100","v":0},{"$f":"'C - u_exist'!AG100+'C - u_new'!AG100","v":0},{"$f":"'C - u_exist'!AH100+'C - u_new'!AH100","v":0},{"$f":"'C - u_exist'!AI100+'C - u_new'!AI100","v":0},{"$f":"'C - u_exist'!AJ100+'C - u_new'!AJ100","v":0},{"$f":"'C - u_exist'!AK100+'C - u_new'!AK100","v":0},{"$f":"'C - u_exist'!AL100+'C - u_new'!AL100","v":0},{"$f":"'C - u_exist'!AM100+'C - u_new'!AM100","v":0},{"$f":"'C - u_exist'!AN100+'C - u_new'!AN100","v":0},{"$f":"'C - u_exist'!AO100+'C - u_new'!AO100","v":0},null,{"$f":"T100","v":0},{"$f":"S100*(1-'I - assumptions'!$B$117)+T100*'I - assumptions'!$B$117","v":0},{"$f":"T100*(1-'I - assumptions'!$B$117)+U100*'I - assumptions'!$B$117","v":0},{"$f":"U100*(1-'I - assumptions'!$B$117)+V100*'I - assumptions'!$B$117","v":0},{"$f":"V100*(1-'I - assumptions'!$B$117)+W100*'I - assumptions'!$B$117","v":0},{"$f":"W100*(1-'I - assumptions'!$B$117)+X100*'I - assumptions'!$B$117","v":0},{"$f":"X100*(1-'I - assumptions'!$B$117)+Y100*'I - assumptions'!$B$117","v":0},{"$f":"Y100*(1-'I - assumptions'!$B$117)+Z100*'I - assumptions'!$B$117","v":0}]
[null,null,null,null,null,"Tariff M - SP AusNet New Town West"]
[0,3,3,2,2,null,"> 50",{"$f":"'C - MHQ'!E27","v":0},{"$f":"'C - MHQ'!F27","v":0},{"$f":"'C - MHQ'!G27","v":0},{"$f":"'C - MHQ'!H27","v":0},{"$f":"'C - MHQ'!I27","v":0},{"$f":"'C - MHQ'!J27","v":0},{"$f":"'C - MHQ'!K27","v":0},{"$f":"'C - MHQ'!L27","v":0},{"$f":"'C - MHQ'!M27","v":0},{"$f":"'C - MHQ'!N27","v":0},{"$f":"'C - MHQ'!O27","v":0},{"$f":"'C - MHQ'!P27","v":0},{"$f":"'C - MHQ'!Q27","v":0},{"$f":"'C - u_exist'!V105+'C - u_new'!V105","v":0},{"$f":"'C - u_exist'!W105+'C - u_new'!W105","v":0},{"$f":"'C - u_exist'!X105+'C - u_new'!X105","v":0},{"$f":"'C - u_exist'!Y105+'C - u_new'!Y105","v":0},{"$f":"'C - u_exist'!Z105+'C - u_new'!Z105","v":0},{"$f":"'C - u_exist'!AA105+'C - u_new'!AA105","v":0},{"$f":"'C - u_exist'!AB105+'C - u_new'!AB105","v":0},{"$f":"'C - u_exist'!AC105+'C - u_new'!AC105","v":0},{"$f":"'C - u_exist'!AD105+'C - u_new'!AD105","v":0},{"$f":"'C - u_exist'!AE105+'C - u_new'!AE105","v":0},{"$f":"'C - u_exist'!AF105+'C - u_new'!AF105","v":0},{"$f":"'C - u_exist'!AG105+'C - u_new'!AG105","v":0},{"$f":"'C - u_exist'!AH105+'C - u_new'!AH105","v":0},{"$f":"'C - u_exist'!AI105+'C - u_new'!AI105","v":0},{"$f":"'C - u_exist'!AJ105+'C - u_new'!AJ105","v":0},{"$f":"'C - u_exist'!AK105+'C - u_new'!AK105","v":0},{"$f":"'C - u_exist'!AL105+'C - u_new'!AL105","v":0},{"$f":"'C - u_exist'!AM105+'C - u_new'!AM105","v":0},{"$f":"'C - u_exist'!AN105+'C - u_new'!AN105","v":0},{"$f":"'C - u_exist'!AO105+'C - u_new'!AO105","v":0},null,{"$f":"T105","v":0},{"$f":"S105*(1-'I - assumptions'!$B$117)+T105*'I - assumptions'!$B$117","v":0},{"$f":"T105*(1-'I - assumptions'!$B$117)+U105*'I - assumptions'!$B$117","v":0},{"$f":"U105*(1-'I - assumptions'!$B$117)+V105*'I - assumptions'!$B$117","v":0},{"$f":"V105*(1-'I - assumptions'!$B$117)+W105*'I - assumptions'!$B$117","v":0},{"$f":"W105*(1-'I - assumptions'!$B$117)+X105*'I - assumptions'!$B$117","v":0},{"$f":"X105*(1-'I - assumptions'!$B$117)+Y105*'I - assumptions'!$B$117","v":0},{"$f":"Y105*(1-'I - assumptions'!$B$117)+Z105*'I - assumptions'!$B$117","v":0}]
[null,null,null,null,null,"Commercial",null,{"$f":"SUM(H14:H21,H34:H41,H66:H73,H86:H93)","v":5853026.0139999976},5956040.540000001,5799752.3180000018,5746182.5630000001,6216116.2489999998,{"$f":"SUM(M14:M21,M34:M41,M66:M73,M86:M93)","v":6130908.7920000013},{"$f":"SUM(N14:N21,N34:N41,N66:N73,N86:N93)","v":6060091.102},{"$f":"SUM(O14:O21,O34:O41,O66:O73,O86:O93)","v":6031244.1099999994},{"$f":"SUM(P14:P21,P34:P41,P66:P73,P86:P93)","v":6183764.9410000006},{"$f":"SUM(Q14:Q21,Q34:Q41,Q66:Q73,Q86:Q93)","v":5433183.8460000008},{"$f":"SUM(R14:R21,R34:R41,R66:R73,R86:R93)","v":5830966.4699999997},6148876.2950000009,6027428.5560000017,{"$f":"SUM(U14:U21,U34:U41,U66:U73,U86:U93)","v":6236381.1883770237},6245207.7462855438,6237113.6102843601,6196172.0588353574,6120827.3308827616,{"$f":"SUM(Z14:Z21,Z34:Z41,Z66:Z73,Z86:Z93)","v":6035826.4570517102},5960071.3410759503,5862002.4326348659,5776212.0214269906,5687230.9217116088,5599245.4366158573,5507212.6015456952,5422094.8203639602,5338965.6531989165,5246454.3905865112,5158598.0595445186,5067638.7567997919,4976598.0719344839,4898434.7996308245,4809983.5312448936,null,{"$f":"SUM(AP14:AP21,AP34:AP41,AP66:AP73,AP86:AP93)","v":2751037.8149999999},6266461.5610000007,{"$f":"SUM(AR14:AR21,AR34:AR41,AR66:AR73,AR86:AR93)","v":6127278.6503935466},{"$f":"SUM(AS14:AS21,AS34:AS41,AS66:AS73,AS86:AS93)","v":6241480.0539419791},{"$f":"SUM(AT14:AT21,AT34:AT41,AT66:AT73,AT86:AT93)","v":6244192.8496324969},{"$f":"SUM(AU14:AU21,AU34:AU41,AU66:AU73,AU86:AU93)","v":6221032.8935012249},{"$f":"SUM(AV14:AV21,AV34:AV41,AV66:AV73,AV86:AV93)","v":6162746.1855439181},{"$f":"SUM(AW14:AW21,AW34:AW41,AW66:AW73,AW86:AW93)","v":6082422.5602911897}]
[null,null,null,null,null,"Total customer numbers"]
[null,null,null,null,null,"Total residential customer numbers",null,{"$f":"SUM(H3,H23,H55,H75)","v":578152.63515801996},594840.89679159992,607647.00524840003,620712.20952460018,{"$f":"SUM(L3,L23,L55,L75)","v":634305.54150419997},649740.49664355,664315.63998863997,681254.78061910009,701076.51800606016,723488.46382619988,741923.00458599988,754806.63206199987,{"$f":"SUM(T3,T23,T55,T75)","v":775609.73348399997},787079.21288328397,791947.23431217205,792019.24563033553,787764.0018890897,780215.32319461007,{"$f":"SUM(Z3,Z23,Z55,Z75)","v":771905.67351328116},763451.49580352532,754937.79515006498,746401.23314065591,737791.55820920283,729109.29294067738,720355.4522865531,711531.193960862,702760.81808630575,693919.05971327878,685006.04194067966,675894.52993142093,666775.72280142119,657796.06077487243,648807.45550279866,null,{"$f":"SUM(AP3,AP23,AP55,AP75)","v":765208.18277299986},{"$f":"SUM(AQ3,AQ23,AQ55,AQ75)","v":765208.18277299986},781344.47318364191,789513.22359772795,791983.23997125379,789891.62375971256,783989.66254184989,{"$f":"SUM(AW3,AW23,AW55,AW75)","v":776060.49835394579}]
[null,null,null,null,null,"Per cent change"]
[null,null,null,null,null,"Commercial usage",null,null,{"$f":"I109/H109*100-100","v":1.7600216666319426},-2.6240288485343228,-0.92365590912811513,8.1781892734479129,{"$f":"M109/L109*100-100","v":-1.3707507000646331},{"$f":"N109/M109*100-100","v":-1.1550928647382364},{"$f":"O109/N109*100-100","v":-0.47601581419263539},{"$f":"P109/O109*100-100","v":2.5288452634028857},{"$f":"Q109/P109*100-100","v":-12.137930567564879},{"$f":"R109/Q109*100-100","v":7.3213540214151323},5.4520948908835152,-1.9751208704386443,{"$f":"U109/T109*100-100","v":3.4666961281361068},0.14153332905580385,-0.12960555244936245,-0.65641824098720747,-1.2159883108016487,{"$f":"Z109/Y109*100-100","v":-1.388715433977012},-1.2550910221624179,-1.6454317881265581,-1.4635000956373432,-1.5404749580746824,-1.5470707327859259,-1.6436649565014534,-1.5455691897175825,-1.5331559096464389,-1.7327562794298217,-1.6745848624859718,-1.7632562509194258,-1.7965109439410725,-1.5706165371172176,-1.8057047200586851]
[null,null,null,null,null,"Commercial customer numbers",null,null,{"$f":"I114/H114*100-100","v":1.0159800505938676},1.0027669562256278,0.92029498168679424,0.33284040611818,{"$f":"M114/L114*100-100","v":-0.46481843748055951},-0.26890913079429879,4.9276819984427789E-2,0.30309479519306137,-0.41648313613580967,2.3573437924934666,0.61799706162560142,{"$f":"T114/S114*100-100","v":0.35045632174903574},0.53232253059181289,3.6897285975527438E-2,-0.38595277407648609,-0.78344259508233449,-1.1246831606811725,{"$f":"Z114/Y114*100-100","v":-1.1849229109990631},-1.208280028093057,-1.2268774264016002,-1.2436387848226786,-1.2640972816073486,-1.285104876198389,-1.3066519918636885,-1.3287523823777008,-1.3428068684205385,-1.3660839081998546,-1.3900649395476137,-1.42394085005769,-1.4450499077561574,-1.4557851585479824,-1.4779730904053423]
[null,null,null,null,null,"Tariff D",null,null,{"$f":"I110/H110*100-100","v":0.8359696941318191},-2.5886956642258809,-8.8824668688064321,-4.4818326896537144,{"$f":"M110/L110*100-100","v":-1.9468418526941633},7.2072844835654877,1.9850151533543396,-5.8270161091499517,-1.9400212849468943,-2.3926587833260413,3.1356454087810874,{"$f":"T110/S110*100-100","v":-19.88782286923994},1.9347502842648652,-1.716119510562919E-2,-2.2879799522837061,0.69385890949973827,-0.34366659107165276,{"$f":"Z110/Y110*100-100","v":-0.62143332283022801},0.37343009635202407,-2.1497639646912177,0.22238961225291121,0.95379549765578986,0.70016839493041516,1.1846505896848925,-1.3169110867560789,0.4019320946303111,0.81118095304984195,1.0153964051832389,1.9465852859532191,-1.5001352996888215,-0.21119142871860674,0.3923053098867797]
[]
[null,null,null,null,null,"Actual usage per connection","Residential",{"$f":"H108/H113","v":49.91617759575243},51.67362066191086,47.552057552210051,45.666038859956736,51.086122084250221,48.775635857258358,49.083670969356668,46.700016010292089,46.530302998563705,49.421309254751876,{"$f":"R108/R113","v":47.407443184251569},45.250541864865959,38.050030618406105]
[null,null,null,null,null,null,"Commercial",{"$f":"H109/H114","v":359.02915215172936},361.67361128025487,348.68667660892947,342.31569733201593,369.08246738918206,365.72321582091149,362.47349738144106,360.57038859034549,368.57153464537254,325.18893475213116,{"$f":"R109/R114","v":340.95957844638565},357.34066340301496,349.05945246375632]
[null,null,null,null,null,null,"Actual EDD",{"$f":"'I - drivers'!P2","v":1700.6125263160036},{"$f":"'I - drivers'!Q2","v":1862.7630576881165},{"$f":"'I - drivers'!R2","v":1680.5293649462958},{"$f":"'I - drivers'!S2","v":1606.5045950755084},{"$f":"'I - drivers'!T2","v":1807.3154080729541},{"$f":"'I - drivers'!U2","v":1702.8628292966944},{"$f":"'I - drivers'!V2","v":1793.2733756831767},{"$f":"'I - drivers'!W2","v":1749.4335589774189},{"$f":"'I - drivers'!X2","v":1738.864850291546},{"$f":"'I - drivers'!Y2","v":1868.3086142908651},{"$f":"'I - drivers'!Z2","v":1877.0372417114413},{"$f":"'I - drivers'!AA2","v":1871.9949077713406},{"$f":"'I - drivers'!AB2","v":1657.2189558151645},{"$f":"'I - drivers'!AC2","v":1700.8842836531182},{"$f":"'I - drivers'!AD2","v":1692.7600249200036},{"$f":"'I - drivers'!AE2","v":1684.635766186889},{"$f":"'I - drivers'!AF2","v":1676.5115074537744},{"$f":"'I - drivers'!AG2","v":1668.3872487206597},{"$f":"'I - drivers'!AH2","v":1660.2629899875451},{"$f":"'I - drivers'!AI2","v":1652.1387312544305},{"$f":"'I - drivers'!AJ2","v":1644.0144725213158},{"$f":"'I - drivers'!AK2","v":1635.8902137882012},{"$f":"'I - drivers'!AL2","v":1627.7659550550866},{"$f":"'I - drivers'!AM2","v":1619.6416963219719},{"$f":"'I - drivers'!AN2","v":1611.5174375888573},{"$f":"'I - drivers'!AO2","v":1603.3931788557427},{"$f":"'I - drivers'!AP2","v":1595.2689201226281},{"$f":"'I - drivers'!AQ2","v":1587.1446613895134},{"$f":"'I - drivers'!AR2","v":1579.0204026563988},{"$f":"'I - drivers'!AS2","v":1570.8961439232842},{"$f":"'I - drivers'!AT2","v":1562.7718851901695},{"$f":"'I - drivers'!AU2","v":1554.6476264570549},{"$f":"'I - drivers'!AV2","v":1546.5233677239403}]

{"sheet":"C - u_exist","index":12,"n_rows":125,"n_cols":41,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Res","Cla","Blo","Reg","New","Code","Outputs",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"Z1+1","v":2029},{"$f":"AA1+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,null,null,null,null,null,"Tariff V - SP AusNet Central - Domestic"]
[1,1,1,1,1,{"$f":"E3+D3*10+C3*100+B3*1000+A3*10000","v":11111},null,"Fixed Charge",445574.48307743255,454589.63897732331,464774.29597831448,476981.00666908716,486958.22938668792,{"$f":"'C - tariff volumes'!M3","v":499178.27015215013},{"$f":"'C - tariff volumes'!N3","v":511288.74411663995},{"$f":"'C - tariff volumes'!O3","v":525378.96467200015},{"$f":"'C - tariff volumes'!P3","v":541826.62782070017},{"$f":"'C - tariff volumes'!Q3","v":560241.03469949996},{"$f":"'C - tariff volumes'!R3","v":575343.09576629987},{"$f":"'C - tariff volumes'!S3","v":585864.25640119985},{"$f":"'C - tariff volumes'!T3","v":603303.15017199994},{"$f":"$U3-'O - CN sum'!BS12","v":601191.58914639801},{"$f":"$U3-'O - CN sum'!BT12","v":598175.07339553791},{"$f":"$U3-'O - CN sum'!BU12","v":593650.299769248},{"$f":"$U3-'O - CN sum'!BV12","v":587617.26826752804},{"$f":"$U3-'O - CN sum'!BW12","v":580075.97889037803},{"$f":"$U3-'O - CN sum'!BX12","v":572534.68951322802},{"$f":"$U3-'O - CN sum'!BY12","v":564993.40013607813},{"$f":"$U3-'O - CN sum'!BZ12","v":557452.11075892812},{"$f":"$U3-'O - CN sum'!CA12","v":549910.82138177811},{"$f":"$U3-'O - CN sum'!CB12","v":542369.5320046281},{"$f":"$U3-'O - CN sum'!CC12","v":534828.2426274782},{"$f":"$U3-'O - CN sum'!CD12","v":527286.9532503282},{"$f":"$U3-'O - CN sum'!CE12","v":519745.66387317824},{"$f":"$U3-'O - CN sum'!CF12","v":512204.37449602829},{"$f":"$U3-'O - CN sum'!CG12","v":504663.08511887834},{"$f":"$U3-'O - CN sum'!CH12","v":497121.79574172839},{"$f":"$U3-'O - CN sum'!CI12","v":489580.50636457838},{"$f":"$U3-'O - CN sum'!CJ12","v":482039.21698742843},{"$f":"$U3-'O - CN sum'!CK12","v":474497.92761027848},{"$f":"$U3-'O - CN sum'!CL12","v":466956.63823312847}]
[1,1,2,1,1,{"$f":"E4+D4*10+C4*100+B4*1000+A4*10000","v":11211},null,"Peak 0 - 0.1",4709657.2019999996,4844779.0559999999,4860631.9950000001,4730745.03,5102535.273,{"$f":"'C - tariff volumes'!M4","v":5175140.2390000001},{"$f":"'C - tariff volumes'!N4","v":5472666.551},{"$f":"'C - tariff volumes'!O4","v":5350606.477},{"$f":"'C - tariff volumes'!P4","v":5416825.5140000004},{"$f":"'C - tariff volumes'!Q4","v":5639401.0300000003},{"$f":"'C - tariff volumes'!R4","v":5584550.5729999999},{"$f":"'C - tariff volumes'!S4","v":5639296.5279999999},{"$f":"'C - tariff volumes'!T4","v":5492435.7920000004},{"$f":"($U4*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*V$3/$U$3","v":5510294.5239387751},{"$f":"($U4*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*W$3/$U$3","v":5474933.4671217808},{"$f":"($U4*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*X$3/$U$3","v":5438396.3133650888},{"$f":"($U4*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*Y$3/$U$3","v":5390676.7080689957},{"$f":"($U4*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*Z$3/$U$3","v":5320078.7272610711},{"$f":"($U4*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AA$3/$U$3","v":5247244.001441434},{"$f":"($U4*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AB$3/$U$3","v":5172778.004745014},{"$f":"($U4*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AC$3/$U$3","v":5098991.4767309939},{"$f":"($U4*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AD$3/$U$3","v":5025498.1470977161},{"$f":"($U4*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AE$3/$U$3","v":4949814.837660946},{"$f":"($U4*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AF$3/$U$3","v":4875116.0894277245},{"$f":"($U4*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AG$3/$U$3","v":4797892.7787641063},{"$f":"($U4*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AH$3/$U$3","v":4725594.6262283856},{"$f":"($U4*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AI$3/$U$3","v":4652094.9707361842},{"$f":"($U4*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AJ$3/$U$3","v":4576661.1225676667},{"$f":"($U4*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AK$3/$U$3","v":4502399.0250735097},{"$f":"($U4*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AL$3/$U$3","v":4426858.7158833314},{"$f":"($U4*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AM$3/$U$3","v":4351128.185381081},{"$f":"($U4*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AN$3/$U$3","v":4275530.4595837202},{"$f":"($U4*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A4,OFFSET('I - coeff'!$W$3,($C4-2),0),OFFSET('I - coeff'!$W$13,($C4-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A4,OFFSET('I - coeff'!$X$3,($C4-2),0),OFFSET('I - coeff'!$X$13,($C4-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A4,OFFSET('I - coeff'!$Y$3,($C4-2),0),OFFSET('I - coeff'!$Y$13,($C4-2),0))\n)+$U4)*AO$3/$U$3","v":4200468.1377786724}]
[1,1,3,1,1,11311,null,"Peak 0.1 - 0.2",3423257.37,3719596.662,3410488.7239999999,3491961.2719999999,3833486.0660000001,{"$f":"'C - tariff volumes'!M5","v":3878355.8130000001},{"$f":"'C - tariff volumes'!N5","v":4341291.6689999998},{"$f":"'C - tariff volumes'!O5","v":3854064.2239999999},{"$f":"'C - tariff volumes'!P5","v":3862435.585},{"$f":"'C - tariff volumes'!Q5","v":3976798.0419999999},{"$f":"'C - tariff volumes'!R5","v":3842291.3909999998},{"$f":"'C - tariff volumes'!S5","v":3896673.0970000001},{"$f":"'C - tariff volumes'!T5","v":3218522.3829999999},{"$f":"($U5*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*V$3/$U$3","v":3349489.4793350445},{"$f":"($U5*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*W$3/$U$3","v":3305855.7612325363},{"$f":"($U5*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*X$3/$U$3","v":3261568.0324572972},{"$f":"($U5*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*Y$3/$U$3","v":3210931.3940107869},{"$f":"($U5*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*Z$3/$U$3","v":3147260.873082099},{"$f":"($U5*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AA$3/$U$3","v":3082842.1139992788},{"$f":"($U5*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AB$3/$U$3","v":3018029.9196456722},{"$f":"($U5*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AC$3/$U$3","v":2954178.3644746109},{"$f":"($U5*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AD$3/$U$3","v":2891061.0972534465},{"$f":"($U5*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AE$3/$U$3","v":2827222.9959070892},{"$f":"($U5*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AF$3/$U$3","v":2764524.3154615164},{"$f":"($U5*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AG$3/$U$3","v":2700908.7382121091},{"$f":"($U5*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AH$3/$U$3","v":2640741.7393818791},{"$f":"($U5*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AI$3/$U$3","v":2580433.1457617315},{"$f":"($U5*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AJ$3/$U$3","v":2519553.607177644},{"$f":"($U5*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AK$3/$U$3","v":2459923.1809908804},{"$f":"($U5*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AL$3/$U$3","v":2400106.2093211836},{"$f":"($U5*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AM$3/$U$3","v":2340740.2456213096},{"$f":"($U5*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AN$3/$U$3","v":2282014.5804911419},{"$f":"($U5*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A5,OFFSET('I - coeff'!$W$3,($C5-2),0),OFFSET('I - coeff'!$W$13,($C5-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A5,OFFSET('I - coeff'!$X$3,($C5-2),0),OFFSET('I - coeff'!$X$13,($C5-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A5,OFFSET('I - coeff'!$Y$3,($C5-2),0),OFFSET('I - coeff'!$Y$13,($C5-2),0))\n)+$U5)*AO$3/$U$3","v":2224165.1338152294}]
[1,1,4,1,1,11411,null,"Peak 0.2 - 1.4",4647118.3380000005,5727415.3439999996,4484036.7189999996,5034413.0089999996,6451257.0549999997,{"$f":"'C - tariff volumes'!M6","v":5744575.6030000001},{"$f":"'C - tariff volumes'!N6","v":5799021.0959999999},{"$f":"'C - tariff volumes'!O6","v":6100328.3880000003},{"$f":"'C - tariff volumes'!P6","v":5818211.0760000004},{"$f":"'C - tariff volumes'!Q6","v":6032737.2369999997},{"$f":"'C - tariff volumes'!R6","v":5678347.0080000004},{"$f":"'C - tariff volumes'!S6","v":6064379.3890000004},{"$f":"'C - tariff volumes'!T6","v":3852178.6669999999},{"$f":"($U6*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*V$3/$U$3","v":4122953.6832099836},{"$f":"($U6*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*W$3/$U$3","v":4049048.8763231132},{"$f":"($U6*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*X$3/$U$3","v":3974394.5799359172},{"$f":"($U6*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*Y$3/$U$3","v":3892334.3652379727},{"$f":"($U6*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*Z$3/$U$3","v":3795026.8058439121},{"$f":"($U6*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AA$3/$U$3","v":3697355.9319024556},{"$f":"($U6*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AB$3/$U$3","v":3599746.3991827983},{"$f":"($U6*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AC$3/$U$3","v":3503818.8696229151},{"$f":"($U6*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AD$3/$U$3","v":3409302.4284097659},{"$f":"($U6*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AE$3/$U$3","v":3314455.4719288643},{"$f":"($U6*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AF$3/$U$3","v":3221504.4985150034},{"$f":"($U6*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AG$3/$U$3","v":3127988.3467246131},{"$f":"($U6*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AH$3/$U$3","v":3039131.9578581592},{"$f":"($U6*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AI$3/$U$3","v":2950638.3325472455},{"$f":"($U6*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AJ$3/$U$3","v":2861993.591009717},{"$f":"($U6*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AK$3/$U$3","v":2775376.1198793938},{"$f":"($U6*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AL$3/$U$3","v":2689067.6118085785},{"$f":"($U6*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AM$3/$U$3","v":2603831.140505489},{"$f":"($U6*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AN$3/$U$3","v":2519893.2637267476},{"$f":"($U6*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A6,OFFSET('I - coeff'!$W$3,($C6-2),0),OFFSET('I - coeff'!$W$13,($C6-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A6,OFFSET('I - coeff'!$X$3,($C6-2),0),OFFSET('I - coeff'!$X$13,($C6-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A6,OFFSET('I - coeff'!$Y$3,($C6-2),0),OFFSET('I - coeff'!$Y$13,($C6-2),0))\n)+$U6)*AO$3/$U$3","v":2437536.3487944487}]
[1,1,5,1,1,11511,null,"Peak > 1.4",59060.624000000003,63687.438999999998,65162.245999999999,73846.679999999993,87376.163,{"$f":"'C - tariff volumes'!M7","v":82963.073000000004},{"$f":"'C - tariff volumes'!N7","v":71003.941000000006},{"$f":"'C - tariff volumes'!O7","v":70549.089000000007},{"$f":"'C - tariff volumes'!P7","v":79110.494999999995},{"$f":"'C - tariff volumes'!Q7","v":77726.47},{"$f":"'C - tariff volumes'!R7","v":55163.377999999997},{"$f":"'C - tariff volumes'!S7","v":66970.462},{"$f":"'C - tariff volumes'!T7","v":59660.684999999998},{"$f":"($U7*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*V$3/$U$3","v":59539.57979070134},{"$f":"($U7*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*W$3/$U$3","v":59215.388288583039},{"$f":"($U7*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*X$3/$U$3","v":58878.329655675916},{"$f":"($U7*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*Y$3/$U$3","v":58419.270268150256},{"$f":"($U7*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*Z$3/$U$3","v":57710.723831348761},{"$f":"($U7*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AA$3/$U$3","v":56976.410336396395},{"$f":"($U7*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AB$3/$U$3","v":56222.906647003132},{"$f":"($U7*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AC$3/$U$3","v":55475.312793497607},{"$f":"($U7*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AD$3/$U$3","v":54729.432977937977},{"$f":"($U7*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AE$3/$U$3","v":53958.294083649016},{"$f":"($U7*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AF$3/$U$3","v":53196.37904283301},{"$f":"($U7*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AG$3/$U$3","v":52405.570574254554},{"$f":"($U7*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AH$3/$U$3","v":51666.790048394454},{"$f":"($U7*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AI$3/$U$3","v":50913.487611799865},{"$f":"($U7*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AJ$3/$U$3","v":50137.704542287502},{"$f":"($U7*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AK$3/$U$3","v":49373.178641242805},{"$f":"($U7*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AL$3/$U$3","v":48593.297593333089},{"$f":"($U7*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AM$3/$U$3","v":47809.879516063571},{"$f":"($U7*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AN$3/$U$3","v":47026.433226683024},{"$f":"($U7*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A7,OFFSET('I - coeff'!$W$3,($C7-2),0),OFFSET('I - coeff'!$W$13,($C7-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A7,OFFSET('I - coeff'!$X$3,($C7-2),0),OFFSET('I - coeff'!$X$13,($C7-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A7,OFFSET('I - coeff'!$Y$3,($C7-2),0),OFFSET('I - coeff'!$Y$13,($C7-2),0))\n)+$U7)*AO$3/$U$3","v":46247.331894069153}]
[1,1,6,1,1,11611,null,"Off Peak 0 - 0.1",6600657.5870000003,6739194.4220000003,6699930.6229999997,6576150.3399999999,6916612.3700000001,{"$f":"'C - tariff volumes'!M8","v":6895066.4890000001},{"$f":"'C - tariff volumes'!N8","v":6821523.6919999998},{"$f":"'C - tariff volumes'!O8","v":6866210.9299999997},{"$f":"'C - tariff volumes'!P8","v":7294065.8899999997},{"$f":"'C - tariff volumes'!Q8","v":8025956.3729999997},{"$f":"'C - tariff volumes'!R8","v":8003252.2970000003},{"$f":"'C - tariff volumes'!S8","v":7656180.4199999999},{"$f":"'C - tariff volumes'!T8","v":7375552.9400000004},{"$f":"($U8*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*V$3/$U$3","v":7394193.2249802705},{"$f":"($U8*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*W$3/$U$3","v":7344941.296445149},{"$f":"($U8*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*X$3/$U$3","v":7335272.2576092854},{"$f":"($U8*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*Y$3/$U$3","v":7318735.2074779002},{"$f":"($U8*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*Z$3/$U$3","v":7241066.0621362077},{"$f":"($U8*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AA$3/$U$3","v":7152460.4610862592},{"$f":"($U8*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AB$3/$U$3","v":7055718.3368113833},{"$f":"($U8*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AC$3/$U$3","v":6961525.388962484},{"$f":"($U8*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AD$3/$U$3","v":6868095.363259566},{"$f":"($U8*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AE$3/$U$3","v":6763945.1411698544},{"$f":"($U8*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AF$3/$U$3","v":6663754.9542218028},{"$f":"($U8*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AG$3/$U$3","v":6551297.3392029377},{"$f":"($U8*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AH$3/$U$3","v":6461022.5118689742},{"$f":"($U8*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AI$3/$U$3","v":6364598.5643896339},{"$f":"($U8*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AJ$3/$U$3","v":6258637.2731754621},{"$f":"($U8*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AK$3/$U$3","v":6157501.6492573703},{"$f":"($U8*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AL$3/$U$3","v":6049862.1760994475},{"$f":"($U8*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AM$3/$U$3","v":5940750.1167100025},{"$f":"($U8*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AN$3/$U$3","v":5831659.2608079901},{"$f":"($U8*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A8,OFFSET('I - coeff'!$W$3,($C8-2),0),OFFSET('I - coeff'!$W$13,($C8-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A8,OFFSET('I - coeff'!$X$3,($C8-2),0),OFFSET('I - coeff'!$X$13,($C8-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A8,OFFSET('I - coeff'!$Y$3,($C8-2),0),OFFSET('I - coeff'!$Y$13,($C8-2),0))\n)+$U8)*AO$3/$U$3","v":5724451.3738390133}]
[1,1,7,1,1,11711,null,"Off Peak 0.1 - 0.2",1720560.558,1682480.1969999999,1689086.9650000001,1238864.3640000001,1619561.7320000001,{"$f":"'C - tariff volumes'!M9","v":1554095.2509999999},{"$f":"'C - tariff volumes'!N9","v":1213783.476},{"$f":"'C - tariff volumes'!O9","v":1412544.899},{"$f":"'C - tariff volumes'!P9","v":1682755.4269999999},{"$f":"'C - tariff volumes'!Q9","v":2120662.0060000001},{"$f":"'C - tariff volumes'!R9","v":2212262.4709999999},{"$f":"'C - tariff volumes'!S9","v":1808815.361},{"$f":"'C - tariff volumes'!T9","v":1547153.7290000001},{"$f":"($U9*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*V$3/$U$3","v":1615608.3935043076},{"$f":"($U9*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*W$3/$U$3","v":1593004.3331616218},{"$f":"($U9*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*X$3/$U$3","v":1578722.3291182132},{"$f":"($U9*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*Y$3/$U$3","v":1563108.8604778028},{"$f":"($U9*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*Z$3/$U$3","v":1534871.4519242344},{"$f":"($U9*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AA$3/$U$3","v":1504641.2060229164},{"$f":"($U9*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AB$3/$U$3","v":1473005.4585326412},{"$f":"($U9*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AC$3/$U$3","v":1442205.7254721206},{"$f":"($U9*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AD$3/$U$3","v":1411867.3081587323},{"$f":"($U9*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AE$3/$U$3","v":1379581.4177459904},{"$f":"($U9*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AF$3/$U$3","v":1348427.4945330294},{"$f":"($U9*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AG$3/$U$3","v":1315001.5387891666},{"$f":"($U9*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AH$3/$U$3","v":1286530.0974872068},{"$f":"($U9*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AI$3/$U$3","v":1257070.0478259316},{"$f":"($U9*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AJ$3/$U$3","v":1225910.6494983088},{"$f":"($U9*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AK$3/$U$3","v":1196064.8001483409},{"$f":"($U9*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AL$3/$U$3","v":1165155.9316869788},{"$f":"($U9*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AM$3/$U$3","v":1134239.4412333532},{"$f":"($U9*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AN$3/$U$3","v":1103628.6778140168},{"$f":"($U9*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A9,OFFSET('I - coeff'!$W$3,($C9-2),0),OFFSET('I - coeff'!$W$13,($C9-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A9,OFFSET('I - coeff'!$X$3,($C9-2),0),OFFSET('I - coeff'!$X$13,($C9-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A9,OFFSET('I - coeff'!$Y$3,($C9-2),0),OFFSET('I - coeff'!$Y$13,($C9-2),0))\n)+$U9)*AO$3/$U$3","v":1073714.1799248783}]
[1,1,8,1,1,11811,null,"Off Peak 0.2 - 1.4",941142.71600000001,760489.32200000004,849195.18799999997,405634.10800000001,775505.55200000003,{"$f":"'C - tariff volumes'!M10","v":687249.23800000001},{"$f":"'C - tariff volumes'!N10","v":1136753.3389999999},{"$f":"'C - tariff volumes'!O10","v":597398.06400000001},{"$f":"'C - tariff volumes'!P10","v":590107.72199999995},{"$f":"'C - tariff volumes'!Q10","v":1265267.4350000001},{"$f":"'C - tariff volumes'!R10","v":1209898.781},{"$f":"'C - tariff volumes'!S10","v":935320.59299999999},{"$f":"'C - tariff volumes'!T10","v":858265.66500000004},{"$f":"($U10*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*V$3/$U$3","v":910362.78526247607},{"$f":"($U10*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*W$3/$U$3","v":895138.13605820877},{"$f":"($U10*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*X$3/$U$3","v":884534.17365753453},{"$f":"($U10*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*Y$3/$U$3","v":873215.49526694522},{"$f":"($U10*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*Z$3/$U$3","v":854937.50705476128},{"$f":"($U10*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AA$3/$U$3","v":835619.93682720046},{"$f":"($U10*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AB$3/$U$3","v":815588.60231403937},{"$f":"($U10*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AC$3/$U$3","v":796086.95864216529},{"$f":"($U10*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AD$3/$U$3","v":776907.14604432427},{"$f":"($U10*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AE$3/$U$3","v":756712.91672404867},{"$f":"($U10*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AF$3/$U$3","v":737212.55462663993},{"$f":"($U10*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AG$3/$U$3","v":716517.73021008004},{"$f":"($U10*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AH$3/$U$3","v":698637.28695708909},{"$f":"($U10*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AI$3/$U$3","v":680274.346123458},{"$f":"($U10*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AJ$3/$U$3","v":661034.63273132022},{"$f":"($U10*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AK$3/$U$3","v":642589.51695646194},{"$f":"($U10*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AL$3/$U$3","v":623620.62509552517},{"$f":"($U10*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AM$3/$U$3","v":604713.4265128735},{"$f":"($U10*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AN$3/$U$3","v":586041.7479625066},{"$f":"($U10*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A10,OFFSET('I - coeff'!$W$3,($C10-2),0),OFFSET('I - coeff'!$W$13,($C10-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A10,OFFSET('I - coeff'!$X$3,($C10-2),0),OFFSET('I - coeff'!$X$13,($C10-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A10,OFFSET('I - coeff'!$Y$3,($C10-2),0),OFFSET('I - coeff'!$Y$13,($C10-2),0))\n)+$U10)*AO$3/$U$3","v":567822.23616518488}]
[1,1,9,1,1,11911,null,"Off Peak > 1.4",63483.864999999998,60349.004000000001,65437.358999999997,74309.513999999996,74527.061000000002,{"$f":"'C - tariff volumes'!M11","v":71679.269},{"$f":"'C - tariff volumes'!N11","v":92373.524000000005},{"$f":"'C - tariff volumes'!O11","v":72883.104000000007},{"$f":"'C - tariff volumes'!P11","v":79800.216},{"$f":"'C - tariff volumes'!Q11","v":78346.263999999996},{"$f":"'C - tariff volumes'!R11","v":76448.425000000003},{"$f":"'C - tariff volumes'!S11","v":53835.900999999998},{"$f":"'C - tariff volumes'!T11","v":58700.455000000002},{"$f":"($U11*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*V$3/$U$3","v":58709.250620342871},{"$f":"($U11*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*W$3/$U$3","v":58343.800852902554},{"$f":"($U11*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*X$3/$U$3","v":58293.342139448439},{"$f":"($U11*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*Y$3/$U$3","v":58187.986223970547},{"$f":"($U11*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*Z$3/$U$3","v":57595.661391654736},{"$f":"($U11*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AA$3/$U$3","v":56915.644210503386},{"$f":"($U11*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AB$3/$U$3","v":56170.218746820094},{"$f":"($U11*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AC$3/$U$3","v":55444.43020828002},{"$f":"($U11*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AD$3/$U$3","v":54724.062177506137},{"$f":"($U11*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AE$3/$U$3","v":53917.722959777202},{"$f":"($U11*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AF$3/$U$3","v":53142.249391224104},{"$f":"($U11*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AG$3/$U$3","v":52268.490548273141},{"$f":"($U11*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AH$3/$U$3","v":51570.628360897485},{"$f":"($U11*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AI$3/$U$3","v":50823.175208821798},{"$f":"($U11*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AJ$3/$U$3","v":49999.164942123381},{"$f":"($U11*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AK$3/$U$3","v":49212.909706555023},{"$f":"($U11*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AL$3/$U$3","v":48374.240292974289},{"$f":"($U11*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AM$3/$U$3","v":47523.199452103006},{"$f":"($U11*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AN$3/$U$3","v":46671.67593816619},{"$f":"($U11*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A11,OFFSET('I - coeff'!$W$3,($C11-2),0),OFFSET('I - coeff'!$W$13,($C11-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A11,OFFSET('I - coeff'!$X$3,($C11-2),0),OFFSET('I - coeff'!$X$13,($C11-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A11,OFFSET('I - coeff'!$Y$3,($C11-2),0),OFFSET('I - coeff'!$Y$13,($C11-2),0))\n)+$U11)*AO$3/$U$3","v":45834.487145825551}]
[null,null,null,null,null,null,"Tariff V - SP AusNet Central - Commercial"]
[2,1,1,1,1,21111,null,"Fixed Charge",9431.0943277404895,9619.8546861587456,9496.9086357615615,9811.0620242211717,9957.6036190188697,{"$f":"'C - tariff volumes'!M13","v":10302.66525407},{"$f":"'C - tariff volumes'!N13","v":10285.213681989999},{"$f":"'C - tariff volumes'!O13","v":10305.5945452},{"$f":"'C - tariff volumes'!P13","v":10348.0931251},{"$f":"'C - tariff volumes'!Q13","v":10341.823465410007},{"$f":"'C - tariff volumes'!R13","v":10638.079430860002},{"$f":"'C - tariff volumes'!S13","v":10760.610930310002},{"$f":"'C - tariff volumes'!T13","v":10832.282165419998},{"$f":"$U13-'O - CN sum'!BS13","v":10794.369177841028},{"$f":"$U13-'O - CN sum'!BT13","v":10740.207767013928},{"$f":"$U13-'O - CN sum'!BU13","v":10658.96565077328},{"$f":"$U13-'O - CN sum'!BV13","v":10550.642829119079},{"$f":"$U13-'O - CN sum'!BW13","v":10415.23930205133},{"$f":"$U13-'O - CN sum'!BX13","v":10279.83577498358},{"$f":"$U13-'O - CN sum'!BY13","v":10144.432247915831},{"$f":"$U13-'O - CN sum'!BZ13","v":10009.02872084808},{"$f":"$U13-'O - CN sum'!CA13","v":9873.6251937803318},{"$f":"$U13-'O - CN sum'!CB13","v":9738.2216667125831},{"$f":"$U13-'O - CN sum'!CC13","v":9602.8181396448326},{"$f":"$U13-'O - CN sum'!CD13","v":9467.4146125770822},{"$f":"$U13-'O - CN sum'!CE13","v":9332.0110855093335},{"$f":"$U13-'O - CN sum'!CF13","v":9196.6075584415848},{"$f":"$U13-'O - CN sum'!CG13","v":9061.2040313738344},{"$f":"$U13-'O - CN sum'!CH13","v":8925.8005043060839},{"$f":"$U13-'O - CN sum'!CI13","v":8790.3969772383352},{"$f":"$U13-'O - CN sum'!CJ13","v":8654.9934501705866},{"$f":"$U13-'O - CN sum'!CK13","v":8519.5899231028361},{"$f":"$U13-'O - CN sum'!CL13","v":8384.1863960350856}]
[2,1,2,1,1,21211,null,"Peak 0 - 0.1",85237.315000000002,86063.081999999995,85701.191999999995,84722.796000000002,89741.756999999998,{"$f":"'C - tariff volumes'!M14","v":92689.096000000005},{"$f":"'C - tariff volumes'!N14","v":90937.322},{"$f":"'C - tariff volumes'!O14","v":82156.517000000007},{"$f":"'C - tariff volumes'!P14","v":94487.953999999998},{"$f":"'C - tariff volumes'!Q14","v":88047.202000000005},{"$f":"'C - tariff volumes'!R14","v":92483.645999999993},{"$f":"'C - tariff volumes'!S14","v":95016.879000000001},{"$f":"'C - tariff volumes'!T14","v":93871.554999999993},{"$f":"($U14*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*V$3/$U$3","v":93855.306197060898},{"$f":"($U14*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*W$3/$U$3","v":93321.702056632348},{"$f":"($U14*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*X$3/$U$3","v":92625.4743471533},{"$f":"($U14*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*Y$3/$U$3","v":91709.357420598448},{"$f":"($U14*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*Z$3/$U$3","v":90506.39280298214},{"$f":"($U14*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AA$3/$U$3","v":89291.061039205058},{"$f":"($U14*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AB$3/$U$3","v":88066.835650691195},{"$f":"($U14*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AC$3/$U$3","v":86846.973030903042},{"$f":"($U14*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AD$3/$U$3","v":85629.257200509965},{"$f":"($U14*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AE$3/$U$3","v":84399.442509491826},{"$f":"($U14*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AF$3/$U$3","v":83175.740860823629},{"$f":"($U14*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AG$3/$U$3","v":81938.020897245573},{"$f":"($U14*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AH$3/$U$3","v":80729.020635906301},{"$f":"($U14*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AI$3/$U$3","v":79513.592268986889},{"$f":"($U14*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AJ$3/$U$3","v":78287.532456836328},{"$f":"($U14*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AK$3/$U$3","v":77068.659567156574},{"$f":"($U14*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AL$3/$U$3","v":75842.918504460482},{"$f":"($U14*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AM$3/$U$3","v":74616.550919199653},{"$f":"($U14*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AN$3/$U$3","v":73391.409966985011},{"$f":"($U14*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A14,OFFSET('I - coeff'!$W$3,($C14-2),0),OFFSET('I - coeff'!$W$13,($C14-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A14,OFFSET('I - coeff'!$X$3,($C14-2),0),OFFSET('I - coeff'!$X$13,($C14-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A14,OFFSET('I - coeff'!$Y$3,($C14-2),0),OFFSET('I - coeff'!$Y$13,($C14-2),0))\n)+$U14)*AO$3/$U$3","v":72169.805304281559}]
[2,1,3,1,1,21311,null,"Peak 0.1 - 0.2",68891.240999999995,70824.316999999995,68992.661999999997,69457.198999999993,74440.955000000002,{"$f":"'C - tariff volumes'!M15","v":76805.767000000007},{"$f":"'C - tariff volumes'!N15","v":76148.948999999993},{"$f":"'C - tariff volumes'!O15","v":68180.392000000007},{"$f":"'C - tariff volumes'!P15","v":78714.222999999998},{"$f":"'C - tariff volumes'!Q15","v":70613.588000000003},{"$f":"'C - tariff volumes'!R15","v":74690.972999999998},{"$f":"'C - tariff volumes'!S15","v":77319.748999999996},{"$f":"'C - tariff volumes'!T15","v":74859.145000000004},{"$f":"($U15*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*V$3/$U$3","v":75073.385504403646},{"$f":"($U15*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*W$3/$U$3","v":74604.655825994239},{"$f":"($U15*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*X$3/$U$3","v":74006.306091632228},{"$f":"($U15*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*Y$3/$U$3","v":73232.987186503902},{"$f":"($U15*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*Z$3/$U$3","v":72231.620320240138},{"$f":"($U15*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AA$3/$U$3","v":71221.451615737547},{"$f":"($U15*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AB$3/$U$3","v":70205.251079777663},{"$f":"($U15*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AC$3/$U$3","v":69193.590203163883},{"$f":"($U15*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AD$3/$U$3","v":68184.701823116935},{"$f":"($U15*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AE$3/$U$3","v":67167.225552771226},{"$f":"($U15*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AF$3/$U$3","v":66155.684721217549},{"$f":"($U15*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AG$3/$U$3","v":65134.025304506264},{"$f":"($U15*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AH$3/$U$3","v":64136.329314198272},{"$f":"($U15*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AI$3/$U$3","v":63134.567654131715},{"$f":"($U15*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AJ$3/$U$3","v":62125.388314079297},{"$f":"($U15*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AK$3/$U$3","v":61123.000793089588},{"$f":"($U15*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AL$3/$U$3","v":60116.196664594398},{"$f":"($U15*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AM$3/$U$3","v":59109.953417420846},{"$f":"($U15*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AN$3/$U$3","v":58105.748875650803},{"$f":"($U15*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A15,OFFSET('I - coeff'!$W$3,($C15-2),0),OFFSET('I - coeff'!$W$13,($C15-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A15,OFFSET('I - coeff'!$X$3,($C15-2),0),OFFSET('I - coeff'!$X$13,($C15-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A15,OFFSET('I - coeff'!$Y$3,($C15-2),0),OFFSET('I - coeff'!$Y$13,($C15-2),0))\n)+$U15)*AO$3/$U$3","v":57105.424906165215}]
[2,1,4,1,1,21411,null,"Peak 0.2 - 1.4",406087.8,421067.19400000002,406054.74300000002,419630.75199999998,452164.84399999998,{"$f":"'C - tariff volumes'!M16","v":459675.89299999998},{"$f":"'C - tariff volumes'!N16","v":386483.84100000001},{"$f":"'C - tariff volumes'!O16","v":427974.02100000001},{"$f":"'C - tariff volumes'!P16","v":479726.81099999999},{"$f":"'C - tariff volumes'!Q16","v":410048.2},{"$f":"'C - tariff volumes'!R16","v":447227.97100000002},{"$f":"'C - tariff volumes'!S16","v":486016.42800000001},{"$f":"'C - tariff volumes'!T16","v":466466.85800000001},{"$f":"($U16*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*V$3/$U$3","v":469966.67318299034},{"$f":"($U16*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*W$3/$U$3","v":466634.27303228859},{"$f":"($U16*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*X$3/$U$3","v":462494.80838040391},{"$f":"($U16*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*Y$3/$U$3","v":457268.72854043089},{"$f":"($U16*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*Z$3/$U$3","v":450628.31720094831},{"$f":"($U16*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AA$3/$U$3","v":443943.16423130134},{"$f":"($U16*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AB$3/$U$3","v":437230.53026624606},{"$f":"($U16*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AC$3/$U$3","v":430556.28902233957},{"$f":"($U16*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AD$3/$U$3","v":423909.42884737544},{"$f":"($U16*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AE$3/$U$3","v":417219.16020766523},{"$f":"($U16*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AF$3/$U$3","v":410575.98175489251},{"$f":"($U16*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AG$3/$U$3","v":403879.85667845735},{"$f":"($U16*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AH$3/$U$3","v":397343.15888200398},{"$f":"($U16*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AI$3/$U$3","v":390791.23175652104},{"$f":"($U16*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AJ$3/$U$3","v":384203.18805197754},{"$f":"($U16*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AK$3/$U$3","v":377667.57086320769},{"$f":"($U16*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AL$3/$U$3","v":371114.53756077215},{"$f":"($U16*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AM$3/$U$3","v":364575.10417583067},{"$f":"($U16*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AN$3/$U$3","v":358058.47941569821},{"$f":"($U16*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A16,OFFSET('I - coeff'!$W$3,($C16-2),0),OFFSET('I - coeff'!$W$13,($C16-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A16,OFFSET('I - coeff'!$X$3,($C16-2),0),OFFSET('I - coeff'!$X$13,($C16-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A16,OFFSET('I - coeff'!$Y$3,($C16-2),0),OFFSET('I - coeff'!$Y$13,($C16-2),0))\n)+$U16)*AO$3/$U$3","v":351576.14043332374}]
[2,1,5,1,1,21511,null,"Peak > 1.4",1340433.1129999999,1312871.7350000001,1294377.6270000001,1242927.8400000001,1340104.4110000001,{"$f":"'C - tariff volumes'!M17","v":1246511.8640000001},{"$f":"'C - tariff volumes'!N17","v":1191565.3899999999},{"$f":"'C - tariff volumes'!O17","v":1187959.4480000001},{"$f":"'C - tariff volumes'!P17","v":1262355.5449999999},{"$f":"'C - tariff volumes'!Q17","v":1063952.8459999999},{"$f":"'C - tariff volumes'!R17","v":1130744.0819999999},{"$f":"'C - tariff volumes'!S17","v":1289184.1910000001},{"$f":"'C - tariff volumes'!T17","v":1217452.0009999999},{"$f":"($U17*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*V$3/$U$3","v":1240769.2702187379},{"$f":"($U17*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*W$3/$U$3","v":1229375.1285408272},{"$f":"($U17*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*X$3/$U$3","v":1215878.7341243513},{"$f":"($U17*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*Y$3/$U$3","v":1199570.3363946343},{"$f":"($U17*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*Z$3/$U$3","v":1179614.4752331357},{"$f":"($U17*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AA$3/$U$3","v":1159608.0437512994},{"$f":"($U17*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AB$3/$U$3","v":1139596.0912253216},{"$f":"($U17*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AC$3/$U$3","v":1119750.5443133565},{"$f":"($U17*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AD$3/$U$3","v":1100042.6632286794},{"$f":"($U17*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AE$3/$U$3","v":1080287.6913096742},{"$f":"($U17*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AF$3/$U$3","v":1060721.8248963167},{"$f":"($U17*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AG$3/$U$3","v":1041083.9735956891},{"$f":"($U17*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AH$3/$U$3","v":1021928.421232071},{"$f":"($U17*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AI$3/$U$3","v":1002799.3239775845},{"$f":"($U17*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AJ$3/$U$3","v":983642.16729618213},{"$f":"($U17*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AK$3/$U$3","v":964688.04363555147},{"$f":"($U17*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AL$3/$U$3","v":945754.66770037613},{"$f":"($U17*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AM$3/$U$3","v":926922.98957006843},{"$f":"($U17*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AN$3/$U$3","v":908217.04344760592},{"$f":"($U17*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A17,OFFSET('I - coeff'!$W$3,($C17-2),0),OFFSET('I - coeff'!$W$13,($C17-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A17,OFFSET('I - coeff'!$X$3,($C17-2),0),OFFSET('I - coeff'!$X$13,($C17-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A17,OFFSET('I - coeff'!$Y$3,($C17-2),0),OFFSET('I - coeff'!$Y$13,($C17-2),0))\n)+$U17)*AO$3/$U$3","v":889666.78405020747}]
[2,1,6,1,1,21611,null,"Off Peak 0 - 0.1",140334.095,141397.367,143952.41899999999,144745.829,151574.29500000001,{"$f":"'C - tariff volumes'!M18","v":154283.47899999999},{"$f":"'C - tariff volumes'!N18","v":162724.215},{"$f":"'C - tariff volumes'!O18","v":169238.40900000001},{"$f":"'C - tariff volumes'!P18","v":161888.78400000001},{"$f":"'C - tariff volumes'!Q18","v":161925.58600000001},{"$f":"'C - tariff volumes'!R18","v":161900.69899999999},{"$f":"'C - tariff volumes'!S18","v":166566.09899999999},{"$f":"'C - tariff volumes'!T18","v":165463.58600000001},{"$f":"($U18*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*V$3/$U$3","v":166293.70378494787},{"$f":"($U18*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*W$3/$U$3","v":165148.14680004769},{"$f":"($U18*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*X$3/$U$3","v":164333.1733080837},{"$f":"($U18*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*Y$3/$U$3","v":163254.33112729562},{"$f":"($U18*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*Z$3/$U$3","v":161216.98174227306},{"$f":"($U18*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AA$3/$U$3","v":159043.31437975701},{"$f":"($U18*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AB$3/$U$3","v":156769.23181750719},{"$f":"($U18*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AC$3/$U$3","v":154531.75389512954},{"$f":"($U18*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AD$3/$U$3","v":152307.97595659448},{"$f":"($U18*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AE$3/$U$3","v":149950.65307541701},{"$f":"($U18*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AF$3/$U$3","v":147648.0258942431},{"$f":"($U18*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AG$3/$U$3","v":145192.01403656713},{"$f":"($U18*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AH$3/$U$3","v":143024.36331140986},{"$f":"($U18*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AI$3/$U$3","v":140781.78131925967},{"$f":"($U18*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AJ$3/$U$3","v":138420.821784445},{"$f":"($U18*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AK$3/$U$3","v":136125.65771687712},{"$f":"($U18*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AL$3/$U$3","v":133751.01378697736},{"$f":"($U18*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AM$3/$U$3","v":131361.40452097566},{"$f":"($U18*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AN$3/$U$3","v":128975.9843808524},{"$f":"($U18*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A18,OFFSET('I - coeff'!$W$3,($C18-2),0),OFFSET('I - coeff'!$W$13,($C18-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A18,OFFSET('I - coeff'!$X$3,($C18-2),0),OFFSET('I - coeff'!$X$13,($C18-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A18,OFFSET('I - coeff'!$Y$3,($C18-2),0),OFFSET('I - coeff'!$Y$13,($C18-2),0))\n)+$U18)*AO$3/$U$3","v":126618.62628191257}]
[2,1,7,1,1,21711,null,"Off Peak 0.1 - 0.2",96184.376000000004,97408.187999999995,99815.508000000002,100036.473,106556.45299999999,{"$f":"'C - tariff volumes'!M19","v":107264.592},{"$f":"'C - tariff volumes'!N19","v":113802.122},{"$f":"'C - tariff volumes'!O19","v":119503.515},{"$f":"'C - tariff volumes'!P19","v":114613.47500000001},{"$f":"'C - tariff volumes'!Q19","v":113230.273},{"$f":"'C - tariff volumes'!R19","v":116351.33199999999},{"$f":"'C - tariff volumes'!S19","v":122096.31299999999},{"$f":"'C - tariff volumes'!T19","v":119108.133},{"$f":"($U19*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*V$3/$U$3","v":120181.11556924669},{"$f":"($U19*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*W$3/$U$3","v":119266.09384819881},{"$f":"($U19*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*X$3/$U$3","v":118589.17976642436},{"$f":"($U19*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*Y$3/$U$3","v":117723.12565537193},{"$f":"($U19*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*Z$3/$U$3","v":116168.56521639349},{"$f":"($U19*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AA$3/$U$3","v":114518.09614731348},{"$f":"($U19*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AB$3/$U$3","v":112797.5628827404},{"$f":"($U19*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AC$3/$U$3","v":111105.59846740612},{"$f":"($U19*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AD$3/$U$3","v":109425.71509947671},{"$f":"($U19*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AE$3/$U$3","v":107651.91925668348},{"$f":"($U19*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AF$3/$U$3","v":105919.71502208362},{"$f":"($U19*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AG$3/$U$3","v":104079.31677964723},{"$f":"($U19*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AH$3/$U$3","v":102448.7130357581},{"$f":"($U19*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AI$3/$U$3","v":100766.38957762183},{"$f":"($U19*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AJ$3/$U$3","v":99001.071821469624},{"$f":"($U19*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AK$3/$U$3","v":97285.335785323565},{"$f":"($U19*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AL$3/$U$3","v":95514.605751375319},{"$f":"($U19*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AM$3/$U$3","v":93735.322177954105},{"$f":"($U19*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AN$3/$U$3","v":91961.273308505231},{"$f":"($U19*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A19,OFFSET('I - coeff'!$W$3,($C19-2),0),OFFSET('I - coeff'!$W$13,($C19-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A19,OFFSET('I - coeff'!$X$3,($C19-2),0),OFFSET('I - coeff'!$X$13,($C19-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A19,OFFSET('I - coeff'!$Y$3,($C19-2),0),OFFSET('I - coeff'!$Y$13,($C19-2),0))\n)+$U19)*AO$3/$U$3","v":90209.643941448594}]
[2,1,8,1,1,21811,null,"Off Peak 0.2 - 1.4",566337.88800000004,579781.36399999994,590331.89899999998,591038.049,626136.96299999999,{"$f":"'C - tariff volumes'!M20","v":631139.81900000002},{"$f":"'C - tariff volumes'!N20","v":748234.62699999998},{"$f":"'C - tariff volumes'!O20","v":698262.65},{"$f":"'C - tariff volumes'!P20","v":690621.18},{"$f":"'C - tariff volumes'!Q20","v":635368.37100000004},{"$f":"'C - tariff volumes'!R20","v":675994.94},{"$f":"'C - tariff volumes'!S20","v":719662.74399999995},{"$f":"'C - tariff volumes'!T20","v":716676.56099999999},{"$f":"($U20*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*V$3/$U$3","v":726747.60626235884},{"$f":"($U20*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*W$3/$U$3","v":720554.5590846698},{"$f":"($U20*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*X$3/$U$3","v":715795.26654235041},{"$f":"($U20*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*Y$3/$U$3","v":709904.03095820127},{"$f":"($U20*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*Z$3/$U$3","v":699881.2150868352},{"$f":"($U20*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AA$3/$U$3","v":689298.18808534613},{"$f":"($U20*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AB$3/$U$3","v":678310.45655139221},{"$f":"($U20*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AC$3/$U$3","v":667511.49793709163},{"$f":"($U20*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AD$3/$U$3","v":656802.10473394638},{"$f":"($U20*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AE$3/$U$3","v":645544.51131575985},{"$f":"($U20*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AF$3/$U$3","v":634554.04907763447},{"$f":"($U20*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AG$3/$U$3","v":622929.45428988372},{"$f":"($U20*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AH$3/$U$3","v":612584.07160373009},{"$f":"($U20*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AI$3/$U$3","v":601944.36357922282},{"$f":"($U20*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AJ$3/$U$3","v":590822.15027786791},{"$f":"($U20*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AK$3/$U$3","v":580015.14485555119},{"$f":"($U20*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AL$3/$U$3","v":568894.11265032925},{"$f":"($U20*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AM$3/$U$3","v":557738.48704032972},{"$f":"($U20*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AN$3/$U$3","v":546631.2322249373},{"$f":"($U20*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A20,OFFSET('I - coeff'!$W$3,($C20-2),0),OFFSET('I - coeff'!$W$13,($C20-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A20,OFFSET('I - coeff'!$X$3,($C20-2),0),OFFSET('I - coeff'!$X$13,($C20-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A20,OFFSET('I - coeff'!$Y$3,($C20-2),0),OFFSET('I - coeff'!$Y$13,($C20-2),0))\n)+$U20)*AO$3/$U$3","v":535675.7495582233}]
[2,1,9,1,1,21911,null,"Off Peak > 1.4",1686598.746,1521974.463,1485787.1370000001,1493335.52,1660066.591,{"$f":"'C - tariff volumes'!M21","v":1615595.8060000001},{"$f":"'C - tariff volumes'!N21","v":1516504.1669999999},{"$f":"'C - tariff volumes'!O21","v":1558231.443},{"$f":"'C - tariff volumes'!P21","v":1479380.2609999999},{"$f":"'C - tariff volumes'!Q21","v":1379242.1869999999},{"$f":"'C - tariff volumes'!R21","v":1487300.351},{"$f":"'C - tariff volumes'!S21","v":1504337.764},{"$f":"'C - tariff volumes'!T21","v":1533366.047},{"$f":"($U21*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*V$3/$U$3","v":1567380.6969090463},{"$f":"($U21*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*W$3/$U$3","v":1551759.8376931122},{"$f":"($U21*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*X$3/$U$3","v":1539210.208575025},{"$f":"($U21*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*Y$3/$U$3","v":1524259.8266713037},{"$f":"($U21*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*Z$3/$U$3","v":1500508.2732649017},{"$f":"($U21*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AA$3/$U$3","v":1475616.3133354513},{"$f":"($U21*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AB$3/$U$3","v":1449916.6611782275},{"$f":"($U21*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AC$3/$U$3","v":1424679.0920646139},{"$f":"($U21*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AD$3/$U$3","v":1399691.3464713939},{"$f":"($U21*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AE$3/$U$3","v":1373588.8923204029},{"$f":"($U21*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AF$3/$U$3","v":1348116.1727068056},{"$f":"($U21*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AG$3/$U$3","v":1321344.8879237364},{"$f":"($U21*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AH$3/$U$3","v":1297368.736417674},{"$f":"($U21*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AI$3/$U$3","v":1272821.0545980907},{"$f":"($U21*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AJ$3/$U$3","v":1247299.2218909145},{"$f":"($U21*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AK$3/$U$3","v":1222509.9862701185},{"$f":"($U21*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AL$3/$U$3","v":1197107.0680905678},{"$f":"($U21*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AM$3/$U$3","v":1171688.3293136209},{"$f":"($U21*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AN$3/$U$3","v":1146431.2760743699},{"$f":"($U21*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A21,OFFSET('I - coeff'!$W$3,($C21-2),0),OFFSET('I - coeff'!$W$13,($C21-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A21,OFFSET('I - coeff'!$X$3,($C21-2),0),OFFSET('I - coeff'!$X$13,($C21-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A21,OFFSET('I - coeff'!$Y$3,($C21-2),0),OFFSET('I - coeff'!$Y$13,($C21-2),0))\n)+$U21)*AO$3/$U$3","v":1121557.1408424857}]
[null,null,null,null,null,null,"Tariff V - SP AusNet West - Domestic"]
[1,1,1,2,1,11121,null,"Fixed Charge",125432.52858195359,127686.74123439197,130822.72892263021,133999.79336545174,136294.83336435666,{"$f":"'C - tariff volumes'!M23","v":140965.74589139997},{"$f":"'C - tariff volumes'!N23","v":143023.16707599998},{"$f":"'C - tariff volumes'!O23","v":145369.25704149998},{"$f":"'C - tariff volumes'!P23","v":148136.31489536},{"$f":"'C - tariff volumes'!Q23","v":151553.44494369999},{"$f":"'C - tariff volumes'!R23","v":154425.43216610001},{"$f":"'C - tariff volumes'!S23","v":156469.99211170003},{"$f":"'C - tariff volumes'!T23","v":159553.66012099999},{"$f":"$U23-'O - CN sum'!BS14","v":158995.2223105765},{"$f":"$U23-'O - CN sum'!BT14","v":158197.45400997149},{"$f":"$U23-'O - CN sum'!BU14","v":157000.80155906401},{"$f":"$U23-'O - CN sum'!BV14","v":155405.264957854},{"$f":"$U23-'O - CN sum'!BW14","v":153410.84420634151},{"$f":"$U23-'O - CN sum'!BX14","v":151416.42345482903},{"$f":"$U23-'O - CN sum'!BY14","v":149422.00270331654},{"$f":"$U23-'O - CN sum'!BZ14","v":147427.58195180405},{"$f":"$U23-'O - CN sum'!CA14","v":145433.16120029154},{"$f":"$U23-'O - CN sum'!CB14","v":143438.74044877905},{"$f":"$U23-'O - CN sum'!CC14","v":141444.31969726656},{"$f":"$U23-'O - CN sum'!CD14","v":139449.89894575407},{"$f":"$U23-'O - CN sum'!CE14","v":137455.47819424156},{"$f":"$U23-'O - CN sum'!CF14","v":135461.05744272907},{"$f":"$U23-'O - CN sum'!CG14","v":133466.63669121658},{"$f":"$U23-'O - CN sum'!CH14","v":131472.2159397041},{"$f":"$U23-'O - CN sum'!CI14","v":129477.79518819159},{"$f":"$U23-'O - CN sum'!CJ14","v":127483.37443667909},{"$f":"$U23-'O - CN sum'!CK14","v":125488.95368516661},{"$f":"$U23-'O - CN sum'!CL14","v":123494.53293365412}]
[1,1,2,2,1,11221,null,"Peak 0 - 0.1",1331262.2849999999,1369070.942,1377303.96,1342174.081,1437746.8570000001,{"$f":"'C - tariff volumes'!M24","v":1453142.5959999999},{"$f":"'C - tariff volumes'!N24","v":1517675.85},{"$f":"'C - tariff volumes'!O24","v":1475475.787},{"$f":"'C - tariff volumes'!P24","v":1490194.007},{"$f":"'C - tariff volumes'!Q24","v":1524005.8929999999},{"$f":"'C - tariff volumes'!R24","v":1505048.8640000001},{"$f":"'C - tariff volumes'!S24","v":1510450.9350000001},{"$f":"'C - tariff volumes'!T24","v":1449218.452},{"$f":"($U24*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*V$3/$U$3","v":1453930.6061034112},{"$f":"($U24*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*W$3/$U$3","v":1444600.338447656},{"$f":"($U24*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*X$3/$U$3","v":1434959.7492058328},{"$f":"($U24*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*Y$3/$U$3","v":1422368.5901761756},{"$f":"($U24*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*Z$3/$U$3","v":1403740.8081983128},{"$f":"($U24*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AA$3/$U$3","v":1384522.8450574558},{"$f":"($U24*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AB$3/$U$3","v":1364874.4594329558},{"$f":"($U24*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AC$3/$U$3","v":1345405.3564781814},{"$f":"($U24*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AD$3/$U$3","v":1326013.6160123947},{"$f":"($U24*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AE$3/$U$3","v":1306044.033718151},{"$f":"($U24*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AF$3/$U$3","v":1286334.234936604},{"$f":"($U24*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AG$3/$U$3","v":1265958.3123083864},{"$f":"($U24*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AH$3/$U$3","v":1246881.9278647325},{"$f":"($U24*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AI$3/$U$3","v":1227488.5182758416},{"$f":"($U24*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AJ$3/$U$3","v":1207584.7581207547},{"$f":"($U24*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AK$3/$U$3","v":1187990.1727585532},{"$f":"($U24*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AL$3/$U$3","v":1168058.322101756},{"$f":"($U24*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AM$3/$U$3","v":1148076.2801917773},{"$f":"($U24*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AN$3/$U$3","v":1128129.2797526738},{"$f":"($U24*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A24,OFFSET('I - coeff'!$W$3,($C24-2),0),OFFSET('I - coeff'!$W$13,($C24-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A24,OFFSET('I - coeff'!$X$3,($C24-2),0),OFFSET('I - coeff'!$X$13,($C24-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A24,OFFSET('I - coeff'!$Y$3,($C24-2),0),OFFSET('I - coeff'!$Y$13,($C24-2),0))\n)+$U24)*AO$3/$U$3","v":1108323.5494848236}]
[1,1,3,2,1,11321,null,"Peak 0.1 - 0.2",963222.92799999996,1051249.8230000001,974644.06499999994,1023237.93,1099527.3540000001,{"$f":"'C - tariff volumes'!M25","v":1123117.129},{"$f":"'C - tariff volumes'!N25","v":1231532.94},{"$f":"'C - tariff volumes'!O25","v":1103505.9820000001},{"$f":"'C - tariff volumes'!P25","v":1127296.4539999999},{"$f":"'C - tariff volumes'!Q25","v":1138150.608},{"$f":"'C - tariff volumes'!R25","v":1101574.362},{"$f":"'C - tariff volumes'!S25","v":1096181.3559999999},{"$f":"'C - tariff volumes'!T25","v":943915.946},{"$f":"($U25*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*V$3/$U$3","v":982325.47556702385},{"$f":"($U25*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*W$3/$U$3","v":969528.74545330124},{"$f":"($U25*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*X$3/$U$3","v":956540.20958855888},{"$f":"($U25*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*Y$3/$U$3","v":941689.68975562055},{"$f":"($U25*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*Z$3/$U$3","v":923016.64267284854},{"$f":"($U25*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AA$3/$U$3","v":904124.15516336914},{"$f":"($U25*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AB$3/$U$3","v":885116.28246105288},{"$f":"($U25*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AC$3/$U$3","v":866390.14234743791},{"$f":"($U25*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AD$3/$U$3","v":847879.35139793775},{"$f":"($U25*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AE$3/$U$3","v":829157.15697062295},{"$f":"($U25*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AF$3/$U$3","v":810769.12755118159},{"$f":"($U25*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AG$3/$U$3","v":792112.19414072006},{"$f":"($U25*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AH$3/$U$3","v":774466.64663146832},{"$f":"($U25*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AI$3/$U$3","v":756779.57274328545},{"$f":"($U25*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AJ$3/$U$3","v":738925.05429774988},{"$f":"($U25*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AK$3/$U$3","v":721436.87076304422},{"$f":"($U25*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AL$3/$U$3","v":703893.9778819239},{"$f":"($U25*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AM$3/$U$3","v":686483.35489482014},{"$f":"($U25*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AN$3/$U$3","v":669260.51622555684},{"$f":"($U25*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A25,OFFSET('I - coeff'!$W$3,($C25-2),0),OFFSET('I - coeff'!$W$13,($C25-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A25,OFFSET('I - coeff'!$X$3,($C25-2),0),OFFSET('I - coeff'!$X$13,($C25-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A25,OFFSET('I - coeff'!$Y$3,($C25-2),0),OFFSET('I - coeff'!$Y$13,($C25-2),0))\n)+$U25)*AO$3/$U$3","v":652294.65155638754}]
[1,1,4,2,1,11421,null,"Peak 0.2 - 1.4",1274933.983,1561449.649,1264270.0160000001,1529409.027,1822140.8259999999,{"$f":"'C - tariff volumes'!M26","v":1710943.2930000001},{"$f":"'C - tariff volumes'!N26","v":1580458.1329999999},{"$f":"'C - tariff volumes'!O26","v":1762660.577},{"$f":"'C - tariff volumes'!P26","v":1736232.76},{"$f":"'C - tariff volumes'!Q26","v":1791901.5209999999},{"$f":"'C - tariff volumes'!R26","v":1701925.605},{"$f":"'C - tariff volumes'!S26","v":1715446.4110000001},{"$f":"'C - tariff volumes'!T26","v":1247950.1440000001},{"$f":"($U26*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*V$3/$U$3","v":1335670.3017812623},{"$f":"($U26*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*W$3/$U$3","v":1311728.132331321},{"$f":"($U26*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*X$3/$U$3","v":1287543.1585852371},{"$f":"($U26*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*Y$3/$U$3","v":1260958.9667287562},{"$f":"($U26*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*Z$3/$U$3","v":1229435.2516429557},{"$f":"($U26*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AA$3/$U$3","v":1197793.8373326557},{"$f":"($U26*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AB$3/$U$3","v":1166172.2950981844},{"$f":"($U26*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AC$3/$U$3","v":1135095.6538838637},{"$f":"($U26*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AD$3/$U$3","v":1104476.1482433905},{"$f":"($U26*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AE$3/$U$3","v":1073749.5690189423},{"$f":"($U26*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AF$3/$U$3","v":1043637.2116533625},{"$f":"($U26*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AG$3/$U$3","v":1013341.7593440257},{"$f":"($U26*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AH$3/$U$3","v":984555.88182719459},{"$f":"($U26*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AI$3/$U$3","v":955887.52503577876},{"$f":"($U26*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AJ$3/$U$3","v":927170.21269658918},{"$f":"($U26*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AK$3/$U$3","v":899109.65400651563},{"$f":"($U26*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AL$3/$U$3","v":871149.18685630418},{"$f":"($U26*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AM$3/$U$3","v":843536.01627624326},{"$f":"($U26*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AN$3/$U$3","v":816343.53781971778},{"$f":"($U26*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A26,OFFSET('I - coeff'!$W$3,($C26-2),0),OFFSET('I - coeff'!$W$13,($C26-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A26,OFFSET('I - coeff'!$X$3,($C26-2),0),OFFSET('I - coeff'!$X$13,($C26-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A26,OFFSET('I - coeff'!$Y$3,($C26-2),0),OFFSET('I - coeff'!$Y$13,($C26-2),0))\n)+$U26)*AO$3/$U$3","v":789663.22708293702}]
[1,1,5,2,1,11521,null,"Peak > 1.4",13554.013999999999,13223.936,13245.787,22991.377,18894.167000000001,{"$f":"'C - tariff volumes'!M27","v":26549.635999999999},{"$f":"'C - tariff volumes'!N27","v":18972.300999999999},{"$f":"'C - tariff volumes'!O27","v":19126.557000000001},{"$f":"'C - tariff volumes'!P27","v":18296.895},{"$f":"'C - tariff volumes'!Q27","v":16625.277999999998},{"$f":"'C - tariff volumes'!R27","v":13270.54},{"$f":"'C - tariff volumes'!S27","v":11115.031000000001},{"$f":"'C - tariff volumes'!T27","v":10132.191999999999},{"$f":"($U27*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*V$3/$U$3","v":10111.624666037706},{"$f":"($U27*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*W$3/$U$3","v":10056.567126148062},{"$f":"($U27*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*X$3/$U$3","v":9999.3243575832621},{"$f":"($U27*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*Y$3/$U$3","v":9921.362164326305},{"$f":"($U27*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*Z$3/$U$3","v":9801.0295107775128},{"$f":"($U27*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AA$3/$U$3","v":9676.3208300265542},{"$f":"($U27*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AB$3/$U$3","v":9548.3530728068563},{"$f":"($U27*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AC$3/$U$3","v":9421.3889847857772},{"$f":"($U27*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AD$3/$U$3","v":9294.7159923423496},{"$f":"($U27*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AE$3/$U$3","v":9163.7532429940402},{"$f":"($U27*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AF$3/$U$3","v":9034.3569834432892},{"$f":"($U27*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AG$3/$U$3","v":8900.0537444029906},{"$f":"($U27*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AH$3/$U$3","v":8774.586426455242},{"$f":"($U27*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AI$3/$U$3","v":8646.6528480586112},{"$f":"($U27*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AJ$3/$U$3","v":8514.9013770413312},{"$f":"($U27*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AK$3/$U$3","v":8385.0617143160725},{"$f":"($U27*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AL$3/$U$3","v":8252.6142824003546},{"$f":"($U27*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AM$3/$U$3","v":8119.5661557292397},{"$f":"($U27*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AN$3/$U$3","v":7986.5132377868604},{"$f":"($U27*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A27,OFFSET('I - coeff'!$W$3,($C27-2),0),OFFSET('I - coeff'!$W$13,($C27-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A27,OFFSET('I - coeff'!$X$3,($C27-2),0),OFFSET('I - coeff'!$X$13,($C27-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A27,OFFSET('I - coeff'!$Y$3,($C27-2),0),OFFSET('I - coeff'!$Y$13,($C27-2),0))\n)+$U27)*AO$3/$U$3","v":7854.1982251533354}]
[1,1,6,2,1,11621,null,"Off Peak 0 - 0.1",1831802.037,1854874.649,1817766.6070000001,1765758.865,1854183.4040000001,{"$f":"'C - tariff volumes'!M28","v":1850320.0989999999},{"$f":"'C - tariff volumes'!N28","v":1827233.415},{"$f":"'C - tariff volumes'!O28","v":1820469.8970000001},{"$f":"'C - tariff volumes'!P28","v":1945311.1839999999},{"$f":"'C - tariff volumes'!Q28","v":2129926.5589999999},{"$f":"'C - tariff volumes'!R28","v":2176726.9909999999},{"$f":"'C - tariff volumes'!S28","v":2036213.4739999999},{"$f":"'C - tariff volumes'!T28","v":1935728.669},{"$f":"($U28*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*V$3/$U$3","v":1940620.8491969523},{"$f":"($U28*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*W$3/$U$3","v":1927694.5817232383},{"$f":"($U28*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*X$3/$U$3","v":1925156.9230787253},{"$f":"($U28*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*Y$3/$U$3","v":1920816.7410882465},{"$f":"($U28*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*Z$3/$U$3","v":1900432.3180412278},{"$f":"($U28*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AA$3/$U$3","v":1877177.6002483184},{"$f":"($U28*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AB$3/$U$3","v":1851787.4356081558},{"$f":"($U28*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AC$3/$U$3","v":1827066.3074362064},{"$f":"($U28*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AD$3/$U$3","v":1802545.4097123612},{"$f":"($U28*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AE$3/$U$3","v":1775210.9749354923},{"$f":"($U28*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AF$3/$U$3","v":1748915.8593278194},{"$f":"($U28*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AG$3/$U$3","v":1719401.1326069529},{"$f":"($U28*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AH$3/$U$3","v":1695708.3230263093},{"$f":"($U28*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AI$3/$U$3","v":1670401.6645245932},{"$f":"($U28*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AJ$3/$U$3","v":1642591.9110218911},{"$f":"($U28*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AK$3/$U$3","v":1616048.6635843026},{"$f":"($U28*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AL$3/$U$3","v":1587798.4678629977},{"$f":"($U28*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AM$3/$U$3","v":1559161.7889303153},{"$f":"($U28*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AN$3/$U$3","v":1530530.6748954572},{"$f":"($U28*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A28,OFFSET('I - coeff'!$W$3,($C28-2),0),OFFSET('I - coeff'!$W$13,($C28-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A28,OFFSET('I - coeff'!$X$3,($C28-2),0),OFFSET('I - coeff'!$X$13,($C28-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A28,OFFSET('I - coeff'!$Y$3,($C28-2),0),OFFSET('I - coeff'!$Y$13,($C28-2),0))\n)+$U28)*AO$3/$U$3","v":1502393.7498354688}]
[1,1,7,2,1,11721,null,"Off Peak 0.1 - 0.2",541692.04399999999,528078.375,532254.69099999999,389396.06800000003,488500.272,{"$f":"'C - tariff volumes'!M29","v":515154.06800000003},{"$f":"'C - tariff volumes'!N29","v":396157.38900000002},{"$f":"'C - tariff volumes'!O29","v":448585.01799999998},{"$f":"'C - tariff volumes'!P29","v":545685.51500000001},{"$f":"'C - tariff volumes'!Q29","v":686541.77300000004},{"$f":"'C - tariff volumes'!R29","v":737866.53300000005},{"$f":"'C - tariff volumes'!S29","v":581989.201},{"$f":"'C - tariff volumes'!T29","v":507486.90500000003},{"$f":"($U29*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*V$3/$U$3","v":529940.94118977047},{"$f":"($U29*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*W$3/$U$3","v":522526.51015507476},{"$f":"($U29*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*X$3/$U$3","v":517841.82375751069},{"$f":"($U29*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*Y$3/$U$3","v":512720.39934562775},{"$f":"($U29*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*Z$3/$U$3","v":503458.15552107041},{"$f":"($U29*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AA$3/$U$3","v":493542.23466441134},{"$f":"($U29*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AB$3/$U$3","v":483165.29067993851},{"$f":"($U29*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AC$3/$U$3","v":473062.5704959447},{"$f":"($U29*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AD$3/$U$3","v":463111.16798410681},{"$f":"($U29*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AE$3/$U$3","v":452520.96851419273},{"$f":"($U29*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AF$3/$U$3","v":442302.0692712763},{"$f":"($U29*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AG$3/$U$3","v":431337.91328007827},{"$f":"($U29*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AH$3/$U$3","v":421998.9036158222},{"$f":"($U29*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AI$3/$U$3","v":412335.61732208711},{"$f":"($U29*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AJ$3/$U$3","v":402114.92216907977},{"$f":"($U29*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AK$3/$U$3","v":392325.08847007086},{"$f":"($U29*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AL$3/$U$3","v":382186.5704298194},{"$f":"($U29*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AM$3/$U$3","v":372045.55227520247},{"$f":"($U29*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AN$3/$U$3","v":362004.8166351784},{"$f":"($U29*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A29,OFFSET('I - coeff'!$W$3,($C29-2),0),OFFSET('I - coeff'!$W$13,($C29-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A29,OFFSET('I - coeff'!$X$3,($C29-2),0),OFFSET('I - coeff'!$X$13,($C29-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A29,OFFSET('I - coeff'!$Y$3,($C29-2),0),OFFSET('I - coeff'!$Y$13,($C29-2),0))\n)+$U29)*AO$3/$U$3","v":352192.46530652267}]
[1,1,8,2,1,11821,null,"Off Peak 0.2 - 1.4",333075.68300000002,290571.18099999998,322258.36900000001,151243.67300000001,249515.13099999999,{"$f":"'C - tariff volumes'!M30","v":324240.64799999999},{"$f":"'C - tariff volumes'!N30","v":455969.95199999999},{"$f":"'C - tariff volumes'!O30","v":233278.86300000001},{"$f":"'C - tariff volumes'!P30","v":265994.98100000003},{"$f":"'C - tariff volumes'!Q30","v":489836.93800000002},{"$f":"'C - tariff volumes'!R30","v":499253.84899999999},{"$f":"'C - tariff volumes'!S30","v":348824.67200000002},{"$f":"'C - tariff volumes'!T30","v":311846.57900000003},{"$f":"($U30*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*V$3/$U$3","v":330775.80964748812},{"$f":"($U30*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*W$3/$U$3","v":325244.00875594729},{"$f":"($U30*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*X$3/$U$3","v":321391.11153152568},{"$f":"($U30*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*Y$3/$U$3","v":317278.52579164703},{"$f":"($U30*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*Z$3/$U$3","v":310637.3092925903},{"$f":"($U30*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AA$3/$U$3","v":303618.36581655469},{"$f":"($U30*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AB$3/$U$3","v":296340.07962211169},{"$f":"($U30*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AC$3/$U$3","v":289254.25397166936},{"$f":"($U30*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AD$3/$U$3","v":282285.36404817726},{"$f":"($U30*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AE$3/$U$3","v":274947.89083227096},{"$f":"($U30*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AF$3/$U$3","v":267862.53083556396},{"$f":"($U30*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AG$3/$U$3","v":260343.16887051327},{"$f":"($U30*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AH$3/$U$3","v":253846.39836362266},{"$f":"($U30*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AI$3/$U$3","v":247174.3147502729},{"$f":"($U30*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AJ$3/$U$3","v":240183.66016981893},{"$f":"($U30*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AK$3/$U$3","v":233481.7186985281},{"$f":"($U30*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AL$3/$U$3","v":226589.46578025006},{"$f":"($U30*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AM$3/$U$3","v":219719.62880911416},{"$f":"($U30*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AN$3/$U$3","v":212935.36687534617},{"$f":"($U30*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A30,OFFSET('I - coeff'!$W$3,($C30-2),0),OFFSET('I - coeff'!$W$13,($C30-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A30,OFFSET('I - coeff'!$X$3,($C30-2),0),OFFSET('I - coeff'!$X$13,($C30-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A30,OFFSET('I - coeff'!$Y$3,($C30-2),0),OFFSET('I - coeff'!$Y$13,($C30-2),0))\n)+$U30)*AO$3/$U$3","v":206315.39749203762}]
[1,1,9,2,1,11921,null,"Off Peak > 1.4",12222.116,13207.112999999999,13389.912,13339.949000000001,14518.501,{"$f":"'C - tariff volumes'!M31","v":17672.631000000001},{"$f":"'C - tariff volumes'!N31","v":21937.13},{"$f":"'C - tariff volumes'!O31","v":14844.120999999999},{"$f":"'C - tariff volumes'!P31","v":11826.136},{"$f":"'C - tariff volumes'!Q31","v":14567.957},{"$f":"'C - tariff volumes'!R31","v":14197.611999999999},{"$f":"'C - tariff volumes'!S31","v":7133.12},{"$f":"'C - tariff volumes'!T31","v":9580.9709999999995},{"$f":"($U31*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*V$3/$U$3","v":9582.4066035814722},{"$f":"($U31*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*W$3/$U$3","v":9522.7586225938903},{"$f":"($U31*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*X$3/$U$3","v":9514.5228521845929},{"$f":"($U31*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*Y$3/$U$3","v":9497.3268701283705},{"$f":"($U31*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*Z$3/$U$3","v":9400.6487942770382},{"$f":"($U31*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AA$3/$U$3","v":9289.6577484305835},{"$f":"($U31*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AB$3/$U$3","v":9167.9908933744991},{"$f":"($U31*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AC$3/$U$3","v":9049.5291380118742},{"$f":"($U31*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AD$3/$U$3","v":8931.9521070983701},{"$f":"($U31*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AE$3/$U$3","v":8800.3430307935341},{"$f":"($U31*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AF$3/$U$3","v":8673.771784087292},{"$f":"($U31*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AG$3/$U$3","v":8531.1586112369823},{"$f":"($U31*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AH$3/$U$3","v":8417.2549391233224},{"$f":"($U31*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AI$3/$U$3","v":8295.2571288185154},{"$f":"($U31*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AJ$3/$U$3","v":8160.763819202095},{"$f":"($U31*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AK$3/$U$3","v":8032.4328103440102},{"$f":"($U31*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AL$3/$U$3","v":7895.5468640578347},{"$f":"($U31*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AM$3/$U$3","v":7756.6416781235303},{"$f":"($U31*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AN$3/$U$3","v":7617.657711255697},{"$f":"($U31*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A31,OFFSET('I - coeff'!$W$3,($C31-2),0),OFFSET('I - coeff'!$W$13,($C31-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A31,OFFSET('I - coeff'!$X$3,($C31-2),0),OFFSET('I - coeff'!$X$13,($C31-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A31,OFFSET('I - coeff'!$Y$3,($C31-2),0),OFFSET('I - coeff'!$Y$13,($C31-2),0))\n)+$U31)*AO$3/$U$3","v":7481.0134290105125}]
[2,1,1,2,1,21121,null,"Fixed Charge",6062.1968725077395,6134.0793972321671,6015.849888994243,6120.1209908249366,6101.9024615957323,{"$f":"'C - tariff volumes'!M33","v":6221.8630948600012},{"$f":"'C - tariff volumes'!N33","v":6191.2985895399997},{"$f":"'C - tariff volumes'!O33","v":6167.7150822000012},{"$f":"'C - tariff volumes'!P33","v":6162.6054387999993},{"$f":"'C - tariff volumes'!Q33","v":6096.2654341999978},{"$f":"'C - tariff volumes'!R33","v":6181.7342660400009},{"$f":"'C - tariff volumes'!S33","v":6160.1259895799994},{"$f":"'C - tariff volumes'!T33","v":6142.4739742999991},{"$f":"$U33-'O - CN sum'!BS15","v":6120.9753153899492},{"$f":"$U33-'O - CN sum'!BT15","v":6090.2629455184497},{"$f":"$U33-'O - CN sum'!BU15","v":6044.1943907112},{"$f":"$U33-'O - CN sum'!BV15","v":5982.7696509682},{"$f":"$U33-'O - CN sum'!BW15","v":5905.9887262894499},{"$f":"$U33-'O - CN sum'!BX15","v":5829.2078016106998},{"$f":"$U33-'O - CN sum'!BY15","v":5752.4268769319506},{"$f":"$U33-'O - CN sum'!BZ15","v":5675.6459522532004},{"$f":"$U33-'O - CN sum'!CA15","v":5598.8650275744512},{"$f":"$U33-'O - CN sum'!CB15","v":5522.0841028957011},{"$f":"$U33-'O - CN sum'!CC15","v":5445.3031782169519},{"$f":"$U33-'O - CN sum'!CD15","v":5368.5222535382018},{"$f":"$U33-'O - CN sum'!CE15","v":5291.7413288594526},{"$f":"$U33-'O - CN sum'!CF15","v":5214.9604041807024},{"$f":"$U33-'O - CN sum'!CG15","v":5138.1794795019532},{"$f":"$U33-'O - CN sum'!CH15","v":5061.3985548232031},{"$f":"$U33-'O - CN sum'!CI15","v":4984.6176301444539},{"$f":"$U33-'O - CN sum'!CJ15","v":4907.8367054657037},{"$f":"$U33-'O - CN sum'!CK15","v":4831.0557807869545},{"$f":"$U33-'O - CN sum'!CL15","v":4754.2748561082044}]
[2,1,3,2,1,21321,null,"Peak 0.1 - 0.2",39990.095000000001,42301.686000000002,39745.678999999996,39473.368999999999,41687.527999999998,{"$f":"'C - tariff volumes'!M35","v":41616.932999999997},{"$f":"'C - tariff volumes'!N35","v":47470.892999999996},{"$f":"'C - tariff volumes'!O35","v":40735.004999999997},{"$f":"'C - tariff volumes'!P35","v":40136.322},{"$f":"'C - tariff volumes'!Q35","v":35255.959000000003},{"$f":"'C - tariff volumes'!R35","v":36259.127},{"$f":"'C - tariff volumes'!S35","v":37889.061999999998},{"$f":"'C - tariff volumes'!T35","v":35665.093000000001},{"$f":"($U35*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*V$3/$U$3","v":35767.163461984601},{"$f":"($U35*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*W$3/$U$3","v":35543.846890945344},{"$f":"($U35*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*X$3/$U$3","v":35258.775522276272},{"$f":"($U35*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*Y$3/$U$3","v":34890.343707164568},{"$f":"($U35*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*Z$3/$U$3","v":34413.263152578802},{"$f":"($U35*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AA$3/$U$3","v":33931.989144015475},{"$f":"($U35*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AB$3/$U$3","v":33447.841393975592},{"$f":"($U35*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AC$3/$U$3","v":32965.856470839055},{"$f":"($U35*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AD$3/$U$3","v":32485.192446410325},{"$f":"($U35*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AE$3/$U$3","v":32000.436899079759},{"$f":"($U35*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AF$3/$U$3","v":31518.509168931898},{"$f":"($U35*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AG$3/$U$3","v":31031.760647941806},{"$f":"($U35*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AH$3/$U$3","v":30556.429006362647},{"$f":"($U35*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AI$3/$U$3","v":30079.160360426227},{"$f":"($U35*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AJ$3/$U$3","v":29598.357714114307},{"$f":"($U35*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AK$3/$U$3","v":29120.790889671713},{"$f":"($U35*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AL$3/$U$3","v":28641.119863832922},{"$f":"($U35*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AM$3/$U$3","v":28161.716058311671},{"$f":"($U35*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AN$3/$U$3","v":27683.283551859047},{"$f":"($U35*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A35,OFFSET('I - coeff'!$W$3,($C35-2),0),OFFSET('I - coeff'!$W$13,($C35-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A35,OFFSET('I - coeff'!$X$3,($C35-2),0),OFFSET('I - coeff'!$X$13,($C35-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A35,OFFSET('I - coeff'!$Y$3,($C35-2),0),OFFSET('I - coeff'!$Y$13,($C35-2),0))\n)+$U35)*AO$3/$U$3","v":27206.699863896371}]
[2,1,6,2,1,21621,null,"Off Peak 0 - 0.1",78319.168000000005,78566.611999999994,78263.740999999995,75432.141000000003,77062.801999999996,{"$f":"'C - tariff volumes'!M38","v":77556.952999999994},{"$f":"'C - tariff volumes'!N38","v":72894.335000000006},{"$f":"'C - tariff volumes'!O38","v":75355.316999999995},{"$f":"'C - tariff volumes'!P38","v":77537.567999999999},{"$f":"'C - tariff volumes'!Q38","v":76826.112999999998},{"$f":"'C - tariff volumes'!R38","v":77869.812999999995},{"$f":"'C - tariff volumes'!S38","v":76845.417000000001},{"$f":"'C - tariff volumes'!T38","v":75816.284},{"$f":"($U38*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*V$3/$U$3","v":76196.648328239913},{"$f":"($U38*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*W$3/$U$3","v":75671.748102123835},{"$f":"($U38*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*X$3/$U$3","v":75298.322968455977},{"$f":"($U38*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*Y$3/$U$3","v":74803.99181592188},{"$f":"($U38*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*Z$3/$U$3","v":73870.467629022547},{"$f":"($U38*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AA$3/$U$3","v":72874.481828992517},{"$f":"($U38*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AB$3/$U$3","v":71832.485257136621},{"$f":"($U38*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AC$3/$U$3","v":70807.261123491233},{"$f":"($U38*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AD$3/$U$3","v":69788.314394384885},{"$f":"($U38*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AE$3/$U$3","v":68708.176671278532},{"$f":"($U38*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AF$3/$U$3","v":67653.100805135982},{"$f":"($U38*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AG$3/$U$3","v":66527.743274755077},{"$f":"($U38*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AH$3/$U$3","v":65534.51432955786},{"$f":"($U38*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AI$3/$U$3","v":64506.951484339799},{"$f":"($U38*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AJ$3/$U$3","v":63425.147427439821},{"$f":"($U38*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AK$3/$U$3","v":62373.491199142431},{"$f":"($U38*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AL$3/$U$3","v":61285.416880553945},{"$f":"($U38*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AM$3/$U$3","v":60190.485366376466},{"$f":"($U38*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AN$3/$U$3","v":59097.473331674737},{"$f":"($U38*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A38,OFFSET('I - coeff'!$W$3,($C38-2),0),OFFSET('I - coeff'!$W$13,($C38-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A38,OFFSET('I - coeff'!$X$3,($C38-2),0),OFFSET('I - coeff'!$X$13,($C38-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A38,OFFSET('I - coeff'!$Y$3,($C38-2),0),OFFSET('I - coeff'!$Y$13,($C38-2),0))\n)+$U38)*AO$3/$U$3","v":58017.319471604751}]
[null,null,null,null,null,null,"Tariff D - SP AusNet"]
[0,2,3,0,1,2301,null,"> 50",{"$f":"'C - tariff volumes'!H45","v":4874.6866666666629},{"$f":"'C - tariff volumes'!I45","v":5135.8533333333162},{"$f":"'C - tariff volumes'!J45","v":5000.9974999999895},{"$f":"'C - tariff volumes'!K45","v":4310.3274999999985},{"$f":"'C - tariff volumes'!L45","v":3947.1824999999985},{"$f":"'C - tariff volumes'!M45","v":3709.8274999999976},{"$f":"'C - tariff volumes'!N45","v":4277.7183333333278},{"$f":"'C - tariff volumes'!O45","v":4254.1849999999959},{"$f":"'C - tariff volumes'!P45","v":3916.8933333333316},{"$f":"'C - tariff volumes'!Q45","v":3768.5683333333236},{"$f":"'C - tariff volumes'!R45","v":3564.3233333333324},{"$f":"'C - tariff volumes'!S45","v":3710.5724999999948},{"$f":"'C - tariff volumes'!T45","v":2508.1600000000017},{"$f":"'C - MHQ'!R7","v":2556.6866327298189},{"$f":"'C - MHQ'!S7","v":2556.247874748537},{"$f":"'C - MHQ'!T7","v":2497.7614358436122},{"$f":"'C - MHQ'!U7","v":2515.0923761042613},{"$f":"'C - MHQ'!V7","v":2506.4488438730009},{"$f":"'C - MHQ'!W7","v":2490.8729355374808},{"$f":"'C - MHQ'!X7","v":2500.1746047406646},{"$f":"'C - MHQ'!Y7","v":2446.4267520335889},{"$f":"'C - MHQ'!Z7","v":2451.8673510014887},{"$f":"'C - MHQ'!AA7","v":2475.2531514038328},{"$f":"'C - MHQ'!AB7","v":2492.584091664482},{"$f":"'C - MHQ'!AC7","v":2522.1125038047771},{"$f":"'C - MHQ'!AD7","v":2488.8985246217107},{"$f":"'C - MHQ'!AE7","v":2498.9022065949462},{"$f":"'C - MHQ'!AF7","v":2519.1728253301862},{"$f":"'C - MHQ'!AG7","v":2544.7524156389418},{"$f":"'C - MHQ'!AH7","v":2594.2881917257082},{"$f":"'C - MHQ'!AI7","v":2555.3703587859723},{"$f":"'C - MHQ'!AJ7","v":2549.9736356162007},{"$f":"'C - MHQ'!AK7","v":2559.9773175894356}]
[null,null,null,null,null,null,"Tariff M - SP AusNet Central"]
[0,3,2,1,1,3211,null,"10 - 50",{"$f":"'C - tariff volumes'!H48","v":7.5774999999999944},{"$f":"'C - tariff volumes'!I48","v":10.789999999999994},{"$f":"'C - tariff volumes'!J48","v":10.797499999999994},{"$f":"'C - tariff volumes'!K48","v":11.895833333333321},{"$f":"'C - tariff volumes'!L48","v":32.23833333333328},{"$f":"'C - tariff volumes'!M48","v":50.516666666666566},{"$f":"'C - tariff volumes'!N48","v":77.663333333333298},{"$f":"'C - tariff volumes'!O48","v":105.99083333333328},{"$f":"'C - tariff volumes'!P48","v":67.460833333333213},{"$f":"'C - tariff volumes'!Q48","v":55.619166666666608},{"$f":"'C - tariff volumes'!R48","v":57.830833333333203},{"$f":"'C - tariff volumes'!S48","v":57.119166666666587},{"$f":"'C - tariff volumes'!T48","v":43.187499999999943},{"$f":"'C - MHQ'!R10","v":44.023070279016821},{"$f":"'C - MHQ'!S10","v":44.015515394034757},{"$f":"'C - MHQ'!T10","v":43.008449225924899},{"$f":"'C - MHQ'!U10","v":43.306867182716637},{"$f":"'C - MHQ'!V10","v":43.158035948569875},{"$f":"'C - MHQ'!W10","v":42.889837531706405},{"$f":"'C - MHQ'!X10","v":43.050001093326273},{"$f":"'C - MHQ'!Y10","v":42.124527683022777},{"$f":"'C - MHQ'!Z10","v":42.21820825680043},{"$f":"'C - MHQ'!AA10","v":42.620883626344735},{"$f":"'C - MHQ'!AB10","v":42.91930158313648},{"$f":"'C - MHQ'!AC10","v":43.427745342429745},{"$f":"'C - MHQ'!AD10","v":42.855840549287095},{"$f":"'C - MHQ'!AE10","v":43.028091926878282},{"$f":"'C - MHQ'!AF10","v":43.377127613049886},{"$f":"'C - MHQ'!AG10","v":43.817577407504537},{"$f":"'C - MHQ'!AH10","v":44.670523921980177},{"$f":"'C - MHQ'!AI10","v":44.000405624070616},{"$f":"'C - MHQ'!AJ10","v":43.907480538791162},{"$f":"'C - MHQ'!AK10","v":44.079731916382343}]
[0,3,1,2,1,3121,null,"0 - 10",{"$f":"'C - tariff volumes'!H51","v":22.049999999999983},{"$f":"'C - tariff volumes'!I51","v":29.759166666666633},{"$f":"'C - tariff volumes'!J51","v":29.894999999999968},{"$f":"'C - tariff volumes'!K51","v":29.102499999999971},{"$f":"'C - tariff volumes'!L51","v":27.407499999999974},{"$f":"'C - tariff volumes'!M51","v":27.089499999999976},{"$f":"'C - tariff volumes'!N51","v":27.350749999999987},{"$f":"'C - tariff volumes'!O51","v":26.347499999999986},{"$f":"'C - tariff volumes'!P51","v":34.479999999999983},{"$f":"'C - tariff volumes'!Q51","v":49.809166666666705},{"$f":"'C - tariff volumes'!R51","v":56.942500000000017},{"$f":"'C - tariff volumes'!S51","v":65.266666666666666},{"$f":"'C - tariff volumes'!T51","v":58.290833333333318},{"$f":"'C - MHQ'!R13","v":59.418615396950329},{"$f":"'C - MHQ'!S13","v":59.408418452433004},{"$f":"'C - MHQ'!T13","v":58.049165748272529},{"$f":"'C - MHQ'!U13","v":58.451945056707174},{"$f":"'C - MHQ'!V13","v":58.251065249715715},{"$f":"'C - MHQ'!W13","v":57.889073719350399},{"$f":"'C - MHQ'!X13","v":58.105248943117857},{"$f":"'C - MHQ'!Y13","v":56.856123239744591},{"$f":"'C - MHQ'!Z13","v":56.982565351759511},{"$f":"'C - MHQ'!AA13","v":57.526062494533356},{"$f":"'C - MHQ'!AB13","v":57.928841802968009},{"$f":"'C - MHQ'!AC13","v":58.615096168984493},{"$f":"'C - MHQ'!AD13","v":57.843187469022403},{"$f":"'C - MHQ'!AE13","v":58.075677804017594},{"$f":"'C - MHQ'!AF13","v":58.54677664071837},{"$f":"'C - MHQ'!AG13","v":59.141258506078884},{"$f":"'C - MHQ'!AH13","v":60.292493542085765},{"$f":"'C - MHQ'!AI13","v":59.388024563398339},{"$f":"'C - MHQ'!AJ13","v":59.262602145835146},{"$f":"'C - MHQ'!AK13","v":59.49509248083033}]
[1,1,1,1,2,11112,null,"Fixed Charge",1009.0318298415375,1138.6569045167762,1256.6875819025888,1369.2833540008378,1457.4845689650303,{"$f":"'C - tariff volumes'!M55","v":2072.6552039999997},{"$f":"'C - tariff volumes'!N55","v":2161.3725709999999},{"$f":"'C - tariff volumes'!O55","v":2257.3670975999999},{"$f":"'C - tariff volumes'!P55","v":2512.8986599999998},{"$f":"'C - tariff volumes'!Q55","v":2769.028691},{"$f":"'C - tariff volumes'!R55","v":2940.2712005999997},{"$f":"'C - tariff volumes'!S55","v":3079.4328481000002},{"$f":"'C - tariff volumes'!T55","v":3198.210908},{"$f":"$U55-'O - CN sum'!BS16","v":3187.0171698220001},{"$f":"$U55-'O - CN sum'!BT16","v":3171.0261152820003},{"$f":"$U55-'O - CN sum'!BU16","v":3147.0395334720001},{"$f":"$U55-'O - CN sum'!BV16","v":3115.0574243920005},{"$f":"$U55-'O - CN sum'!BW16","v":3075.0797880420005},{"$f":"$U55-'O - CN sum'!BX16","v":3035.1021516920005},{"$f":"$U55-'O - CN sum'!BY16","v":2995.1245153420009},{"$f":"$U55-'O - CN sum'!BZ16","v":2955.1468789920009},{"$f":"$U55-'O - CN sum'!CA16","v":2915.1692426420009},{"$f":"$U55-'O - CN sum'!CB16","v":2875.1916062920013},{"$f":"$U55-'O - CN sum'!CC16","v":2835.2139699420013},{"$f":"$U55-'O - CN sum'!CD16","v":2795.2363335920018},{"$f":"$U55-'O - CN sum'!CE16","v":2755.2586972420017},{"$f":"$U55-'O - CN sum'!CF16","v":2715.2810608920017},{"$f":"$U55-'O - CN sum'!CG16","v":2675.3034245420022},{"$f":"$U55-'O - CN sum'!CH16","v":2635.3257881920022},{"$f":"$U55-'O - CN sum'!CI16","v":2595.3481518420022},{"$f":"$U55-'O - CN sum'!CJ16","v":2555.3705154920021},{"$f":"$U55-'O - CN sum'!CK16","v":2515.3928791420021},{"$f":"$U55-'O - CN sum'!CL16","v":2475.4152427920026}]
[1,1,4,1,2,11412,null,"Peak 0.2 - 1.4",5988.268,7866.4030000000002,6827.5280000000002,9458.9279999999999,11246.334000000001,{"$f":"'C - tariff volumes'!M58","v":10915.785},{"$f":"'C - tariff volumes'!N58","v":10235.728999999999},{"$f":"'C - tariff volumes'!O58","v":12327.89},{"$f":"'C - tariff volumes'!P58","v":12230.718999999999},{"$f":"'C - tariff volumes'!Q58","v":16257.147000000001},{"$f":"'C - tariff volumes'!R58","v":15417.977999999999},{"$f":"'C - tariff volumes'!S58","v":15729.537},{"$f":"'C - tariff volumes'!T58","v":11076.135},{"$f":"($U58*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*V$3/$U$3","v":11854.691991621741},{"$f":"($U58*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*W$3/$U$3","v":11642.194158839391},{"$f":"($U58*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*X$3/$U$3","v":11427.541325574377},{"$f":"($U58*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*Y$3/$U$3","v":11191.594321373957},{"$f":"($U58*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*Z$3/$U$3","v":10911.806762815957},{"$f":"($U58*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AA$3/$U$3","v":10630.974569176804},{"$f":"($U58*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AB$3/$U$3","v":10350.318749406169},{"$f":"($U58*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AC$3/$U$3","v":10074.49917833492},{"$f":"($U58*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AD$3/$U$3","v":9802.7368970148564},{"$f":"($U58*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AE$3/$U$3","v":9530.0242880901696},{"$f":"($U58*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AF$3/$U$3","v":9262.7631823857664},{"$f":"($U58*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AG$3/$U$3","v":8993.8770243308209},{"$f":"($U58*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AH$3/$U$3","v":8738.3890410946206},{"$f":"($U58*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AI$3/$U$3","v":8483.9441086776005},{"$f":"($U58*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AJ$3/$U$3","v":8229.0646731205761},{"$f":"($U58*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AK$3/$U$3","v":7980.0142301032965},{"$f":"($U58*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AL$3/$U$3","v":7731.852145818295},{"$f":"($U58*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AM$3/$U$3","v":7486.7724793001571},{"$f":"($U58*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AN$3/$U$3","v":7245.4266500479689},{"$f":"($U58*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A58,OFFSET('I - coeff'!$W$3,($C58-2),0),OFFSET('I - coeff'!$W$13,($C58-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A58,OFFSET('I - coeff'!$X$3,($C58-2),0),OFFSET('I - coeff'!$X$13,($C58-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A58,OFFSET('I - coeff'!$Y$3,($C58-2),0),OFFSET('I - coeff'!$Y$13,($C58-2),0))\n)+$U58)*AO$3/$U$3","v":7008.6265463071786}]
[1,1,7,1,2,11712,null,"Off Peak 0.1 - 0.2",1982.5840000000001,2230.518,2438.413,2015.692,2828.5610000000001,{"$f":"'C - tariff volumes'!M61","v":2850.9520000000002},{"$f":"'C - tariff volumes'!N61","v":4960.5680000000002},{"$f":"'C - tariff volumes'!O61","v":3355.498},{"$f":"'C - tariff volumes'!P61","v":4596.0709999999999},{"$f":"'C - tariff volumes'!Q61","v":5703.7659999999996},{"$f":"'C - tariff volumes'!R61","v":6293.0209999999997},{"$f":"'C - tariff volumes'!S61","v":4391.826},{"$f":"'C - tariff volumes'!T61","v":4674.4560000000001},{"$f":"($U61*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*V$3/$U$3","v":4881.2798670936545},{"$f":"($U61*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*W$3/$U$3","v":4812.9856287689836},{"$f":"($U61*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*X$3/$U$3","v":4769.8350366582135},{"$f":"($U61*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*Y$3/$U$3","v":4722.6616557595025},{"$f":"($U61*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*Z$3/$U$3","v":4637.3472352442286},{"$f":"($U61*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AA$3/$U$3","v":4546.0118031626171},{"$f":"($U61*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AB$3/$U$3","v":4450.4298923941351},{"$f":"($U61*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AC$3/$U$3","v":4357.3738538735133},{"$f":"($U61*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AD$3/$U$3","v":4265.7116006772949},{"$f":"($U61*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AE$3/$U$3","v":4168.1653961041211},{"$f":"($U61*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AF$3/$U$3","v":4074.0392336183204},{"$f":"($U61*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AG$3/$U$3","v":3973.0485198618903},{"$f":"($U61*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AH$3/$U$3","v":3887.0270100868938},{"$f":"($U61*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AI$3/$U$3","v":3798.0185920362496},{"$f":"($U61*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AJ$3/$U$3","v":3703.8758874434166},{"$f":"($U61*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AK$3/$U$3","v":3613.701842709525},{"$f":"($U61*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AL$3/$U$3","v":3520.3160705498244},{"$f":"($U61*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AM$3/$U$3","v":3426.9072698656796},{"$f":"($U61*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AN$3/$U$3","v":3334.4221702611408},{"$f":"($U61*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A61,OFFSET('I - coeff'!$W$3,($C61-2),0),OFFSET('I - coeff'!$W$13,($C61-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A61,OFFSET('I - coeff'!$X$3,($C61-2),0),OFFSET('I - coeff'!$X$13,($C61-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A61,OFFSET('I - coeff'!$Y$3,($C61-2),0),OFFSET('I - coeff'!$Y$13,($C61-2),0))\n)+$U61)*AO$3/$U$3","v":3244.0407159015585}]
[null,null,null,null,null,null,"Tariff V - SP AusNet Central - New Town Commercial"]
[2,1,3,1,2,21312,null,"Peak 0.1 - 0.2",93.738,82.852999999999994,83.343999999999994,91.150999999999996,105.486,{"$f":"'C - tariff volumes'!M67","v":117.64},{"$f":"'C - tariff volumes'!N67","v":91.846999999999994},{"$f":"'C - tariff volumes'!O67","v":120.301},{"$f":"'C - tariff volumes'!P67","v":157.434},{"$f":"'C - tariff volumes'!Q67","v":141.35400000000001},{"$f":"'C - tariff volumes'!R67","v":153.13399999999999},{"$f":"'C - tariff volumes'!S67","v":179.905},{"$f":"'C - tariff volumes'!T67","v":196.18899999999999},{"$f":"($U67*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*V$3/$U$3","v":196.75047622736599},{"$f":"($U67*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*W$3/$U$3","v":195.52204105251246},{"$f":"($U67*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*X$3/$U$3","v":193.9539008335085},{"$f":"($U67*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*Y$3/$U$3","v":191.92720572928016},{"$f":"($U67*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*Z$3/$U$3","v":189.30284815579429},{"$f":"($U67*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AA$3/$U$3","v":186.65542294184542},{"$f":"($U67*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AB$3/$U$3","v":183.99218965285402},{"$f":"($U67*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AC$3/$U$3","v":181.34085379105676},{"$f":"($U67*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AD$3/$U$3","v":178.69678401984805},{"$f":"($U67*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AE$3/$U$3","v":176.03020731765815},{"$f":"($U67*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AF$3/$U$3","v":173.37918606699216},{"$f":"($U67*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AG$3/$U$3","v":170.7016462780303},{"$f":"($U67*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AH$3/$U$3","v":168.08690924566724},{"$f":"($U67*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AI$3/$U$3","v":165.46151700632498},{"$f":"($U67*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AJ$3/$U$3","v":162.81668469431361},{"$f":"($U67*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AK$3/$U$3","v":160.18965221410758},{"$f":"($U67*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AL$3/$U$3","v":157.55104479793496},{"$f":"($U67*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AM$3/$U$3","v":154.91390732568982},{"$f":"($U67*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AN$3/$U$3","v":152.28211284225938},{"$f":"($U67*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A67,OFFSET('I - coeff'!$W$3,($C67-2),0),OFFSET('I - coeff'!$W$13,($C67-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A67,OFFSET('I - coeff'!$X$3,($C67-2),0),OFFSET('I - coeff'!$X$13,($C67-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A67,OFFSET('I - coeff'!$Y$3,($C67-2),0),OFFSET('I - coeff'!$Y$13,($C67-2),0))\n)+$U67)*AO$3/$U$3","v":149.66048846691541}]
[2,1,6,1,2,21612,null,"Off Peak 0 - 0.1",168.172,174.33699999999999,159.15,166.39400000000001,194.19499999999999,{"$f":"'C - tariff volumes'!M70","v":217.803},{"$f":"'C - tariff volumes'!N70","v":221.26499999999999},{"$f":"'C - tariff volumes'!O70","v":232.42500000000001},{"$f":"'C - tariff volumes'!P70","v":274.83699999999999},{"$f":"'C - tariff volumes'!Q70","v":274.78500000000003},{"$f":"'C - tariff volumes'!R70","v":336.476},{"$f":"'C - tariff volumes'!S70","v":350.524},{"$f":"'C - tariff volumes'!T70","v":264.14400000000001},{"$f":"($U70*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*V$3/$U$3","v":265.46918965343383},{"$f":"($U70*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*W$3/$U$3","v":263.64043680494024},{"$f":"($U70*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*X$3/$U$3","v":262.33942331148592},{"$f":"($U70*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*Y$3/$U$3","v":260.61717314218231},{"$f":"($U70*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*Z$3/$U$3","v":257.3647740556703},{"$f":"($U70*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AA$3/$U$3","v":253.89475865418831},{"$f":"($U70*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AB$3/$U$3","v":250.26444168328135},{"$f":"($U70*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AC$3/$U$3","v":246.69255990182097},{"$f":"($U70*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AD$3/$U$3","v":243.14254860328421},{"$f":"($U70*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AE$3/$U$3","v":239.37934782794412},{"$f":"($U70*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AF$3/$U$3","v":235.70346258426278},{"$f":"($U70*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AG$3/$U$3","v":231.78271596068862},{"$f":"($U70*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AH$3/$U$3","v":228.32230544386391},{"$f":"($U70*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AI$3/$U$3","v":224.74227558923164},{"$f":"($U70*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AJ$3/$U$3","v":220.97326930549198},{"$f":"($U70*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AK$3/$U$3","v":217.30929808306456},{"$f":"($U70*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AL$3/$U$3","v":213.5184462020988},{"$f":"($U70*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AM$3/$U$3","v":209.70370384568238},{"$f":"($U70*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AN$3/$U$3","v":205.89564895744419},{"$f":"($U70*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A70,OFFSET('I - coeff'!$W$3,($C70-2),0),OFFSET('I - coeff'!$W$13,($C70-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A70,OFFSET('I - coeff'!$X$3,($C70-2),0),OFFSET('I - coeff'!$X$13,($C70-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A70,OFFSET('I - coeff'!$Y$3,($C70-2),0),OFFSET('I - coeff'!$Y$13,($C70-2),0))\n)+$U70)*AO$3/$U$3","v":202.13239196090859}]
[2,1,7,1,2,21712,null,"Off Peak 0.1 - 0.2",146.273,141.655,104.12,125.374,151.15100000000001,{"$f":"'C - tariff volumes'!M71","v":162.90700000000001},{"$f":"'C - tariff volumes'!N71","v":206.91499999999999},{"$f":"'C - tariff volumes'!O71","v":173.447},{"$f":"'C - tariff volumes'!P71","v":178.9},{"$f":"'C - tariff volumes'!Q71","v":183.36699999999999},{"$f":"'C - tariff volumes'!R71","v":197.93700000000001},{"$f":"'C - tariff volumes'!S71","v":207.84800000000001},{"$f":"'C - tariff volumes'!T71","v":88.406999999999996},{"$f":"($U71*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*V$3/$U$3","v":89.203412197976348},{"$f":"($U71*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*W$3/$U$3","v":88.524245097836541},{"$f":"($U71*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*X$3/$U$3","v":88.021811370431593},{"$f":"($U71*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*Y$3/$U$3","v":87.378990062873925},{"$f":"($U71*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*Z$3/$U$3","v":86.225130781671297},{"$f":"($U71*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AA$3/$U$3","v":85.000084134435568},{"$f":"($U71*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AB$3/$U$3","v":83.723032933229092},{"$f":"($U71*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AC$3/$U$3","v":82.467186717702759},{"$f":"($U71*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AD$3/$U$3","v":81.220307556994769},{"$f":"($U71*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AE$3/$U$3","v":79.903722659523297},{"$f":"($U71*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AF$3/$U$3","v":78.618008779949108},{"$f":"($U71*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AG$3/$U$3","v":77.251988817071563},{"$f":"($U71*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AH$3/$U$3","v":76.041687038720227},{"$f":"($U71*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AI$3/$U$3","v":74.79299674178263},{"$f":"($U71*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AJ$3/$U$3","v":73.482704632106575},{"$f":"($U71*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AK$3/$U$3","v":72.209214132951772},{"$f":"($U71*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AL$3/$U$3","v":70.894904806054143},{"$f":"($U71*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AM$3/$U$3","v":69.574246687137546},{"$f":"($U71*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AN$3/$U$3","v":68.257473982780169},{"$f":"($U71*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A71,OFFSET('I - coeff'!$W$3,($C71-2),0),OFFSET('I - coeff'!$W$13,($C71-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A71,OFFSET('I - coeff'!$X$3,($C71-2),0),OFFSET('I - coeff'!$X$13,($C71-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A71,OFFSET('I - coeff'!$Y$3,($C71-2),0),OFFSET('I - coeff'!$Y$13,($C71-2),0))\n)+$U71)*AO$3/$U$3","v":66.957341963639422}]
[null,null,null,null,null,null,"Tariff V - SP AusNet West - New Town Domestic"]
[1,1,3,2,2,11322,null,"Peak 0.1 - 0.2",51161.069000000003,60681.173999999999,61676.008000000002,66269.025999999998,74089.236000000004,{"$f":"'C - tariff volumes'!M77","v":79906.959000000003},{"$f":"'C - tariff volumes'!N77","v":87160.057000000001},{"$f":"'C - tariff volumes'!O77","v":83040.506999999998},{"$f":"'C - tariff volumes'!P77","v":86785.596999999994},{"$f":"'C - tariff volumes'!Q77","v":90775.951000000001},{"$f":"'C - tariff volumes'!R77","v":89538.917000000001},{"$f":"'C - tariff volumes'!S77","v":91093.171000000002},{"$f":"'C - tariff volumes'!T77","v":80263.414999999994},{"$f":"($U77*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*V$3/$U$3","v":83529.468534381973},{"$f":"($U77*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*W$3/$U$3","v":82441.332176358497},{"$f":"($U77*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*X$3/$U$3","v":81336.886119723931},{"$f":"($U77*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*Y$3/$U$3","v":80074.11114344775},{"$f":"($U77*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*Z$3/$U$3","v":78486.297595355543},{"$f":"($U77*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AA$3/$U$3","v":76879.824506537043},{"$f":"($U77*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AB$3/$U$3","v":75263.539940693721},{"$f":"($U77*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AC$3/$U$3","v":73671.211766075488},{"$f":"($U77*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AD$3/$U$3","v":72097.195242407208},{"$f":"($U77*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AE$3/$U$3","v":70505.202578867393},{"$f":"($U77*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AF$3/$U$3","v":68941.624759699116},{"$f":"($U77*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AG$3/$U$3","v":67355.181395438776},{"$f":"($U77*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AH$3/$U$3","v":65854.738576733289},{"$f":"($U77*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AI$3/$U$3","v":64350.764671388446},{"$f":"($U77*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AJ$3/$U$3","v":62832.552557595875},{"$f":"($U77*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AK$3/$U$3","v":61345.490771437369},{"$f":"($U77*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AL$3/$U$3","v":59853.77691960051},{"$f":"($U77*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AM$3/$U$3","v":58373.310291036476},{"$f":"($U77*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AN$3/$U$3","v":56908.81140906809},{"$f":"($U77*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A77,OFFSET('I - coeff'!$W$3,($C77-2),0),OFFSET('I - coeff'!$W$13,($C77-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A77,OFFSET('I - coeff'!$X$3,($C77-2),0),OFFSET('I - coeff'!$X$13,($C77-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A77,OFFSET('I - coeff'!$Y$3,($C77-2),0),OFFSET('I - coeff'!$Y$13,($C77-2),0))\n)+$U77)*AO$3/$U$3","v":55466.163636725687}]
[1,1,6,2,2,11622,null,"Off Peak 0 - 0.1",89860.993000000002,99725.274999999994,103616.52,110300.617,119149.482,{"$f":"'C - tariff volumes'!M80","v":122625.893},{"$f":"'C - tariff volumes'!N80","v":128316.554},{"$f":"'C - tariff volumes'!O80","v":128795.18799999999},{"$f":"'C - tariff volumes'!P80","v":142276.106},{"$f":"'C - tariff volumes'!Q80","v":163484.481},{"$f":"'C - tariff volumes'!R80","v":171706.655},{"$f":"'C - tariff volumes'!S80","v":161074.834},{"$f":"'C - tariff volumes'!T80","v":154057.97899999999},{"$f":"($U80*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*V$3/$U$3","v":154447.3307754405},{"$f":"($U80*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*W$3/$U$3","v":153418.57365937089},{"$f":"($U80*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*X$3/$U$3","v":153216.61014639179},{"$f":"($U80*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*Y$3/$U$3","v":152871.19000737468},{"$f":"($U80*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*Z$3/$U$3","v":151248.8639717082},{"$f":"($U80*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AA$3/$U$3","v":149398.10106120087},{"$f":"($U80*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AB$3/$U$3","v":147377.38528962454},{"$f":"($U80*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AC$3/$U$3","v":145409.91582669719},{"$f":"($U80*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AD$3/$U$3","v":143458.38201563223},{"$f":"($U80*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AE$3/$U$3","v":141282.9284790541},{"$f":"($U80*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AF$3/$U$3","v":139190.19077621159},{"$f":"($U80*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AG$3/$U$3","v":136841.21531174064},{"$f":"($U80*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AH$3/$U$3","v":134955.58618443561},{"$f":"($U80*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AI$3/$U$3","v":132941.51637886127},{"$f":"($U80*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AJ$3/$U$3","v":130728.23386167473},{"$f":"($U80*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AK$3/$U$3","v":128615.74820094198},{"$f":"($U80*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AL$3/$U$3","v":126367.41240425875},{"$f":"($U80*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AM$3/$U$3","v":124088.31773965369},{"$f":"($U80*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AN$3/$U$3","v":121809.66596610349},{"$f":"($U80*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A80,OFFSET('I - coeff'!$W$3,($C80-2),0),OFFSET('I - coeff'!$W$13,($C80-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A80,OFFSET('I - coeff'!$X$3,($C80-2),0),OFFSET('I - coeff'!$X$13,($C80-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A80,OFFSET('I - coeff'!$Y$3,($C80-2),0),OFFSET('I - coeff'!$Y$13,($C80-2),0))\n)+$U80)*AO$3/$U$3","v":119570.34499130202}]
[1,1,9,2,2,11922,null,"Off Peak > 1.4",698.94799999999998,1408.739,1250.085,1035.5889999999999,540.57899999999995,{"$f":"'C - tariff volumes'!M83","v":888.27499999999998},{"$f":"'C - tariff volumes'!N83","v":1087.6759999999999},{"$f":"'C - tariff volumes'!O83","v":1803.423},{"$f":"'C - tariff volumes'!P83","v":3641.8359999999998},{"$f":"'C - tariff volumes'!Q83","v":4001.6979999999999},{"$f":"'C - tariff volumes'!R83","v":3811.6219999999998},{"$f":"'C - tariff volumes'!S83","v":2596.7939999999999},{"$f":"'C - tariff volumes'!T83","v":2192.0520000000001},{"$f":"($U83*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*V$3/$U$3","v":2192.3804549866582},{"$f":"($U83*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*W$3/$U$3","v":2178.7334586624029},{"$f":"($U83*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*X$3/$U$3","v":2176.8491781445682},{"$f":"($U83*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*Y$3/$U$3","v":2172.9148705615162},{"$f":"($U83*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*Z$3/$U$3","v":2150.7956751766151},{"$f":"($U83*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AA$3/$U$3","v":2125.4017830512958},{"$f":"($U83*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AB$3/$U$3","v":2097.5653484185855},{"$f":"($U83*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AC$3/$U$3","v":2070.4622157855611},{"$f":"($U83*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AD$3/$U$3","v":2043.5615012579829},{"$f":"($U83*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AE$3/$U$3","v":2013.4503633647389},{"$f":"($U83*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AF$3/$U$3","v":1984.4918418866021},{"$f":"($U83*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AG$3/$U$3","v":1951.8630518847463},{"$f":"($U83*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AH$3/$U$3","v":1925.8027734156758},{"$f":"($U83*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AI$3/$U$3","v":1897.8906187839295},{"$f":"($U83*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AJ$3/$U$3","v":1867.1195906353953},{"$f":"($U83*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AK$3/$U$3","v":1837.7584491989603},{"$f":"($U83*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AL$3/$U$3","v":1806.4400043014123},{"$f":"($U83*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AM$3/$U$3","v":1774.6595730029912},{"$f":"($U83*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AN$3/$U$3","v":1742.8611172368101},{"$f":"($U83*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A83,OFFSET('I - coeff'!$W$3,($C83-2),0),OFFSET('I - coeff'!$W$13,($C83-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A83,OFFSET('I - coeff'!$X$3,($C83-2),0),OFFSET('I - coeff'!$X$13,($C83-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A83,OFFSET('I - coeff'!$Y$3,($C83-2),0),OFFSET('I - coeff'!$Y$13,($C83-2),0))\n)+$U83)*AO$3/$U$3","v":1711.5979632011572}]
[2,1,3,2,2,21322,null,"Peak 0.1 - 0.2",1473.5509999999999,1638.221,1707.7280000000001,1851.653,1992.2719999999999,{"$f":"'C - tariff volumes'!M87","v":2314.6439999999998},{"$f":"'C - tariff volumes'!N87","v":2310.192},{"$f":"'C - tariff volumes'!O87","v":2304.6219999999998},{"$f":"'C - tariff volumes'!P87","v":2316.364},{"$f":"'C - tariff volumes'!Q87","v":2128.0250000000001},{"$f":"'C - tariff volumes'!R87","v":2208.6370000000002},{"$f":"'C - tariff volumes'!S87","v":2304.203},{"$f":"'C - tariff volumes'!T87","v":2324.7629999999999},{"$f":"($U87*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*V$3/$U$3","v":2331.416273928508},{"$f":"($U87*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*W$3/$U$3","v":2316.8597970495898},{"$f":"($U87*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*X$3/$U$3","v":2298.2779481184461},{"$f":"($U87*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*Y$3/$U$3","v":2274.2624029523499},{"$f":"($U87*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*Z$3/$U$3","v":2243.1647910291035},{"$f":"($U87*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AA$3/$U$3","v":2211.7938365787754},{"$f":"($U87*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AB$3/$U$3","v":2180.2355626153244},{"$f":"($U87*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AC$3/$U$3","v":2148.8182685158627},{"$f":"($U87*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AD$3/$U$3","v":2117.4870747510513},{"$f":"($U87*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AE$3/$U$3","v":2085.8891826474519},{"$f":"($U87*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AF$3/$U$3","v":2054.4756165669783},{"$f":"($U87*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AG$3/$U$3","v":2022.7478161683505},{"$f":"($U87*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AH$3/$U$3","v":1991.7642038987153},{"$f":"($U87*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AI$3/$U$3","v":1960.6543315893095},{"$f":"($U87*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AJ$3/$U$3","v":1929.3141020139078},{"$f":"($U87*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AK$3/$U$3","v":1898.1847934911002},{"$f":"($U87*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AL$3/$U$3","v":1866.9183264993537},{"$f":"($U87*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AM$3/$U$3","v":1835.6692777688488},{"$f":"($U87*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AN$3/$U$3","v":1804.4835413683204},{"$f":"($U87*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A87,OFFSET('I - coeff'!$W$3,($C87-2),0),OFFSET('I - coeff'!$W$13,($C87-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A87,OFFSET('I - coeff'!$X$3,($C87-2),0),OFFSET('I - coeff'!$X$13,($C87-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A87,OFFSET('I - coeff'!$Y$3,($C87-2),0),OFFSET('I - coeff'!$Y$13,($C87-2),0))\n)+$U87)*AO$3/$U$3","v":1773.4183167752099}]
[2,1,5,2,2,21522,null,"Peak > 1.4",22619.940999999999,24104.848000000002,23176.143,22046.405999999999,26506.984,{"$f":"'C - tariff volumes'!M89","v":28736.973000000002},{"$f":"'C - tariff volumes'!N89","v":23074.333999999999},{"$f":"'C - tariff volumes'!O89","v":27669.22},{"$f":"'C - tariff volumes'!P89","v":29449.126},{"$f":"'C - tariff volumes'!Q89","v":19772.989000000001},{"$f":"'C - tariff volumes'!R89","v":23993.883999999998},{"$f":"'C - tariff volumes'!S89","v":27446.949000000001},{"$f":"'C - tariff volumes'!T89","v":25770.98},{"$f":"($U89*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*V$3/$U$3","v":26264.559112931867},{"$f":"($U89*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*W$3/$U$3","v":26023.368333289298},{"$f":"($U89*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*X$3/$U$3","v":25737.677143580451},{"$f":"($U89*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*Y$3/$U$3","v":25392.461569266743},{"$f":"($U89*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*Z$3/$U$3","v":24970.036620723939},{"$f":"($U89*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AA$3/$U$3","v":24546.541201466116},{"$f":"($U89*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AB$3/$U$3","v":24122.928912945241},{"$f":"($U89*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AC$3/$U$3","v":23702.839092453574},{"$f":"($U89*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AD$3/$U$3","v":23285.663377223391},{"$f":"($U89*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AE$3/$U$3","v":22867.490844912401},{"$f":"($U89*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AF$3/$U$3","v":22453.32129111715},{"$f":"($U89*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AG$3/$U$3","v":22037.627963827246},{"$f":"($U89*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AH$3/$U$3","v":21632.143923022129},{"$f":"($U89*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AI$3/$U$3","v":21227.219883011923},{"$f":"($U89*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AJ$3/$U$3","v":20821.701882065874},{"$f":"($U89*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AK$3/$U$3","v":20420.481676772837},{"$f":"($U89*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AL$3/$U$3","v":20019.700658583119},{"$f":"($U89*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AM$3/$U$3","v":19621.072375854957},{"$f":"($U89*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AN$3/$U$3","v":19225.105583729197},{"$f":"($U89*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A89,OFFSET('I - coeff'!$W$3,($C89-2),0),OFFSET('I - coeff'!$W$13,($C89-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A89,OFFSET('I - coeff'!$X$3,($C89-2),0),OFFSET('I - coeff'!$X$13,($C89-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A89,OFFSET('I - coeff'!$Y$3,($C89-2),0),OFFSET('I - coeff'!$Y$13,($C89-2),0))\n)+$U89)*AO$3/$U$3","v":18832.434362578384}]
[2,1,6,2,2,21622,null,"Off Peak 0 - 0.1",2755.4050000000002,3105.4319999999998,3259.627,3548.3789999999999,3794.9319999999998,{"$f":"'C - tariff volumes'!M90","v":4191.7430000000004},{"$f":"'C - tariff volumes'!N90","v":4224.0590000000002},{"$f":"'C - tariff volumes'!O90","v":4238.0150000000003},{"$f":"'C - tariff volumes'!P90","v":4607.3789999999999},{"$f":"'C - tariff volumes'!Q90","v":4681.9399999999996},{"$f":"'C - tariff volumes'!R90","v":4908.759},{"$f":"'C - tariff volumes'!S90","v":4873.6099999999997},{"$f":"'C - tariff volumes'!T90","v":4959.7340000000004},{"$f":"($U90*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*V$3/$U$3","v":4984.6165950261375},{"$f":"($U90*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*W$3/$U$3","v":4950.2787804997024},{"$f":"($U90*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*X$3/$U$3","v":4925.8501322701604},{"$f":"($U90*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*Y$3/$U$3","v":4893.5120790825022},{"$f":"($U90*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*Z$3/$U$3","v":4832.4429867277922},{"$f":"($U90*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AA$3/$U$3","v":4767.2877934723938},{"$f":"($U90*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AB$3/$U$3","v":4699.1226770533794},{"$f":"($U90*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AC$3/$U$3","v":4632.054776531354},{"$f":"($U90*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AD$3/$U$3","v":4565.397529962298},{"$f":"($U90*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AE$3/$U$3","v":4494.7373035922856},{"$f":"($U90*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AF$3/$U$3","v":4425.7165686023391},{"$f":"($U90*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AG$3/$U$3","v":4352.0981622242798},{"$f":"($U90*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AH$3/$U$3","v":4287.1233163286588},{"$f":"($U90*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AI$3/$U$3","v":4219.9024224562445},{"$f":"($U90*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AJ$3/$U$3","v":4149.1331882064515},{"$f":"($U90*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AK$3/$U$3","v":4080.3361583784235},{"$f":"($U90*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AL$3/$U$3","v":4009.1567374451829},{"$f":"($U90*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AM$3/$U$3","v":3937.5287339078745},{"$f":"($U90*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AN$3/$U$3","v":3866.0262984822693},{"$f":"($U90*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A90,OFFSET('I - coeff'!$W$3,($C90-2),0),OFFSET('I - coeff'!$W$13,($C90-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A90,OFFSET('I - coeff'!$X$3,($C90-2),0),OFFSET('I - coeff'!$X$13,($C90-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A90,OFFSET('I - coeff'!$Y$3,($C90-2),0),OFFSET('I - coeff'!$Y$13,($C90-2),0))\n)+$U90)*AO$3/$U$3","v":3795.3650164677042}]
[2,1,9,2,2,21922,null,"Off Peak > 1.4",25280.294000000002,25295.556,24535.646000000001,26134.761999999999,26432.651999999998,{"$f":"'C - tariff volumes'!M93","v":27339.127},{"$f":"'C - tariff volumes'!N93","v":33105.275999999998},{"$f":"'C - tariff volumes'!O93","v":28069.972000000002},{"$f":"'C - tariff volumes'!P93","v":30968.370999999999},{"$f":"'C - tariff volumes'!Q93","v":24556.594000000001},{"$f":"'C - tariff volumes'!R93","v":31929.045999999998},{"$f":"'C - tariff volumes'!S93","v":29264.83},{"$f":"'C - tariff volumes'!T93","v":30848.876},{"$f":"($U93*(\n('I - drivers'!AC$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AC$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AC$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*V$3/$U$3","v":31533.196432998076},{"$f":"($U93*(\n('I - drivers'!AD$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AD$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AD$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*W$3/$U$3","v":31218.929692901267},{"$f":"($U93*(\n('I - drivers'!AE$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AE$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AE$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*X$3/$U$3","v":30966.451197458322},{"$f":"($U93*(\n('I - drivers'!AF$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AF$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AF$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*Y$3/$U$3","v":30665.673390095963},{"$f":"($U93*(\n('I - drivers'!AG$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AG$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AG$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*Z$3/$U$3","v":30187.830068030107},{"$f":"($U93*(\n('I - drivers'!AH$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AH$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AH$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AA$3/$U$3","v":29687.043588009277},{"$f":"($U93*(\n('I - drivers'!AI$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AI$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AI$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AB$3/$U$3","v":29170.007630292312},{"$f":"($U93*(\n('I - drivers'!AJ$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AJ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AJ$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AC$3/$U$3","v":28662.26804544203},{"$f":"($U93*(\n('I - drivers'!AK$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AK$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AK$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AD$3/$U$3","v":28159.554510840862},{"$f":"($U93*(\n('I - drivers'!AL$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AL$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AL$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AE$3/$U$3","v":27634.414820305112},{"$f":"($U93*(\n('I - drivers'!AM$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AM$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AM$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AF$3/$U$3","v":27121.944382942787},{"$f":"($U93*(\n('I - drivers'!AN$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AN$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AN$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AG$3/$U$3","v":26583.348888247059},{"$f":"($U93*(\n('I - drivers'!AO$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AO$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AO$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AH$3/$U$3","v":26100.987011110927},{"$f":"($U93*(\n('I - drivers'!AP$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AP$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AP$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AI$3/$U$3","v":25607.126856830506},{"$f":"($U93*(\n('I - drivers'!AQ$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AQ$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AQ$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AJ$3/$U$3","v":25093.668342461548},{"$f":"($U93*(\n('I - drivers'!AR$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AR$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AR$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AK$3/$U$3","v":24594.948511474755},{"$f":"($U93*(\n('I - drivers'!AS$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AS$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AS$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AL$3/$U$3","v":24083.882367488917},{"$f":"($U93*(\n('I - drivers'!AT$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AT$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AT$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AM$3/$U$3","v":23572.497938349788},{"$f":"($U93*(\n('I - drivers'!AU$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AU$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AU$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AN$3/$U$3","v":23064.366364008842},{"$f":"($U93*(\n('I - drivers'!AV$2-'I - drivers'!$AB$2)*\nCHOOSE($A93,OFFSET('I - coeff'!$W$3,($C93-2),0),OFFSET('I - coeff'!$W$13,($C93-2),0))+\n+(LN('I - drivers'!AV$3)-LN('I - drivers'!$AB$3))*\nCHOOSE($A93,OFFSET('I - coeff'!$X$3,($C93-2),0),OFFSET('I - coeff'!$X$13,($C93-2),0))+\n('I - drivers'!AV$7-'I - drivers'!$AB$7)*CHOOSE($A93,OFFSET('I - coeff'!$Y$3,($C93-2),0),OFFSET('I - coeff'!$Y$13,($C93-2),0))\n)+$U93)*AO$3/$U$3","v":22563.938488436077}]
[0,2,2,0,2,2202,null,"10 - 50",{"$f":"'C - tariff volumes'!H96","v":9.4058333333333213},{"$f":"'C - tariff volumes'!I96","v":22.062499999999961},{"$f":"'C - tariff volumes'!J96","v":33.787499999999945},{"$f":"'C - tariff volumes'!K96","v":64.958333333333314},{"$f":"'C - tariff volumes'!L96","v":71.534999999999954},{"$f":"'C - tariff volumes'!M96","v":65.632499999999837},{"$f":"'C - tariff volumes'!N96","v":66.958333333333314},{"$f":"'C - tariff volumes'!O96","v":40.252499999999969},{"$f":"'C - tariff volumes'!P96","v":25.590833333333322},{"$f":"'C - tariff volumes'!Q96","v":26.436666666666635},{"$f":"'C - tariff volumes'!R96","v":23.732499999999952},{"$f":"'C - tariff volumes'!S96","v":24.704999999999952},{"$f":"'C - tariff volumes'!T96","v":20.296666666666617},{"$f":"'C - MHQ'!R18","v":20.689356482696237},{"$f":"'C - MHQ'!S18","v":20.685805941864146},{"$f":"'C - MHQ'!T18","v":20.212518848945983},{"$f":"'C - MHQ'!U18","v":20.352765211813704},{"$f":"'C - MHQ'!V18","v":20.282819557421448},{"$f":"'C - MHQ'!W18","v":20.156775357882104},{"$f":"'C - MHQ'!X18","v":20.232046823522502},{"$f":"'C - MHQ'!Y18","v":19.797105571590961},{"$f":"'C - MHQ'!Z18","v":19.84113227790893},{"$f":"'C - MHQ'!AA18","v":20.030376104259553},{"$f":"'C - MHQ'!AB18","v":20.170622467127274},{"$f":"'C - MHQ'!AC18","v":20.409573865127211},{"$f":"'C - MHQ'!AD18","v":20.140797924137679},{"$f":"'C - MHQ'!AE18","v":20.221750255109431},{"$f":"'C - MHQ'!AF18","v":20.385785241552181},{"$f":"'C - MHQ'!AG18","v":20.592781772063276},{"$f":"'C - MHQ'!AH18","v":20.993637832006716},{"$f":"'C - MHQ'!AI18","v":20.678704860199957},{"$f":"'C - MHQ'!AJ18","v":20.635033207965197},{"$f":"'C - MHQ'!AK18","v":20.715985538936945}]
[0,3,2,1,2,3212,null,"10 - 50",{"$f":"'C - tariff volumes'!H100","v":0},{"$f":"'C - tariff volumes'!I100","v":0},{"$f":"'C - tariff volumes'!J100","v":0},{"$f":"'C - tariff volumes'!K100","v":0},{"$f":"'C - tariff volumes'!L100","v":0},{"$f":"'C - tariff volumes'!M100","v":0},{"$f":"'C - tariff volumes'!N100","v":0},{"$f":"'C - tariff volumes'!O100","v":0},{"$f":"'C - tariff volumes'!P100","v":0},{"$f":"'C - tariff volumes'!Q100","v":0},{"$f":"'C - tariff volumes'!R100","v":0},{"$f":"'C - tariff volumes'!S100","v":0},{"$f":"'C - tariff volumes'!T100","v":0},{"$f":"'C - MHQ'!R22","v":0},{"$f":"'C - MHQ'!S22","v":0},{"$f":"'C - MHQ'!T22","v":0},{"$f":"'C - MHQ'!U22","v":0},{"$f":"'C - MHQ'!V22","v":0},{"$f":"'C - MHQ'!W22","v":0},{"$f":"'C - MHQ'!X22","v":0},{"$f":"'C - MHQ'!Y22","v":0},{"$f":"'C - MHQ'!Z22","v":0},{"$f":"'C - MHQ'!AA22","v":0},{"$f":"'C - MHQ'!AB22","v":0},{"$f":"'C - MHQ'!AC22","v":0},{"$f":"'C - MHQ'!AD22","v":0},{"$f":"'C - MHQ'!AE22","v":0},{"$f":"'C - MHQ'!AF22","v":0},{"$f":"'C - MHQ'!AG22","v":0},{"$f":"'C - MHQ'!AH22","v":0},{"$f":"'C - MHQ'!AI22","v":0},{"$f":"'C - MHQ'!AJ22","v":0},{"$f":"'C - MHQ'!AK22","v":0}]
[null,null,null,null,null,null,"Tariff M - SP AusNet New Town West"]
[0,3,3,2,2,3322,null,"> 50",{"$f":"'C - tariff volumes'!H105","v":0},{"$f":"'C - tariff volumes'!I105","v":0},{"$f":"'C - tariff volumes'!J105","v":0},{"$f":"'C - tariff volumes'!K105","v":0},{"$f":"'C - tariff volumes'!L105","v":0},{"$f":"'C - tariff volumes'!M105","v":0},{"$f":"'C - tariff volumes'!N105","v":0},{"$f":"'C - tariff volumes'!O105","v":0},{"$f":"'C - tariff volumes'!P105","v":0},{"$f":"'C - tariff volumes'!Q105","v":0},{"$f":"'C - tariff volumes'!R105","v":0},{"$f":"'C - tariff volumes'!S105","v":0},{"$f":"'C - tariff volumes'!T105","v":0},{"$f":"'C - MHQ'!R27","v":0},{"$f":"'C - MHQ'!S27","v":0},{"$f":"'C - MHQ'!T27","v":0},{"$f":"'C - MHQ'!U27","v":0},{"$f":"'C - MHQ'!V27","v":0},{"$f":"'C - MHQ'!W27","v":0},{"$f":"'C - MHQ'!X27","v":0},{"$f":"'C - MHQ'!Y27","v":0},{"$f":"'C - MHQ'!Z27","v":0},{"$f":"'C - MHQ'!AA27","v":0},{"$f":"'C - MHQ'!AB27","v":0},{"$f":"'C - MHQ'!AC27","v":0},{"$f":"'C - MHQ'!AD27","v":0},{"$f":"'C - MHQ'!AE27","v":0},{"$f":"'C - MHQ'!AF27","v":0},{"$f":"'C - MHQ'!AG27","v":0},{"$f":"'C - MHQ'!AH27","v":0},{"$f":"'C - MHQ'!AI27","v":0},{"$f":"'C - MHQ'!AJ27","v":0},{"$f":"'C - MHQ'!AK27","v":0}]
[null,null,null,null,null,null,"Commercial",null,{"$f":"SUM(I14:I21,I34:I41,I66:I73,I86:I93)","v":5853026.0139999976},5956040.540000001,5799752.3180000018,5746182.5630000001,6216116.2489999989,{"$f":"SUM(N14:N21,N34:N41,N66:N73,N86:N93)","v":6130908.7920000013},6060091.102,6031244.1099999994,6183764.9410000006,5433183.8460000008,{"$f":"SUM(S14:S21,S34:S41,S66:S73,S86:S93)","v":5830966.4699999997},6148876.2950000009,{"$f":"SUM(U14:U21,U34:U41,U66:U73,U86:U93)","v":6027428.5560000017},6126140.7309287982,6072043.3860298088,6020363.2969995486,5957275.6264609359,5866605.0876506912,{"$f":"SUM(AA14:AA21,AA34:AA41,AA66:AA73,AA86:AA93)","v":5773141.3349931743},{"$f":"SUM(AB14:AB21,AB34:AB41,AB66:AB73,AB86:AB93)","v":5677726.6756062657},5583575.7016021255,5490151.0519181779,5393998.2459434764,5299533.5557067813,5201875.2535770135,5111387.040149237,5019545.7928943476,4925332.2283605635,4833067.1887458945,4739342.4017162155,4645671.4282838237,4552503.64703923,4460399.1351614371]
[null,null,null,null,null,null,"Total customer numbers"]
[null,null,null,null,null,null,"Total residential customer numbers",null,{"$f":"SUM(I3,I23,I55,I75)","v":578826.53697196662},590919.07666640228,605002.87822093291,621103.83289314806,633936.89977066289,{"$f":"SUM(N3,N23,N55,N75)","v":649740.49664355},664315.63998863997,681254.78061910009,701076.51800606016,723488.46382619988,{"$f":"SUM(S3,S23,S55,S75)","v":741923.00458599988},754806.63206199987,{"$f":"SUM(U3,U23,U55,U75)","v":775609.73348399997},772895.09941680601,769017.05074938585,763199.97774825594,755443.88041341596,745748.75874486612,{"$f":"SUM(AA3,AA23,AA55,AA75)","v":736053.63707631605},{"$f":"SUM(AB3,AB23,AB55,AB75)","v":726358.5154077661},716663.39373921603,706968.27207066619,697273.15040211624,687578.02873356617,677882.90706501622,668187.78539646638,658492.66372791643,648797.54205936636,639102.42039081652,629407.29872226645,619712.17705371662,610017.05538516666,600321.93371661659]
[null,null,null,null,null,null,"Per cent change"]
[null,null,null,null,null,null,"Commercial usage",null,{"$f":"I109/#REF!*100-100","v":{"$error":"#REF!"}},{"$f":"J109/I109*100-100","v":1.7600216666319426},-2.6240288485343228,-0.92365590912811513,8.1781892734478845,-1.3707507000646189,{"$f":"O109/N109*100-100","v":-1.1550928647382364},-0.47601581419263539,2.5288452634028857,-12.137930567564879,7.3213540214151323,5.4520948908835152,{"$f":"U109/T109*100-100","v":-1.9751208704386443},1.6377162169849839,-0.88305749533094513,-0.85111527939939435,-1.0479047098379368,-1.5220134923337412,-1.5931488699360301,{"$f":"AB109/AA109*100-100","v":-1.6527338211618741},{"$f":"AC109/AB109*100-100","v":-1.6582512576494679},{"$f":"AD109/AC109*100-100","v":-1.6732046752252501},{"$f":"AE109/AD109*100-100","v":-1.7513690436824447},{"$f":"AF109/AE109*100-100","v":-1.7512925649862154},{"$f":"AG109/AF109*100-100","v":-1.8427716534525018},{"$f":"AH109/AG109*100-100","v":-1.7395306311037189},{"$f":"AI109/AH109*100-100","v":-1.796796965940743},{"$f":"AJ109/AI109*100-100","v":-1.8769340578016482},{"$f":"AK109/AJ109*100-100","v":-1.8732754530424955},{"$f":"AL109/AK109*100-100","v":-1.9392403078509375},{"$f":"AM109/AL109*100-100","v":-1.976455075254151},{"$f":"AN109/AM109*100-100","v":-2.0054750466718048},{"$f":"AO109/AN109*100-100","v":-2.0231617373375173}]
[null,null,null,null,null,null,"Commercial customer numbers",null,{"$f":"I114/#REF!*100-100","v":{"$error":"#REF!"}},{"$f":"J114/I114*100-100","v":1.8024105245142863},-1.4651898711354079,2.7935018384078063,0.8990480981545943,2.8266208012348102,{"$f":"O114/N114*100-100","v":-0.26890913079429879},4.9276819984427789E-2,0.30309479519306137,-0.41648313613580967,2.3573437924934666,0.61799706162560142,{"$f":"U114/T114*100-100","v":0.35045632174903574},-0.34999999999999432,-0.50175614651278977,-0.75642965204232837,-1.0162601626016396,-1.2833675564681641,-1.3000520020800934,{"$f":"AB114/AA114*100-100","v":-1.3171759747101959},{"$f":"AC114/AB114*100-100","v":-1.3347570742125043},{"$f":"AD114/AC114*100-100","v":-1.3528138528138527},{"$f":"AE114/AD114*100-100","v":-1.3713658804168887},{"$f":"AF114/AE114*100-100","v":-1.3904338153503772},{"$f":"AG114/AF114*100-100","v":-1.4100394811054713},{"$f":"AH114/AG114*100-100","v":-1.4302059496567381},{"$f":"AI114/AH114*100-100","v":-1.4509576320371309},{"$f":"AJ114/AI114*100-100","v":-1.472320376914027},{"$f":"AK114/AJ114*100-100","v":-1.4943215780035928},{"$f":"AL114/AK114*100-100","v":-1.5169902912621325},{"$f":"AM114/AL114*100-100","v":-1.5403573629081677},{"$f":"AN114/AM114*100-100","v":-1.5644555694618134},{"$f":"AO114/AN114*100-100","v":-1.5893197711379514}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U108/U113","v":38.050030618406105},{"$f":"V108/V113","v":39.160628653482377}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U109/U114","v":349.05945246375632},{"$f":"V109/V114","v":356.02213318983871}]

{"sheet":"C - u_new","index":13,"n_rows":120,"n_cols":41,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Res","Cla","Blo","Reg","New","Code","Outputs",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,null,null,null,null,null,"Tariff V - SP AusNet Central - Domestic"]
[1,1,1,1,1,{"$f":"E3+D3*10+C3*100+B3*1000+A3*10000","v":11111},null,"Fixed Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!U3-'O - CN sum'!$T3","v":12073.591546200681},{"$f":"'O - CN sum'!V3-'O - CN sum'!$T3","v":18995.454827979789},{"$f":"'O - CN sum'!W3-'O - CN sum'!$T3","v":23654.500080133206},{"$f":"'O - CN sum'!X3-'O - CN sum'!$T3","v":26389.229925192194},{"$f":"'O - CN sum'!Y3-'O - CN sum'!$T3","v":28069.475519851316},{"$f":"'O - CN sum'!Z3-'O - CN sum'!$T3","v":29158.380997452652},{"$f":"'O - CN sum'!AA3-'O - CN sum'!$T3","v":30132.30961138173},{"$f":"'O - CN sum'!AB3-'O - CN sum'!$T3","v":31058.052605662378},{"$f":"'O - CN sum'!AC3-'O - CN sum'!$T3","v":31971.784263089183},{"$f":"'O - CN sum'!AD3-'O - CN sum'!$T3","v":32828.48300628236},{"$f":"'O - CN sum'!AE3-'O - CN sum'!$T3","v":33628.824453265639},{"$f":"'O - CN sum'!AF3-'O - CN sum'!$T3","v":34373.976759383804},{"$f":"'O - CN sum'!AG3-'O - CN sum'!$T3","v":35065.25101122132},{"$f":"'O - CN sum'!AH3-'O - CN sum'!$T3","v":35816.335791203193},{"$f":"'O - CN sum'!AI3-'O - CN sum'!$T3","v":36513.019496240653},{"$f":"'O - CN sum'!AJ3-'O - CN sum'!$T3","v":37155.577409244375},{"$f":"'O - CN sum'!AK3-'O - CN sum'!$T3","v":37649.734477466554},{"$f":"'O - CN sum'!AL3-'O - CN sum'!$T3","v":38137.714582335902},{"$f":"'O - CN sum'!AM3-'O - CN sum'!$T3","v":38754.256748291897},{"$f":"'O - CN sum'!AN3-'O - CN sum'!$T3","v":39363.092137173517}]
[1,1,2,1,1,{"$f":"E4+D4*10+C4*100+B4*1000+A4*10000","v":11211},null,"Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V4/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":99787.515275568716},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W4/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":152704.39451411209},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X4/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":191895.63398158454},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y4/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":204496.81296150776},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z4/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":219112.99553705848},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA4/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":221063.4419118989},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB4/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":269096.6317029724},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC4/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":241054.06582224456},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD4/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":249695.04264370774},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE4/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":257077.57584990427},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF4/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":264222.47323874512},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG4/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":270606.68321063125},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH4/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":276422.9515494387},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI4/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":291045.16202834825},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ4/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":287828.07922207238},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK4/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":292930.4288825611},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL4/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":296341.69309793587},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM4/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":299663.23629344808},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN4/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":332455.11122730013},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A4*10+$C4,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D4,'I - drivers'!$E$21:$E$24,$E4)*CHOOSE('C - u_new'!$A4,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C4,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO4/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F4-($C4-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F4-($C4-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D4,'I - drivers'!$E$16:$E$19,$E4))*(1-'I - assumptions'!$B$28)))","v":337107.38379515649}]
[1,1,3,1,1,11311,null,"Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V5/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":39233.074599885345},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W5/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":55858.014592706975},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X5/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":71199.228686380404},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y5/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":66196.223211255172},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z5/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":72032.295404824748},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA5/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":66136.051792687693},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB5/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":120013.21748968828},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC5/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":76914.329158267836},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD5/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":80759.103389275188},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE5/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":83511.51263354352},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF5/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":86301.457262552925},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG5/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":88647.883010551755},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH5/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":90414.944246681611},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI5/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":102460.48061011895},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ5/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":93389.482163951252},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK5/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":94689.20103025985},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL5/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":95057.405830576346},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM5/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":95376.901862779487},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN5/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":129327.32408130541},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A5*10+$C5,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D5,'I - drivers'!$E$21:$E$24,$E5)*CHOOSE('C - u_new'!$A5,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C5,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO5/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F5-($C5-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F5-($C5-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D5,'I - drivers'!$E$16:$E$19,$E5))*(1-'I - assumptions'!$B$28)))","v":130096.75558286032}]
[1,1,4,1,1,11411,null,"Peak 0.2 - 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V6/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":41631.721930055246},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W6/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":58282.653170632519},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X6/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":74199.83588139333},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y6/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":66881.261546604423},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z6/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":72736.626935356559},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA6/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":65156.218796539928},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB6/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":126712.40846315314},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC6/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":76249.264522622005},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD6/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":79945.380367169972},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE6/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":82379.062999837843},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF6/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":84836.833673936781},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG6/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":86783.725220106018},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH6/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":88059.505733906321},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI6/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":100663.52415279159},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ6/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":89896.064479062945},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK6/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":90598.820766057135},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL6/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":90318.977054888106},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM6/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":89975.567850517473},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN6/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":125527.53682707998},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A6*10+$C6,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D6,'I - drivers'!$E$21:$E$24,$E6)*CHOOSE('C - u_new'!$A6,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C6,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO6/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F6-($C6-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F6-($C6-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D6,'I - drivers'!$E$16:$E$19,$E6))*(1-'I - assumptions'!$B$28)))","v":125324.36792654924}]
[1,1,5,1,1,11511,null,"Peak > 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V7/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":1133.531715170581},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W7/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":1766.3036056974634},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X7/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":2209.9882334929234},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y7/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":2431.1941166147726},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z7/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":2594.6245991455603},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA7/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":2669.6667780026983},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB7/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":2922.6525937980632},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC7/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":2868.6165271924783},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD7/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":2960.5465343687315},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE7/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3042.9944554890408},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF7/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3121.3996425431114},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG7/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3192.2129085223692},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH7/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3259.5004035460252},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI7/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3365.754705052927},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ7/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3395.070756942936},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK7/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3455.4648524542476},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL7/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3499.1966839940978},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM7/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3541.9638386532956},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN7/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3711.5158727366838},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A7*10+$C7,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D7,'I - drivers'!$E$21:$E$24,$E7)*CHOOSE('C - u_new'!$A7,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C7,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO7/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F7-($C7-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F7-($C7-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D7,'I - drivers'!$E$16:$E$19,$E7))*(1-'I - assumptions'!$B$28)))","v":3767.2420502679383}]
[1,1,6,1,1,11611,null,"Off Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V8/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":116386.57696808764},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W8/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":178050.60024751353},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X8/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":224958.17229151801},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y8/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":241278.54722671848},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z8/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":259179.38692571275},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA8/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":261852.62769959756},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB8/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":319093.1314435752},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC8/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":286008.55745030288},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD8/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":296564.7179791829},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE8/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":305303.77855825069},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF8/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":313881.46516922361},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG8/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":321130.27461981686},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH8/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":328463.5569410781},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI8/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":346086.90611644764},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ8/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":342085.98267276108},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK8/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":348175.09346688644},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL8/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":351977.7700178622},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM8/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":355586.71831725654},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN8/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":394187.11513069202},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A8*10+$C8,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D8,'I - drivers'!$E$21:$E$24,$E8)*CHOOSE('C - u_new'!$A8,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C8,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO8/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F8-($C8-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F8-($C8-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D8,'I - drivers'!$E$16:$E$19,$E8))*(1-'I - assumptions'!$B$28)))","v":399366.57636644051}]
[1,1,7,1,1,11711,null,"Off Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V9/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":17067.97246010333},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W9/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":24311.763171011229},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X9/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":31113.39060517578},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y9/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":29182.304608904346},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z9/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":31794.554360556584},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA9/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":29280.926736578662},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB9/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":52657.018344490956},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC9/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":33992.325429034077},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD9/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":35685.35496580592},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE9/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":36861.574748290062},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF9/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":38065.670302231287},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG9/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":39019.981257462066},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH9/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":39817.782426360514},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI9/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":45037.276792682023},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ9/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":41068.225388845516},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK9/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":41607.10668641654},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL9/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":41703.590551212379},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM9/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":41766.55296234566},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN9/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":56276.146767725819},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A9*10+$C9,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D9,'I - drivers'!$E$21:$E$24,$E9)*CHOOSE('C - u_new'!$A9,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C9,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO9/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F9-($C9-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F9-($C9-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D9,'I - drivers'!$E$16:$E$19,$E9))*(1-'I - assumptions'!$B$28)))","v":56509.000526982803}]
[1,1,8,1,1,11811,null,"Off Peak 0.2 - 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V10/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":9610.4529441485374},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W10/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":13763.828427735722},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X10/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":17516.226453412793},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y10/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":16666.959455584787},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z10/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":18049.638101436642},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA10/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":16782.208195049541},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB10/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":28585.855514082737},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC10/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":19147.376158172374},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD10/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":19981.245458085978},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE10/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":20541.51346786254},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF10/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":21107.208007024157},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG10/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":21533.961249505315},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH10/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":21883.134389557461},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI10/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":24411.307609321218},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ10/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":22391.153071458724},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK10/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":22590.824394837833},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL10/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":22557.735710751174},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM10/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":22503.969814371372},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN10/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":29450.63296300613},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A10*10+$C10,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D10,'I - drivers'!$E$21:$E$24,$E10)*CHOOSE('C - u_new'!$A10,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C10,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO10/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F10-($C10-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F10-($C10-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D10,'I - drivers'!$E$16:$E$19,$E10))*(1-'I - assumptions'!$B$28)))","v":29451.406140948435}]
[1,1,9,1,1,11911,null,"Off Peak > 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V11/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":1120.0040943467379},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W11/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":1744.1940203565791},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X11/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":2192.7880265650406},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y11/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":2427.6647575331931},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z11/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":2595.8288509992458},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA11/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":2673.9310767402062},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB11/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":2924.1310013517455},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC11/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":2874.1441252714098},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD11/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":2967.4602553635823},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE11/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3048.0171968404084},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF11/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3125.6182308627672},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG11/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3191.3271406908402},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH11/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3261.010752899309},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI11/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3366.8344252597135},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ11/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3393.5116332138277},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK11/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3452.1696137846011},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL11/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3491.4339469769247},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM11/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3528.8226748946472},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN11/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3689.5248093601822},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A11*10+$C11,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D11,'I - drivers'!$E$21:$E$24,$E11)*CHOOSE('C - u_new'!$A11,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C11,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO11/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F11-($C11-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F11-($C11-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D11,'I - drivers'!$E$16:$E$19,$E11))*(1-'I - assumptions'!$B$28)))","v":3739.7018214988243}]
[null,null,null,null,null,null,"Tariff V - SP AusNet Central - Commercial"]
[2,1,1,1,1,21111,null,"Fixed Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!U4-'O - CN sum'!$T4","v":129.68636580018574},{"$f":"'O - CN sum'!V4-'O - CN sum'!$T4","v":202.83530678622083},{"$f":"'O - CN sum'!W4-'O - CN sum'!$T4","v":252.1058895348724},{"$f":"'O - CN sum'!X4-'O - CN sum'!$T4","v":281.02581152767016},{"$f":"'O - CN sum'!Y4-'O - CN sum'!$T4","v":298.82970104293236},{"$f":"'O - CN sum'!Z4-'O - CN sum'!$T4","v":310.40376379615554},{"$f":"'O - CN sum'!AA4-'O - CN sum'!$T4","v":320.76113590217028},{"$f":"'O - CN sum'!AB4-'O - CN sum'!$T4","v":330.60753339531038},{"$f":"'O - CN sum'!AC4-'O - CN sum'!$T4","v":340.32140550155054},{"$f":"'O - CN sum'!AD4-'O - CN sum'!$T4","v":349.43275018522218},{"$f":"'O - CN sum'!AE4-'O - CN sum'!$T4","v":357.9488244788281},{"$f":"'O - CN sum'!AF4-'O - CN sum'!$T4","v":365.88217591810462},{"$f":"'O - CN sum'!AG4-'O - CN sum'!$T4","v":373.24688730961498},{"$f":"'O - CN sum'!AH4-'O - CN sum'!$T4","v":381.2641246196963},{"$f":"'O - CN sum'!AI4-'O - CN sum'!$T4","v":388.70710394730668},{"$f":"'O - CN sum'!AJ4-'O - CN sum'!$T4","v":395.57878219552731},{"$f":"'O - CN sum'!AK4-'O - CN sum'!$T4","v":400.8866836651905},{"$f":"'O - CN sum'!AL4-'O - CN sum'!$T4","v":406.12823636648318},{"$f":"'O - CN sum'!AM4-'O - CN sum'!$T4","v":412.75071589624531},{"$f":"'O - CN sum'!AN4-'O - CN sum'!$T4","v":419.29041443188362}]
[2,1,2,1,1,21211,null,"Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V14/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":1407.4857277341903},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W14/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":2180.5111792584826},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X14/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":2717.9294177559877},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y14/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":2983.1049441555651},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z14/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":3179.1871007461136},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA14/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":3269.8057998692238},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB14/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":3569.926929874217},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC14/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":3508.4283435195366},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD14/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":3618.2794713140829},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE14/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":3717.7398687319896},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF14/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":3811.8103512998505},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG14/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":3898.05774671988},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH14/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":3977.528513628492},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI14/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":4103.7470763532192},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ14/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":4140.5882498468645},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK14/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":4213.1251529916581},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL14/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":4266.4722014563167},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM14/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":4318.8920941224951},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN14/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":4520.667737276839},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A14*10+$C14,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D14,'I - drivers'!$E$21:$E$24,$E14)*CHOOSE('C - u_new'!$A14,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C14,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO14/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F14-($C14-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F14-($C14-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D14,'I - drivers'!$E$16:$E$19,$E14))*(1-'I - assumptions'!$B$28)))","v":4588.7854815990113}]
[2,1,3,1,1,21311,null,"Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V15/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":1282.0670684048011},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W15/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":1985.0944380951439},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X15/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":2472.9539641703959},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y15/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":2712.696491794567},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z15/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":2889.3740208338409},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA15/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":2970.0541820259018},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB15/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3240.8289285909323},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC15/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3183.19588552493},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD15/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3281.0016741379345},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE15/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3369.2745784730964},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF15/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3452.5609239157188},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG15/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3528.6638807180352},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH15/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3598.5479435556222},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI15/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3710.6158683869753},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ15/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3741.7789871418167},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK15/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3805.1413757644045},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL15/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3851.101410751261},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM15/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":3896.1653094162525},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN15/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":4075.8297465714159},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A15*10+$C15,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D15,'I - drivers'!$E$21:$E$24,$E15)*CHOOSE('C - u_new'!$A15,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C15,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO15/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F15-($C15-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F15-($C15-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D15,'I - drivers'!$E$16:$E$19,$E15))*(1-'I - assumptions'!$B$28)))","v":4134.8443339149235}]
[2,1,4,1,1,21411,null,"Peak 0.2 - 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V16/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":9788.4324203547476},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W16/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":15143.045108205924},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X16/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":18848.444165366582},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y16/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":20657.953696746925},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z16/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":21984.481470202471},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA16/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":22578.873243671587},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB16/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":24616.048040854868},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC16/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":24157.321442141583},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD16/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":24877.911820579535},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE16/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":25524.931283228496},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF16/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":26132.987659182589},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG16/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":26685.534640670518},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH16/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":27190.066767406686},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI16/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":28012.052964622704},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ16/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":28222.229617821969},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK16/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":28674.586627247991},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL16/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":28994.97688933352},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM16/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":29307.927457552076},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN16/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":30631.780129528499},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A16*10+$C16,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D16,'I - drivers'!$E$21:$E$24,$E16)*CHOOSE('C - u_new'!$A16,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C16,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO16/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F16-($C16-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F16-($C16-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D16,'I - drivers'!$E$16:$E$19,$E16))*(1-'I - assumptions'!$B$28)))","v":31047.206644264988}]
[2,1,5,1,1,21511,null,"Peak > 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V17/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":22805.444059562575},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W17/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":35206.465308747982},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X17/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":43728.07178422017},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y17/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":47823.67370520284},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z17/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":50785.444754768214},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA17/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":52046.020778904371},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB17/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":56618.742754719038},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC17/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":55442.338795281983},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD17/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":56970.731487445701},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE17/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":58323.178485956349},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF17/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":59579.718558088302},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG17/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":60703.103459490048},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH17/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":61711.546612783204},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI17/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":63433.047961041528},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ17/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":63763.025243767137},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK17/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":64636.195531421043},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL17/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":65207.073940723749},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM17/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":65757.178800884198},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN17/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":68566.082963359237},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A17*10+$C17,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D17,'I - drivers'!$E$21:$E$24,$E17)*CHOOSE('C - u_new'!$A17,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C17,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO17/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F17-($C17-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F17-($C17-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D17,'I - drivers'!$E$16:$E$19,$E17))*(1-'I - assumptions'!$B$28)))","v":69331.713495710224}]
[2,1,6,1,1,21611,null,"Off Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V18/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":2570.2209095940757},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W18/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":3977.0298300860395},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X18/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":4969.8404693036473},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y18/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":5473.0456511894499},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z18/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":5836.5618893928831},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA18/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":6002.592635971585},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB18/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":6549.6371791656502},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC18/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":6434.0604342228644},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD18/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":6633.0314360028333},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE18/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":6807.6506327849174},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF18/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":6973.8359856881752},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG18/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":7118.9346391012505},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH18/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":7262.7838343655003},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI18/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":7488.5053645279249},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ18/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":7545.3665283903711},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK18/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":7669.6584346752779},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL18/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":7754.6186166363714},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM18/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":7836.3611671034032},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN18/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":8187.9594924272151},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A18*10+$C18,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D18,'I - drivers'!$E$21:$E$24,$E18)*CHOOSE('C - u_new'!$A18,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C18,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO18/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F18-($C18-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F18-($C18-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D18,'I - drivers'!$E$16:$E$19,$E18))*(1-'I - assumptions'!$B$28)))","v":8297.5388917354721}]
[2,1,7,1,1,21711,null,"Off Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V19/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":2238.0662784265628},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W19/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":3460.5426489076494},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X19/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":4321.1997104237544},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y19/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":4755.1936714825879},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z19/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":5067.3044831102261},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA19/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":5207.6242335219313},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB19/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":5678.0366999495654},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC19/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":5573.7233859926155},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD19/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":5741.837121829567},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE19/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":5888.6093158344129},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF19/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":6027.8571909602306},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG19/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":6148.6358815446711},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH19/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":6268.1830223280385},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI19/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":6458.1251071857005},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ19/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":6502.2083415723646},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK19/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":6604.2800485014386},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL19/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":6672.2946236177695},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM19/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":6737.3949003026946},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN19/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":7034.1864668376202},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A19*10+$C19,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D19,'I - drivers'!$E$21:$E$24,$E19)*CHOOSE('C - u_new'!$A19,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C19,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO19/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F19-($C19-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F19-($C19-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D19,'I - drivers'!$E$16:$E$19,$E19))*(1-'I - assumptions'!$B$28)))","v":7122.7341410309928}]
[2,1,8,1,1,21811,null,"Off Peak 0.2 - 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V20/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":18020.318176442004},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W20/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":27837.883495933467},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X20/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":34728.836003524004},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y20/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":38181.079196784965},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z20/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":40649.465998609914},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA20/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":41736.38107934525},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB20/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":45464.154946730036},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC20/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":44587.215547295273},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD20/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":45888.952407349192},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE20/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":47017.473650350075},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF20/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":48083.591948294415},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG20/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":48999.91662053125},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH20/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":49904.877508762576},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI20/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":51367.595868557328},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ20/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":51667.789978563073},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK20/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":52427.550164526758},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL20/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":52915.024196617793},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM20/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":53377.898745338964},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN20/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":55673.109019988216},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A20*10+$C20,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D20,'I - drivers'!$E$21:$E$24,$E20)*CHOOSE('C - u_new'!$A20,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C20,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO20/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F20-($C20-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F20-($C20-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D20,'I - drivers'!$E$16:$E$19,$E20))*(1-'I - assumptions'!$B$28)))","v":56316.788894300087}]
[2,1,9,1,1,21911,null,"Off Peak > 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V21/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":41411.404959153515},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W21/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":63879.348204569971},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X21/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":79573.043023447128},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y21/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":87352.268367302357},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z21/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":92861.464412951711},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA21/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":95202.362607840187},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB21/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":103550.0416209557},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC21/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":101399.37494816302},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD21/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":104201.14984592151},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE21/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":106599.82539496632},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF21/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":108848.44477842579},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG21/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":110748.8664440037},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH21/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":112617.88018041929},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI21/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":115735.57264290974},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ21/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":116225.22465252419},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK21/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":117744.13200448857},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL21/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":118644.38265914998},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM21/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":119483.95500057297},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN21/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":124412.97776695747},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A21*10+$C21,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D21,'I - drivers'!$E$21:$E$24,$E21)*CHOOSE('C - u_new'!$A21,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C21,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO21/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F21-($C21-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F21-($C21-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D21,'I - drivers'!$E$16:$E$19,$E21))*(1-'I - assumptions'!$B$28)))","v":125638.84319619289}]
[null,null,null,null,null,null,"Tariff V - SP AusNet West - Domestic"]
[1,1,1,2,1,11121,null,"Fixed Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!U5-'O - CN sum'!$T5","v":1857.2896375985874},{"$f":"'O - CN sum'!V5-'O - CN sum'!$T5","v":3244.1460647829226},{"$f":"'O - CN sum'!W5-'O - CN sum'!$T5","v":4192.6682068874361},{"$f":"'O - CN sum'!X5-'O - CN sum'!$T5","v":4798.3142404366808},{"$f":"'O - CN sum'!Y5-'O - CN sum'!$T5","v":5178.5239222391392},{"$f":"'O - CN sum'!Z5-'O - CN sum'!$T5","v":5432.1257095804613},{"$f":"'O - CN sum'!AA5-'O - CN sum'!$T5","v":5662.6339482071344},{"$f":"'O - CN sum'!AB5-'O - CN sum'!$T5","v":5884.1246109485219},{"$f":"'O - CN sum'!AC5-'O - CN sum'!$T5","v":6094.4915528642305},{"$f":"'O - CN sum'!AD5-'O - CN sum'!$T5","v":6292.2245929494384},{"$f":"'O - CN sum'!AE5-'O - CN sum'!$T5","v":6477.1706981517491},{"$f":"'O - CN sum'!AF5-'O - CN sum'!$T5","v":6649.1766646006727},{"$f":"'O - CN sum'!AG5-'O - CN sum'!$T5","v":6808.0891197429155},{"$f":"'O - CN sum'!AH5-'O - CN sum'!$T5","v":6964.519603855646},{"$f":"'O - CN sum'!AI5-'O - CN sum'!$T5","v":7107.4147704218049},{"$f":"'O - CN sum'!AJ5-'O - CN sum'!$T5","v":7236.6224354293372},{"$f":"'O - CN sum'!AK5-'O - CN sum'!$T5","v":7326.0750264985254},{"$f":"'O - CN sum'!AL5-'O - CN sum'!$T5","v":7414.4094601793622},{"$f":"'O - CN sum'!AM5-'O - CN sum'!$T5","v":7513.3269362245046},{"$f":"'O - CN sum'!AN5-'O - CN sum'!$T5","v":7611.0079438191024}]
[1,1,2,2,1,11221,null,"Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V24/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":15132.758117395477},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W24/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":26075.526616463725},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X24/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":33436.339838062398},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y24/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":37581.898104339183},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z24/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":39696.019718858297},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA24/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":48383.059707866785},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB24/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":41334.966625468725},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC24/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":42852.685679037699},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD24/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":42777.078066772017},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE24/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":45085.34533772002},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF24/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":46165.837929343652},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG24/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":47117.576745228318},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH24/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":48014.061171497626},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI24/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":50352.300466877874},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ24/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":49604.957378579318},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK24/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":50246.428407451684},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL24/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":50784.48024282189},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM24/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":51307.892651207942},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN24/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":63664.930414623341},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A24*10+$C24,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D24,'I - drivers'!$E$21:$E$24,$E24)*CHOOSE('C - u_new'!$A24,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C24,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO24/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F24-($C24-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F24-($C24-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D24,'I - drivers'!$E$16:$E$19,$E24))*(1-'I - assumptions'!$B$28)))","v":64383.652846125195}]
[1,1,3,2,1,11321,null,"Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V25/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":6340.8397533562238},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W25/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":10517.65788503049},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X25/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":13086.518139505039},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y25/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":13832.762340991554},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z25/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":13606.998173087339},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA25/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":23857.071708200001},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB25/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":11857.292426717637},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC25/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":12141.768672191869},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD25/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":10330.405431811318},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE25/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":11905.922306655704},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF25/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":11898.251114139137},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG25/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":11848.691878360223},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH25/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":11778.655721548943},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI25/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":13647.08620739158},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ25/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":11571.61996073137},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK25/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":11425.600178124761},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL25/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":11459.405120437452},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM25/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":11487.665574496037},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN25/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":26680.014921618313},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A25*10+$C25,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D25,'I - drivers'!$E$21:$E$24,$E25)*CHOOSE('C - u_new'!$A25,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C25,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO25/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F25-($C25-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F25-($C25-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D25,'I - drivers'!$E$16:$E$19,$E25))*(1-'I - assumptions'!$B$28)))","v":26767.162527447686}]
[1,1,4,2,1,11421,null,"Peak 0.2 - 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V26/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":7376.8124109476494},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W26/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":12104.101126282454},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X26/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":14916.216934718288},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y26/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":15512.634873598447},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z26/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":14968.272688409555},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA26/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":27928.143729222695},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB26/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":12381.877211245082},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC26/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":12589.098618969103},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD26/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":10158.854741290277},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE26/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":12004.869672077235},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF26/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":11863.362053722165},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG26/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":11678.396627488281},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH26/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":11472.863838257319},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI26/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":13638.489863622206},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ26/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":10996.047401904427},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK26/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":10718.10938793125},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL26/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":10675.105974473678},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM26/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":10625.031808815644},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN26/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":28467.529324879433},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A26*10+$C26,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D26,'I - drivers'!$E$21:$E$24,$E26)*CHOOSE('C - u_new'!$A26,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C26,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO26/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F26-($C26-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F26-($C26-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D26,'I - drivers'!$E$16:$E$19,$E26))*(1-'I - assumptions'!$B$28)))","v":28345.647764319721}]
[1,1,5,2,1,11521,null,"Peak > 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V27/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":111.88239877555564},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W27/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":194.51593943674797},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X27/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":251.10069086013289},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y27/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":286.12971153731968},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z27/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":306.770628601731},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA27/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":339.28983953865935},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB27/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":330.16683913216434},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC27/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":342.93819698047048},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD27/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":350.9374301671885},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE27/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":364.87981075274757},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF27/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":375.00488036991277},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG27/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":384.14084884719028},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH27/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":392.87415487223439},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI27/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":405.40562735832827},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ27/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":408.82154870499505},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK27/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":415.58448061173959},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL27/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":420.45424359664497},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM27/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":425.21342397289783},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN27/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":461.9471484737179},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A27*10+$C27,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D27,'I - drivers'!$E$21:$E$24,$E27)*CHOOSE('C - u_new'!$A27,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C27,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO27/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F27-($C27-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F27-($C27-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D27,'I - drivers'!$E$16:$E$19,$E27))*(1-'I - assumptions'!$B$28)))","v":467.6323926772223}]
[1,1,6,2,1,11621,null,"Off Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V28/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":17555.26726374598},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W28/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":30241.457223442205},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X28/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":38986.540610868993},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y28/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":44106.290021989014},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z28/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":46702.119175656902},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA28/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":57027.448665843956},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB28/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":48728.796893038176},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC28/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":50564.678440927964},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD28/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":50521.286656131568},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE28/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":53245.023373360695},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF28/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":54535.890563802626},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG28/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":55600.989447595348},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH28/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":56732.411070813847},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI28/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":59537.497824551487},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ28/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":58622.54173302339},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK28/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":59384.022088746497},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL28/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":59976.993029552854},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM28/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":60537.912569569504},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN28/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":75081.897197511455},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A28*10+$C28,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D28,'I - drivers'!$E$21:$E$24,$E28)*CHOOSE('C - u_new'!$A28,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C28,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO28/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F28-($C28-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F28-($C28-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D28,'I - drivers'!$E$16:$E$19,$E28))*(1-'I - assumptions'!$B$28)))","v":75865.552040294599}]
[1,1,7,2,1,11721,null,"Off Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V29/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":3088.0759638639138},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W29/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5120.8657038561551},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X29/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":6403.6750100829013},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y29/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":6816.5279866340916},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z29/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":6728.3714609394674},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA29/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":11709.9934229229},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB29/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5895.3378691211483},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC29/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":6039.2980353792782},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD29/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5166.3543074925656},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE29/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5929.8226054710731},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF29/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5926.8914415759937},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG29/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5894.8820587602404},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH29/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5867.2758925374728},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI29/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":6773.8010530481552},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ29/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5763.8690610714493},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK29/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5690.8491386112755},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL29/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5698.7623860045715},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM29/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":5702.2754584753866},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN29/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":12992.599609956511},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A29*10+$C29,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D29,'I - drivers'!$E$21:$E$24,$E29)*CHOOSE('C - u_new'!$A29,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C29,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO29/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F29-($C29-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F29-($C29-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D29,'I - drivers'!$E$16:$E$19,$E29))*(1-'I - assumptions'!$B$28)))","v":13011.561563498719}]
[1,1,8,2,1,11821,null,"Off Peak 0.2 - 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V30/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":1936.1733571086561},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W30/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3214.7017262890008},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X30/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":4020.57938894267},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y30/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":4298.8314870563236},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z30/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":4269.6383815278159},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA30/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":7072.2143372449545},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB30/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3814.9048261922098},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC30/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3899.5327519580724},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD30/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3416.2720395796728},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE30/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3841.1851414029611},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF30/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3838.2257390704012},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG30/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3816.2972722474792},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH30/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3797.4581127671386},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI30/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":4288.5675403470068},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ30/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3728.3432642469675},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK30/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3680.0023244163799},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL30/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3671.2086009342388},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM30/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":3659.1916178949627},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN30/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":7558.0909662710183},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A30*10+$C30,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D30,'I - drivers'!$E$21:$E$24,$E30)*CHOOSE('C - u_new'!$A30,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C30,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO30/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F30-($C30-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F30-($C30-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D30,'I - drivers'!$E$16:$E$19,$E30))*(1-'I - assumptions'!$B$28)))","v":7538.1297687363458}]
[1,1,9,2,1,11921,null,"Off Peak > 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V31/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":106.25651004413822},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W31/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":184.60658165880773},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X31/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":239.48091597214059},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y31/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":274.57490608600887},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z31/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":295.00803096506127},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA31/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":326.21848543382896},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB31/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":317.94876491143896},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC31/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":330.3764271391766},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD31/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":338.32140635154298},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE31/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":351.4796775012407},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF31/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":361.14701032507833},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG31/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":369.3637475298824},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH31/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":378.05722703942831},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI31/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":390.08065801994837},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ31/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":393.06873880824327},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK31/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":399.38809324962119},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL31/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":403.55651482539076},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM31/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":407.51427428839838},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN31/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":441.38143709139251},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A31*10+$C31,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D31,'I - drivers'!$E$21:$E$24,$E31)*CHOOSE('C - u_new'!$A31,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C31,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO31/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F31-($C31-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F31-($C31-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D31,'I - drivers'!$E$16:$E$19,$E31))*(1-'I - assumptions'!$B$28)))","v":446.19088968589386}]
[2,1,1,2,1,21121,null,"Fixed Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!U6-'O - CN sum'!$T6","v":19.949750860530912},{"$f":"'O - CN sum'!V6-'O - CN sum'!$T6","v":34.846425908704077},{"$f":"'O - CN sum'!W6-'O - CN sum'!$T6","v":45.034810120630027},{"$f":"'O - CN sum'!X6-'O - CN sum'!$T6","v":51.540250755401757},{"$f":"'O - CN sum'!Y6-'O - CN sum'!$T6","v":55.624206361016149},{"$f":"'O - CN sum'!Z6-'O - CN sum'!$T6","v":58.348225476197513},{"$f":"'O - CN sum'!AA6-'O - CN sum'!$T6","v":60.824189288631715},{"$f":"'O - CN sum'!AB6-'O - CN sum'!$T6","v":63.2032923914403},{"$f":"'O - CN sum'!AC6-'O - CN sum'!$T6","v":65.462911998177333},{"$f":"'O - CN sum'!AD6-'O - CN sum'!$T6","v":67.586826764478246},{"$f":"'O - CN sum'!AE6-'O - CN sum'!$T6","v":69.573392912657255},{"$f":"'O - CN sum'!AF6-'O - CN sum'!$T6","v":71.420964830203047},{"$f":"'O - CN sum'!AG6-'O - CN sum'!$T6","v":73.127895092747167},{"$f":"'O - CN sum'!AH6-'O - CN sum'!$T6","v":74.808165698829725},{"$f":"'O - CN sum'!AI6-'O - CN sum'!$T6","v":76.343049065678315},{"$f":"'O - CN sum'!AJ6-'O - CN sum'!$T6","v":77.730910535416115},{"$f":"'O - CN sum'!AK6-'O - CN sum'!$T6","v":78.691749851768691},{"$f":"'O - CN sum'!AL6-'O - CN sum'!$T6","v":79.640578676667246},{"$f":"'O - CN sum'!AM6-'O - CN sum'!$T6","v":80.703083394781061},{"$f":"'O - CN sum'!AN6-'O - CN sum'!$T6","v":81.752306803918145}]
[2,1,3,2,1,21321,null,"Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V35/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":165.603313546941},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W35/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":287.72894408348975},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X35/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":370.60223524492307},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y35/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":421.2798096203145},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z35/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":451.08751055292555},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA35/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":497.26458776211422},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB35/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":484.64685797122206},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC35/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":502.83453740254726},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD35/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":514.20012408820514},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE35/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":534.03269435230459},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF35/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":548.35622750694961},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG35/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":561.4141816182979},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH35/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":573.49531774455886},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI35/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":590.97413897278523},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ35/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":595.75015121143429},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK35/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":605.08887137817851},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL35/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":611.75866557980214},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM35/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":618.29566208750236},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN35/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":669.52576524348422},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A35*10+$C35,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D35,'I - drivers'!$E$21:$E$24,$E35)*CHOOSE('C - u_new'!$A35,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C35,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO35/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F35-($C35-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F35-($C35-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D35,'I - drivers'!$E$16:$E$19,$E35))*(1-'I - assumptions'!$B$28)))","v":677.31892960983134}]
[2,1,6,2,1,21621,null,"Off Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V38/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":319.29365890734357},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W38/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":554.3994511892339},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X38/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":716.30175415439714},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y38/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":817.44788451933755},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z38/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":876.34618025778468},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA38/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":966.54837556919983},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB38/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":941.99392320703544},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC38/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":977.48124800229152},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD38/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":999.76825906275963},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE38/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1037.7440798058456},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF38/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1065.2577982073967},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG38/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1089.3053993738597},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH38/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1113.1847942911545},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI38/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1147.0416510227324},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ38/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1155.3882178927363},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK38/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1172.9674364421089},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL38/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1184.723988263381},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM38/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1196.0100582806701},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN38/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1293.5657532692851},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A38*10+$C38,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D38,'I - drivers'!$E$21:$E$24,$E38)*CHOOSE('C - u_new'!$A38,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C38,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO38/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F38-($C38-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F38-($C38-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D38,'I - drivers'!$E$16:$E$19,$E38))*(1-'I - assumptions'!$B$28)))","v":1307.2086402605073}]
[2,1,9,2,1,21921,null,"Off Peak > 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V41/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":3357.6206581261968},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W41/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":5811.8746830907685},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X41/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":7485.3369565151042},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y41/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":8515.2423507578842},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z41/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":9100.0955661599037},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA41/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":10005.165397442928},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB41/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":9720.1498062987866},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC41/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":10054.2666429364},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD41/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":10250.655126517971},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE41/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":10605.748397988187},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF41/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":10851.68161428641},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG41/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":11060.270853740612},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH41/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":11265.833215637471},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI41/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":11570.249648738352},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ41/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":11615.550829655522},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK41/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":11752.791368464859},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL41/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":11830.299556949094},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM41/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":11902.050806778292},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN41/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":12828.336123825638},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A41*10+$C41,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D41,'I - drivers'!$E$21:$E$24,$E41)*CHOOSE('C - u_new'!$A41,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C41,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO41/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F41-($C41-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F41-($C41-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D41,'I - drivers'!$E$16:$E$19,$E41))*(1-'I - assumptions'!$B$28)))","v":12918.47842115624}]
[0,2,2,0,1,2201,null,"10 - 50"]
[0,2,3,0,1,2301,null,"> 50"]
[0,3,1,1,1,3111,null,"0 - 10"]
[null,null,null,null,null,null,"Tariff M - SP AusNet West"]
[null,null,null,null,null,null,"Tariff V - SP AusNet Central - New Town Domestic"]
[1,1,2,1,2,11212,null,"Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V56/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":457.90807832864857},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W56/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":1645.5181770320655},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X56/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":2413.1803966263105},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y56/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":2849.7611581918968},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z56/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3081.5682297738845},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA56/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3195.7461213779334},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB56/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3291.243666777948},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC56/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3380.621135021041},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD56/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3468.4991011048073},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE56/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3545.4734742479031},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF56/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3613.7485280197429},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG56/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3670.7336399143423},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH56/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3722.1471398331682},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI56/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3763.3801062400685},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ56/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3793.7679160681837},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK56/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3815.8557523275908},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL56/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3809.6257757319909},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM56/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3803.0346087826401},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN56/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3796.3518530575807},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A56*10+$C56,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D56,'I - drivers'!$E$21:$E$24,$E56)*CHOOSE('C - u_new'!$A56,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C56,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO56/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F56-($C56-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F56-($C56-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D56,'I - drivers'!$E$16:$E$19,$E56))*(1-'I - assumptions'!$B$28)))","v":3789.9363224521112}]
[1,1,5,1,2,11512,null,"Peak > 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V59/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":16.434266969915047},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W59/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":59.115245714515915},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X59/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":86.779170839217457},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y59/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":102.5799264154135},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z59/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":111.03280971064936},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA59/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":115.25961759479061},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB59/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":118.82027949947309},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC59/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":122.16675982496425},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD59/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":125.46555073359102},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE59/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":128.37621816668187},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF59/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":130.97732526744838},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG59/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":133.17443620605727},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH59/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":135.17290063518942},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI59/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":136.80546286530506},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ59/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":138.04717677392128},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK59/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":138.98890545449012},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL59/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":138.90059502068976},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM59/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":138.79925290501555},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN59/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":138.69460628307249},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A59*10+$C59,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D59,'I - drivers'!$E$21:$E$24,$E59)*CHOOSE('C - u_new'!$A59,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C59,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO59/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F59-($C59-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F59-($C59-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D59,'I - drivers'!$E$16:$E$19,$E59))*(1-'I - assumptions'!$B$28)))","v":138.59960109454815}]
[1,1,7,1,2,11712,null,"Off Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V61/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":90.244647078877179},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W61/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":321.82713013018792},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X61/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":470.87598815956289},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y61/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":555.43885624012228},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z61/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":597.59587979490459},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA61/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":615.96469293292739},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB61/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":629.97368578570308},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC61/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":642.71922213547998},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD61/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":654.99533744181645},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE61/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":664.22387286451476},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF61/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":671.86562607592509},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG61/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":676.25494175553149},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH61/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":681.14391477247591},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI61/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":683.5508827553773},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ61/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":683.06601462183016},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK61/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":681.37239385065845},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL61/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":673.9886181212521},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM61/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":666.36933266551932},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN61/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":658.69032787543142},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A61*10+$C61,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D61,'I - drivers'!$E$21:$E$24,$E61)*CHOOSE('C - u_new'!$A61,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C61,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO61/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F61-($C61-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F61-($C61-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D61,'I - drivers'!$E$16:$E$19,$E61))*(1-'I - assumptions'!$B$28)))","v":651.18556393681899}]
[2,1,1,1,2,21112,null,"Fixed Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!U8-'O - CN sum'!$T8","v":1.0996153119577983},{"$f":"'O - CN sum'!V8-'O - CN sum'!$T8","v":3.9570955713842508},{"$f":"'O - CN sum'!W8-'O - CN sum'!$T8","v":5.7979440085926157},{"$f":"'O - CN sum'!X8-'O - CN sum'!$T8","v":6.8372918078900895},{"$f":"'O - CN sum'!Y8-'O - CN sum'!$T8","v":7.3954226693999203},{"$f":"'O - CN sum'!Z8-'O - CN sum'!$T8","v":7.6748024568747226},{"$f":"'O - CN sum'!AA8-'O - CN sum'!$T8","v":7.9123221320866648},{"$f":"'O - CN sum'!AB8-'O - CN sum'!$T8","v":8.1347492434430677},{"$f":"'O - CN sum'!AC8-'O - CN sum'!$T8","v":8.3537048102473221},{"$f":"'O - CN sum'!AD8-'O - CN sum'!$T8","v":8.5507648203711568},{"$f":"'O - CN sum'!AE8-'O - CN sum'!$T8","v":8.7259292738145646},{"$f":"'O - CN sum'!AF8-'O - CN sum'!$T8","v":8.8791981705775456},{"$f":"'O - CN sum'!AG8-'O - CN sum'!$T8","v":9.0105715106600996},{"$f":"'O - CN sum'!AH8-'O - CN sum'!$T8","v":9.120049294062234},{"$f":"'O - CN sum'!AI8-'O - CN sum'!$T8","v":9.2076315207839485},{"$f":"'O - CN sum'!AJ8-'O - CN sum'!$T8","v":9.2733181908252291},{"$f":"'O - CN sum'!AK8-'O - CN sum'!$T8","v":9.2733181908252291},{"$f":"'O - CN sum'!AL8-'O - CN sum'!$T8","v":9.2733181908252291},{"$f":"'O - CN sum'!AM8-'O - CN sum'!$T8","v":9.2733181908252291},{"$f":"'O - CN sum'!AN8-'O - CN sum'!$T8","v":9.2733181908252291}]
[2,1,4,1,2,{"$f":"E68+D68*10+C68*100+B68*1000+A68*10000","v":21412},null,"Peak 0.2 - 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V68/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":84.36170654274548},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W68/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":302.95301099929361},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X68/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":443.30292775597189},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y68/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":522.16947431297467},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z68/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":563.82848068882583},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA68/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":584.04079789969649},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB68/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":600.92666726687128},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC68/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":616.61907464395426},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD68/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":631.99020489225165},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE68/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":645.54174757210399},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF68/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":657.41757130910185},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG68/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":667.46627755461657},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH68/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":676.04812867185069},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI68/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":682.88744032120269},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ68/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":687.95141598482724},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK68/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":691.40491731206907},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL68/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":689.87343797556309},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM68/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":688.31971672735938},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN68/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":686.76035549059952},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A68*10+$C68,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D68,'I - drivers'!$E$21:$E$24,$E68)*CHOOSE('C - u_new'!$A68,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C68,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO68/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F68-($C68-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F68-($C68-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D68,'I - drivers'!$E$16:$E$19,$E68))*(1-'I - assumptions'!$B$28)))","v":685.21744983592168}]
[2,1,6,1,2,21612,null,"Off Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V70/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":12.04142762530997},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W70/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":43.251006984971092},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X70/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":63.539363207028551},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y70/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":75.201857572737524},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z70/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":81.369790075142177},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA70/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":84.402460795135838},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB70/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":86.915194542919181},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC70/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":89.274747496240664},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD70/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":91.597537090334967},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE70/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":93.59062109850295},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF70/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":95.367256928163016},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG70/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":96.792953885545174},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH70/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":98.162537606043415},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI70/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":99.237233644062258},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ70/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":99.982066018232103},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK70/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":100.5279066296485},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL70/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":100.29572403702574},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM70/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":100.04487905362279},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN70/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":99.789301758003887},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A70*10+$C70,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D70,'I - drivers'!$E$21:$E$24,$E70)*CHOOSE('C - u_new'!$A70,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C70,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO70/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F70-($C70-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F70-($C70-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D70,'I - drivers'!$E$16:$E$19,$E70))*(1-'I - assumptions'!$B$28)))","v":99.547531751412208}]
[2,1,7,1,2,21712,null,"Off Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V71/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":4.8751433390720944},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W71/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":17.498003508006224},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X71/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":25.686898315815345},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y71/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":30.379080578230798},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z71/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":32.846569600108012},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA71/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":34.045741355335686},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB71/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":35.033504048134368},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC71/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":35.958024560563302},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD71/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":36.866297886212791},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE71/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":37.640443316342278},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF71/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":38.326347677336997},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG71/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":38.869990246641414},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH71/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":39.390477530370028},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI71/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":39.791735066748934},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ71/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":40.059872697096893},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK71/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":40.24788051470879},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL71/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":40.123989467813431},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM71/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":39.99257257627476},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN71/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":39.859247320102604},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A71*10+$C71,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D71,'I - drivers'!$E$21:$E$24,$E71)*CHOOSE('C - u_new'!$A71,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C71,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO71/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F71-($C71-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F71-($C71-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D71,'I - drivers'!$E$16:$E$19,$E71))*(1-'I - assumptions'!$B$28)))","v":39.731490027509643}]
[1,1,1,2,2,11122,null,"Fixed Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!U9-'O - CN sum'!$T9","v":150.8598701849296},{"$f":"'O - CN sum'!V9-'O - CN sum'!$T9","v":322.18345285518444},{"$f":"'O - CN sum'!W9-'O - CN sum'!$T9","v":432.32035662025919},{"$f":"'O - CN sum'!X9-'O - CN sum'!$T9","v":496.0364673640579},{"$f":"'O - CN sum'!Y9-'O - CN sum'!$T9","v":530.06308171162709},{"$f":"'O - CN sum'!Z9-'O - CN sum'!$T9","v":547.01799625548119},{"$f":"'O - CN sum'!AA9-'O - CN sum'!$T9","v":561.4124037147958},{"$f":"'O - CN sum'!AB9-'O - CN sum'!$T9","v":574.89215636267909},{"$f":"'O - CN sum'!AC9-'O - CN sum'!$T9","v":588.96880594142021},{"$f":"'O - CN sum'!AD9-'O - CN sum'!$T9","v":601.63779056228668},{"$f":"'O - CN sum'!AE9-'O - CN sum'!$T9","v":612.89911022527849},{"$f":"'O - CN sum'!AF9-'O - CN sum'!$T9","v":622.75276493039746},{"$f":"'O - CN sum'!AG9-'O - CN sum'!$T9","v":631.19875467764177},{"$f":"'O - CN sum'!AH9-'O - CN sum'!$T9","v":638.23707946701143},{"$f":"'O - CN sum'!AI9-'O - CN sum'!$T9","v":643.86773929850824},{"$f":"'O - CN sum'!AJ9-'O - CN sum'!$T9","v":648.0907341721304},{"$f":"'O - CN sum'!AK9-'O - CN sum'!$T9","v":648.0907341721304},{"$f":"'O - CN sum'!AL9-'O - CN sum'!$T9","v":648.0907341721304},{"$f":"'O - CN sum'!AM9-'O - CN sum'!$T9","v":648.0907341721304},{"$f":"'O - CN sum'!AN9-'O - CN sum'!$T9","v":648.0907341721304}]
[1,1,3,2,2,11322,null,"Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V77/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":744.32492182800786},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W77/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":1619.9391226817265},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X77/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2172.5709994173526},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y77/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2493.7723180378689},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z77/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2683.1641396422001},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA77/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2779.6692623119015},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB77/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2840.0111788099648},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC77/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2885.1833149252725},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD77/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2932.3457552403097},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE77/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2970.0090133035583},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF77/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":3000.218963624432},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG77/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":3020.9005512782455},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH77/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":3037.0998351772187},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI77/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":3045.0136228591209},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ77/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":3044.22403121448},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK77/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":3037.0534302497604},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL77/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":3008.8465219218774},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM77/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2980.3312872677093},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN77/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2951.7378688236086},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A77*10+$C77,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D77,'I - drivers'!$E$21:$E$24,$E77)*CHOOSE('C - u_new'!$A77,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C77,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO77/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F77-($C77-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F77-($C77-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D77,'I - drivers'!$E$16:$E$19,$E77))*(1-'I - assumptions'!$B$28)))","v":2923.3725642772329}]
[1,1,6,2,2,11622,null,"Off Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V80/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":1924.1171491481482},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W80/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":4134.2977593011465},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X80/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":5591.2079141705963},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y80/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":6477.4867695630528},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z80/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":6965.8193011001131},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA80/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":7218.543715236754},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB80/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":7413.5102174429067},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC80/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":7591.4940594515756},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD80/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":7778.2226439938077},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE80/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":7933.848909795779},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF80/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8074.9102204008659},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG80/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8181.6326439450777},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH80/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8296.9894691360078},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI80/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8385.979395227605},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ80/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8443.4305494993696},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK80/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8488.3166171626071},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL80/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8468.396854945604},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM80/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8445.7602958276366},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN80/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8422.4348254488268},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A80*10+$C80,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D80,'I - drivers'!$E$21:$E$24,$E80)*CHOOSE('C - u_new'!$A80,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C80,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO80/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F80-($C80-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F80-($C80-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D80,'I - drivers'!$E$16:$E$19,$E80))*(1-'I - assumptions'!$B$28)))","v":8401.1193654958934}]
[1,1,8,2,2,11822,null,"Off Peak 0.2 - 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V82/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":314.50529549127987},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W82/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":679.99285809282196},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X82/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":912.89372824265297},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y82/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1050.132942383872},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z82/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1127.0072364052207},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA82/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1163.6614773309459},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB82/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1184.9271105679722},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC82/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1200.3867354176236},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD82/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1216.6089381658626},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE82/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1227.3059208330062},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF82/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1235.2340071482308},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG82/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1237.3069130960305},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH82/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1240.534590357146},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI82/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1239.3806208086705},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ82/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1233.1082401336637},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK82/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1224.8657842901673},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL82/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1207.0187723730899},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM82/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1188.7346188328288},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN82/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1170.3396171880631},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A82*10+$C82,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D82,'I - drivers'!$E$21:$E$24,$E82)*CHOOSE('C - u_new'!$A82,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C82,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO82/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F82-($C82-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F82-($C82-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D82,'I - drivers'!$E$16:$E$19,$E82))*(1-'I - assumptions'!$B$28)))","v":1152.2680328807778}]
[2,1,2,2,2,21222,null,"Peak 0 - 0.1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V86/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":23.184564464410876},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W86/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":49.607743963642356},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X86/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":66.607248082716737},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y86/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":76.487992836785324},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z86/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":81.822342458591734},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA86/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":84.497772550616162},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB86/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":86.703768308168662},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC86/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":88.740211114016745},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD86/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":90.867620705713918},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE86/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":92.761198941600469},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF86/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":94.44050227518845},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG86/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":95.88287796281918},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH86/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":97.138612267143444},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI86/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":98.167351753621872},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ86/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":98.963417493124226},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK86/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":99.549197983032755},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL86/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":99.474939624780902},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM86/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":99.397523190928496},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN86/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":99.319305948652371},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A86*10+$C86,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D86,'I - drivers'!$E$21:$E$24,$E86)*CHOOSE('C - u_new'!$A86,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C86,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO86/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F86-($C86-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F86-($C86-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D86,'I - drivers'!$E$16:$E$19,$E86))*(1-'I - assumptions'!$B$28)))","v":99.243425194937672}]
[2,1,3,2,2,21322,null,"Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V87/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":20.943215534747491},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W87/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":44.786797279975119},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X87/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":60.100353095113164},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y87/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":68.976890692452216},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z87/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":73.745794648018844},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA87/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":76.114140597594016},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB87/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":78.057102875715714},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC87/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":79.84521353223731},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD87/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":81.713003790456455},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE87/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":83.368393900384802},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF87/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":84.829328497500825},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG87/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":86.075738950607857},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH87/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":87.153244916458846},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI87/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":88.025836662677946},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ87/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":88.688732040195902},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK87/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":89.162426200636929},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL87/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":89.044560387874213},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM87/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":88.92385043738723},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN87/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":88.802419285214143},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A87*10+$C87,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D87,'I - drivers'!$E$21:$E$24,$E87)*CHOOSE('C - u_new'!$A87,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C87,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO87/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F87-($C87-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F87-($C87-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D87,'I - drivers'!$E$16:$E$19,$E87))*(1-'I - assumptions'!$B$28)))","v":88.68309235602382}]
[2,1,7,2,2,21722,null,"Off Peak 0.1 - 0.2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V91/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":34.572211183233286},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W91/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":73.830300604529555},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X91/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":99.308615288290781},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y91/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":114.33842716906906},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z91/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":122.3015871917504},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA91/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":126.20083010186778},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB91/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":129.32310188643115},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC91/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":132.20641530371114},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD91/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":135.22506178537375},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE91/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":137.78418369460468},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF91/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":140.05197229226135},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG91/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":141.83089357619949},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH91/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":143.55539991348678},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI91/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":144.87458812506975},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ91/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":145.73799530226873},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK91/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":146.33835119658625},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL91/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":145.88789240723312},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM91/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":145.41007019693998},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN91/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":144.92530931235223},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A91*10+$C91,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D91,'I - drivers'!$E$21:$E$24,$E91)*CHOOSE('C - u_new'!$A91,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C91,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO91/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F91-($C91-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F91-($C91-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D91,'I - drivers'!$E$16:$E$19,$E91))*(1-'I - assumptions'!$B$28)))","v":144.46079313628766}]
[2,1,8,2,2,21822,null,"Off Peak 0.2 - 1.4",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AC$21:AC$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!V92/INDEX('C - u_exist'!V$3:V$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(V$3:V$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AC$16:AC$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":267.83790596368988},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AD$21:AD$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!W92/INDEX('C - u_exist'!W$3:W$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(W$3:W$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AD$16:AD$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":571.4549725295692},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AE$21:AE$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!X92/INDEX('C - u_exist'!X$3:X$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(X$3:X$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AE$16:AE$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":767.94158872485116},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AF$21:AF$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Y92/INDEX('C - u_exist'!Y$3:Y$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Y$3:Y$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AF$16:AF$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":883.33934764911487},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AG$21:AG$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!Z92/INDEX('C - u_exist'!Z$3:Z$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(Z$3:Z$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AG$16:AG$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":943.98546990828197},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AH$21:AH$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AA92/INDEX('C - u_exist'!AA$3:AA$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AA$3:AA$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AH$16:AH$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":973.17901119541864},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AI$21:AI$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AB92/INDEX('C - u_exist'!AB$3:AB$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AB$3:AB$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AI$16:AI$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":996.3281782064355},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AJ$21:AJ$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AC92/INDEX('C - u_exist'!AC$3:AC$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AC$3:AC$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AJ$16:AJ$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1017.5900276934549},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AK$21:AK$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AD92/INDEX('C - u_exist'!AD$3:AD$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AD$3:AD$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AK$16:AK$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1039.847939614411},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AL$21:AL$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AE92/INDEX('C - u_exist'!AE$3:AE$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AE$3:AE$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AL$16:AL$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1058.5254110974035},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AM$21:AM$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AF92/INDEX('C - u_exist'!AF$3:AF$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AF$3:AF$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AM$16:AM$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1074.9259562515604},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AN$21:AN$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AG92/INDEX('C - u_exist'!AG$3:AG$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AG$3:AG$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AN$16:AN$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1087.5338348995413},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AO$21:AO$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AH92/INDEX('C - u_exist'!AH$3:AH$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AH$3:AH$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AO$16:AO$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1099.7050793682267},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AP$21:AP$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AI92/INDEX('C - u_exist'!AI$3:AI$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AI$3:AI$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AP$16:AP$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1108.7416775588217},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AQ$21:AQ$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AJ92/INDEX('C - u_exist'!AJ$3:AJ$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AJ$3:AJ$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AQ$16:AQ$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1114.2616113870765},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AR$21:AR$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AK92/INDEX('C - u_exist'!AK$3:AK$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AK$3:AK$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AR$16:AR$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1117.7575540165592},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AS$21:AS$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AL92/INDEX('C - u_exist'!AL$3:AL$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AL$3:AL$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AS$16:AS$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1113.2133525329812},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AT$21:AT$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AM92/INDEX('C - u_exist'!AM$3:AM$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AM$3:AM$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AT$16:AT$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1108.4582155478627},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AU$21:AU$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AN92/INDEX('C - u_exist'!AN$3:AN$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AN$3:AN$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AU$16:AU$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1103.6495906327962},{"$f":"(1+\nEXP(INDEX('I - coeff'!$G$28:$G$45,MATCH($A92*10+$C92,'I - coeff'!$F$28:$F$45,0),1))-1)\n*(1+(SUMIFS('I - drivers'!AV$21:AV$24,'I - drivers'!$D$21:$D$24,$D92,'I - drivers'!$E$21:$E$24,$E92)*CHOOSE('C - u_new'!$A92,INDEX('I - coeff'!$G$3:$G$10, MATCH('C - u_new'!$C92,'I - coeff'!$C$3:$C$10,0),1),0)))*\n'C - u_exist'!AO92/INDEX('C - u_exist'!AO$3:AO$105, MATCH('C - u_new'!$F92-($C92-1)*100,'C - u_exist'!$F$3:$F$105,0),)*\nINDEX(AO$3:AO$105, MATCH('C - u_new'!$F92-($C92-1)*100,$F$3:$F$105,0),)\n*(SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92)*(1-'I - assumptions'!$C$28)+((1-SUMIFS('I - drivers'!AV$16:AV$19,'I - drivers'!$D$16:$D$19,$D92,'I - drivers'!$E$16:$E$19,$E92))*(1-'I - assumptions'!$B$28)))","v":1098.9970254353816}]
[0,2,2,0,2,2202,null,"10 - 50"]
[null,null,null,null,null,null,"Tariff M - SP AusNet New Town Central"]
[0,3,3,1,2,3312,null,"> 50"]
[0,3,3,2,2,3322,null,"> 50"]
[null,null,null,null,null,null,"Total demand"]
[null,null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V4:V11,V24:V31,V56:V63,V76:V83)","v":385357.055175705},593070.97151602444,752772.01223556919,782620.5139051741,837317.13692093396,{"$f":"SUM(AA4:AA11,AA24:AA31,AA56:AA63,AA76:AA83)","v":876039.20483804506},1081278.1452202336,903204.0690414937,927691.38409493398,961173.67164786241,986828.29030406324,1008401.4876864101,1027969.5858041777,1103678.6517525956,1062872.2072838142,1077849.5614466129,1086197.7782869439,1094018.2201566838,1327654.8995645901,1339635.1190611434]
[]
[null,null,null,null,null,null,"Total commercial customer numbers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V13,V33,V65,V85)","v":152.35616680637787},245.09950531189716,307.58233694268381,344.73144279684897,367.54290968874102,{"$f":"SUM(AA13,AA33,AA65,AA85)","v":382.30248958518126},395.52796018168544,408.12067828761388,420.4643274297016,432.03272856587347,442.83149495094676,452.8715285081463,462.16526461966708,472.04785125038615,481.1737769164892,489.54436386318088,495.81310464919665,502.00348617538788,509.68847042326382,517.27739236803927]
[]
[null,null,null,null,null,null,"Per cent change"]
[null,null,null,null,null,null,"Residential usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V109/V114","v":723.57069463634832},706.50636375368288,704.69037799528598,692.99287130940502,691.68044473327484,687.11329173806746,{"$f":"AB109/AB114","v":713.84249381508596},682.21667228662966,680.34539638000751,678.72792124225521,676.80796042357485,674.22509199137698,672.28717517405119,676.66839168628644,667.37253281714584,664.96704860359534,662.13730941189306,659.21184367042997,678.71096300122599,675.81611189906198]
[null,null,null,null,null,null,"Residential customer numbers"]
[null,null,null,null,null,null,"Commercial usage"]
[null,null,null,null,null,null,"Commercial customer numbers"]

{"sheet":"C - CPR","index":14,"n_rows":120,"n_cols":49,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Res","Cla","Blo","Reg","New","Revenue",null,{"$f":"'C - tariff volumes'!H1","v":2011},{"$f":"'C - tariff volumes'!I1","v":2012},{"$f":"'C - tariff volumes'!J1","v":2013},{"$f":"'C - tariff volumes'!K1","v":2014},{"$f":"'C - tariff volumes'!L1","v":2015},{"$f":"'C - tariff volumes'!M1","v":2016},{"$f":"'C - tariff volumes'!N1","v":2017},{"$f":"'C - tariff volumes'!O1","v":2018},{"$f":"'C - tariff volumes'!P1","v":2019},{"$f":"'C - tariff volumes'!Q1","v":2020},{"$f":"'C - tariff volumes'!R1","v":2021},{"$f":"'C - tariff volumes'!S1","v":2022},{"$f":"'C - tariff volumes'!T1","v":2023},{"$f":"'C - tariff volumes'!U1","v":2024},{"$f":"'C - tariff volumes'!V1","v":2025},{"$f":"'C - tariff volumes'!W1","v":2026},{"$f":"'C - tariff volumes'!X1","v":2027},{"$f":"'C - tariff volumes'!Y1","v":2028},{"$f":"'C - tariff volumes'!Z1","v":2029},{"$f":"'C - tariff volumes'!AA1","v":2030},{"$f":"'C - tariff volumes'!AB1","v":2031},{"$f":"'C - tariff volumes'!AC1","v":2032},{"$f":"'C - tariff volumes'!AD1","v":2033},{"$f":"'C - tariff volumes'!AE1","v":2034},{"$f":"'C - tariff volumes'!AF1","v":2035},{"$f":"'C - tariff volumes'!AG1","v":2036},{"$f":"'C - tariff volumes'!AH1","v":2037},{"$f":"'C - tariff volumes'!AI1","v":2038},{"$f":"'C - tariff volumes'!AJ1","v":2039},{"$f":"'C - tariff volumes'!AK1","v":2040},{"$f":"'C - tariff volumes'!AL1","v":2041},{"$f":"'C - tariff volumes'!AM1","v":2042},{"$f":"'C - tariff volumes'!AN1","v":2043},null,{"$f":"'C - tariff volumes'!AP1","v":"2023 stub"},{"$f":"'C - tariff volumes'!AQ1","v":"2022/23"},{"$f":"'C - tariff volumes'!AR1","v":"2023/24"},{"$f":"'C - tariff volumes'!AS1","v":"2024/25"},{"$f":"'C - tariff volumes'!AT1","v":"2025/26"},{"$f":"'C - tariff volumes'!AU1","v":"2026/27"},{"$f":"'C - tariff volumes'!AV1","v":"2027/28"},{"$f":"'C - tariff volumes'!AW1","v":"2028/29"}]
[null,null,null,null,null,null,"Tariff V - SP AusNet Central - Domestic"]
[1,1,1,1,1,null,"Fixed Charge",{"$f":"'O - EE + FS'!H3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":76441596.1942036},{"$f":"'O - EE + FS'!I3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":78811620.38039197},{"$f":"'O - EE + FS'!J3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":80138252.831132352},{"$f":"'O - EE + FS'!K3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":81794820.800147787},{"$f":"'O - EE + FS'!L3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":83604625.399721533},{"$f":"'O - EE + FS'!M3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":85978265.57969828},{"$f":"'O - EE + FS'!N3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":87823556.288171142},{"$f":"'O - EE + FS'!O3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":90243819.382744804},{"$f":"'O - EE + FS'!P3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":93069018.034133852},{"$f":"'O - EE + FS'!Q3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":96495691.720227987},{"$f":"'O - EE + FS'!R3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":98826108.216681555},{"$f":"'O - EE + FS'!S3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":100633317.45777769},{"$f":"'O - EE + FS'!T3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":103628778.80189426},{"$f":"'O - EE + FS'!U3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":105628549.41642094},{"$f":"'O - EE + FS'!V3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":106010764.46242541},{"$f":"'O - EE + FS'!W3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":106033828.16532837},{"$f":"'O - EE + FS'!X3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":105467282.18806536},{"$f":"'O - EE + FS'!Y3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":104746729.80943614},{"$f":"'O - EE + FS'!Z3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":103352217.0285491},{"$f":"'O - EE + FS'!AA3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":102224148.03761144},{"$f":"'O - EE + FS'!AB3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":101087802.25097235},{"$f":"'O - EE + FS'!AC3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":100223227.24322969},{"$f":"'O - EE + FS'!AD3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":98801187.8404091},{"$f":"'O - EE + FS'!AE3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":97643301.955392301},{"$f":"'O - EE + FS'!AF3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":96475936.286838233},{"$f":"'O - EE + FS'!AG3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":95560410.055323035},{"$f":"'O - EE + FS'!AH3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":94132969.385327473},{"$f":"'O - EE + FS'!AI3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":92957278.313634366},{"$f":"'O - EE + FS'!AJ3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":91772290.108769447},{"$f":"'O - EE + FS'!AK3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":90809925.790537491},{"$f":"'O - EE + FS'!AL3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":89350271.358806849},{"$f":"'O - EE + FS'!AM3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":88160814.455087274},{"$f":"'O - EE + FS'!AN3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":86970033.765976414},null,{"$f":"'O - EE + FS'!AP3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":50645807.428767979},{"$f":"'O - EE + FS'!AQ3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":102410859.22060265},{"$f":"'O - EE + FS'!AR3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":104484362.81214061},{"$f":"'O - EE + FS'!AS3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":105675355.64240621},{"$f":"'O - EE + FS'!AT3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":106022296.3138769},{"$f":"'O - EE + FS'!AU3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":106040282.72512618},{"$f":"'O - EE + FS'!AV3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":104963909.37332802},{"$f":"'O - EE + FS'!AW3*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A3,'I - hist driv'!$BC:$BC,$B3,'I - hist driv'!$BD:$BD,$C3,'I - hist driv'!$BE:$BE,$D3,'I - hist driv'!$BF:$BF,$E3)*IF(AND($C3=1,OR($A3=1,$A3=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":103906376.79356991}]
[1,1,2,1,1,null,"Peak 0 - 0.1",{"$f":"'O - EE + FS'!H4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":30535062.469166998},{"$f":"'O - EE + FS'!I4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":31411125.009576},{"$f":"'O - EE + FS'!J4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":31513907.539582502},{"$f":"'O - EE + FS'!K4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":30671785.402005002},{"$f":"'O - EE + FS'!L4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":32441609.478264999},{"$f":"'O - EE + FS'!M4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":33553021.739556503},{"$f":"'O - EE + FS'!N4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":35482033.583408505},{"$f":"'O - EE + FS'!O4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":34690657.093629502},{"$f":"'O - EE + FS'!P4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":35119988.220019005},{"$f":"'O - EE + FS'!Q4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":36563056.578005001},{"$f":"'O - EE + FS'!R4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":36207433.640045501},{"$f":"'O - EE + FS'!S4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":36562379.039287999},{"$f":"'O - EE + FS'!T4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":35610207.457432002},{"$f":"'O - EE + FS'!U4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":35924801.01818227},{"$f":"'O - EE + FS'!V4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":35275322.860391892},{"$f":"'O - EE + FS'!W4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":34127153.267818458},{"$f":"'O - EE + FS'!X4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":32611094.959507372},{"$f":"'O - EE + FS'!Y4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":30799360.629843686},{"$f":"'O - EE + FS'!Z4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":29079334.127898913},{"$f":"'O - EE + FS'!AA4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":27521706.316295661},{"$f":"'O - EE + FS'!AB4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":25896384.512482502},{"$f":"'O - EE + FS'!AC4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":24439080.474850621},{"$f":"'O - EE + FS'!AD4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":23052158.422437623},{"$f":"'O - EE + FS'!AE4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":21723802.986107703},{"$f":"'O - EE + FS'!AF4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":20408110.252918243},{"$f":"'O - EE + FS'!AG4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":19134666.560477369},{"$f":"'O - EE + FS'!AH4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":17917912.239121176},{"$f":"'O - EE + FS'!AI4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":16675675.265229832},{"$f":"'O - EE + FS'!AJ4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":15534566.842426714},{"$f":"'O - EE + FS'!AK4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":14449106.147771882},{"$f":"'O - EE + FS'!AL4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":13412162.452560812},{"$f":"'O - EE + FS'!AM4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":12502449.747671338},{"$f":"'O - EE + FS'!AN4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":11568431.661036666},null,{"$f":"'O - EE + FS'!AP4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":8424950.9378315005},{"$f":"'O - EE + FS'!AQ4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":36121493.803701997},{"$f":"'O - EE + FS'!AR4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":35686242.986742638},{"$f":"'O - EE + FS'!AS4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":35767825.72795219},{"$f":"'O - EE + FS'!AT4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":34997816.599610552},{"$f":"'O - EE + FS'!AU4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":33760730.332576871},{"$f":"'O - EE + FS'!AV4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":32173208.759937067},{"$f":"'O - EE + FS'!AW4*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A4,'I - hist driv'!$BC:$BC,$B4,'I - hist driv'!$BD:$BD,$C4,'I - hist driv'!$BE:$BE,$D4,'I - hist driv'!$BF:$BF,$E4)*IF(AND($C4=1,OR($A4=1,$A4=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":30383639.706657}]
[1,1,3,1,1,null,"Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":13377062.824749},{"$f":"'O - EE + FS'!I5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":14535067.876097402},{"$f":"'O - EE + FS'!J5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":13327166.786774801},{"$f":"'O - EE + FS'!K5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":13645537.062594401},{"$f":"'O - EE + FS'!L5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":14817201.037722699},{"$f":"'O - EE + FS'!M5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":15155451.010460101},{"$f":"'O - EE + FS'!N5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":16964465.454951301},{"$f":"'O - EE + FS'!O5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":15060526.7681248},{"$f":"'O - EE + FS'!P5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":15093239.535504501},{"$f":"'O - EE + FS'!Q5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":15540133.7087234},{"$f":"'O - EE + FS'!R5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":15014522.0686107},{"$f":"'O - EE + FS'!S5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":15227029.4611469},{"$f":"'O - EE + FS'!T5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":12577019.9160491},{"$f":"'O - EE + FS'!U5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":13078949.772845531},{"$f":"'O - EE + FS'!V5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":12700396.747147294},{"$f":"'O - EE + FS'!W5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":12175472.781122446},{"$f":"'O - EE + FS'!X5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":11512161.53844553},{"$f":"'O - EE + FS'!Y5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":10788660.614752298},{"$f":"'O - EE + FS'!Z5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":10092828.249063449},{"$f":"'O - EE + FS'!AA5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":9565274.3832332864},{"$f":"'O - EE + FS'!AB5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":8859415.9310096055},{"$f":"'O - EE + FS'!AC5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":8298139.3282888848},{"$f":"'O - EE + FS'!AD5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":7766892.3487349162},{"$f":"'O - EE + FS'!AE5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":7262915.6946517434},{"$f":"'O - EE + FS'!AF5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":6769713.1635165727},{"$f":"'O - EE + FS'!AG5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":6297004.4564151317},{"$f":"'O - EE + FS'!AH5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":5861376.7342923069},{"$f":"'O - EE + FS'!AI5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":5398683.1089644153},{"$f":"'O - EE + FS'!AJ5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":4987896.2424331801},{"$f":"'O - EE + FS'!AK5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":4600609.1271415548},{"$f":"'O - EE + FS'!AL5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":4234301.8161166739},{"$f":"'O - EE + FS'!AM5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":3943251.7094720877},{"$f":"'O - EE + FS'!AN5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":3617571.229877376},null,{"$f":"'O - EE + FS'!AP5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":3162703.1574429004},{"$f":"'O - EE + FS'!AQ5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":14615206.327296101},{"$f":"'O - EE + FS'!AR5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":12703257.484462438},{"$f":"'O - EE + FS'!AS5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":12983742.020541929},{"$f":"'O - EE + FS'!AT5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":12568376.059045974},{"$f":"'O - EE + FS'!AU5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":12008647.083780587},{"$f":"'O - EE + FS'!AV5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":11330197.871381033},{"$f":"'O - EE + FS'!AW5*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A5,'I - hist driv'!$BC:$BC,$B5,'I - hist driv'!$BD:$BD,$C5,'I - hist driv'!$BE:$BE,$D5,'I - hist driv'!$BF:$BF,$E5)*IF(AND($C5=1,OR($A5=1,$A5=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":10613655.711819245}]
[1,1,4,1,1,null,"Peak 0.2 - 1.4",{"$f":"'O - EE + FS'!H6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":3157252.1988372002},{"$f":"'O - EE + FS'!I6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":3891205.9847135996},{"$f":"'O - EE + FS'!J6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":3046454.5468885996},{"$f":"'O - EE + FS'!K6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":3420380.1983145997},{"$f":"'O - EE + FS'!L6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":4546496.0163624007},{"$f":"'O - EE + FS'!M6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":3902864.6646782001},{"$f":"'O - EE + FS'!N6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":3939854.9326224001},{"$f":"'O - EE + FS'!O6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":4144563.1068072002},{"$f":"'O - EE + FS'!P6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":3952892.6050344002},{"$f":"'O - EE + FS'!Q6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":4098641.6788177998},{"$f":"'O - EE + FS'!R6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":3857868.9572352003},{"$f":"'O - EE + FS'!S6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":4120139.3568866001},{"$f":"'O - EE + FS'!T6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":2617170.1863597999},{"$f":"'O - EE + FS'!U6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":2794556.9163145553},{"$f":"'O - EE + FS'!V6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":2697867.6521022953},{"$f":"'O - EE + FS'!W6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":2571517.280629904},{"$f":"'O - EE + FS'!X6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":2418115.2928155288},{"$f":"'O - EE + FS'!Y6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":2253570.9424487301},{"$f":"'O - EE + FS'!Z6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":2096647.7494563428},{"$f":"'O - EE + FS'!AA6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":1974873.0153057515},{"$f":"'O - EE + FS'!AB6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":1819288.1609029856},{"$f":"'O - EE + FS'!AC6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":1693925.6102999193},{"$f":"'O - EE + FS'!AD6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":1575880.9692013804},{"$f":"'O - EE + FS'!AE6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":1464509.9968537311},{"$f":"'O - EE + FS'!AF6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":1356405.6847116568},{"$f":"'O - EE + FS'!AG6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":1253563.05561579},{"$f":"'O - EE + FS'!AH6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":1159005.9975801853},{"$f":"'O - EE + FS'!AI6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":1060381.9635795394},{"$f":"'O - EE + FS'!AJ6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":972902.04058013554},{"$f":"'O - EE + FS'!AK6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":890983.35975203826},{"$f":"'O - EE + FS'!AL6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":814056.2215626383},{"$f":"'O - EE + FS'!AM6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":752133.26780857041},{"$f":"'O - EE + FS'!AN6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":684686.31992824702},null,{"$f":"'O - EE + FS'!AP6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":825479.11339479999},{"$f":"'O - EE + FS'!AQ6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":3903280.4058437999},{"$f":"'O - EE + FS'!AR6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":2667551.4287225748},{"$f":"'O - EE + FS'!AS6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":2767095.3059934294},{"$f":"'O - EE + FS'!AT6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":2661981.7169514485},{"$f":"'O - EE + FS'!AU6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":2527948.1662492584},{"$f":"'O - EE + FS'!AV6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":2371381.5332080913},{"$f":"'O - EE + FS'!AW6*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A6,'I - hist driv'!$BC:$BC,$B6,'I - hist driv'!$BD:$BD,$C6,'I - hist driv'!$BE:$BE,$D6,'I - hist driv'!$BF:$BF,$E6)*IF(AND($C6=1,OR($A6=1,$A6=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":2209001.7380865635}]
[1,1,5,1,1,null,"Peak > 1.4",{"$f":"'O - EE + FS'!H7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":36044.698827200002},{"$f":"'O - EE + FS'!I7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":38868.444021699994},{"$f":"'O - EE + FS'!J7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":39768.518733799996},{"$f":"'O - EE + FS'!K7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":45068.628803999993},{"$f":"'O - EE + FS'!L7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":53775.842375199994},{"$f":"'O - EE + FS'!M7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":50632.363451899997},{"$f":"'O - EE + FS'!N7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":43333.705192300004},{"$f":"'O - EE + FS'!O7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":43056.1090167},{"$f":"'O - EE + FS'!P7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":48281.135098499995},{"$f":"'O - EE + FS'!Q7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":47436.464640999999},{"$f":"'O - EE + FS'!R7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":33666.209593399995},{"$f":"'O - EE + FS'!S7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":40872.072958599994},{"$f":"'O - EE + FS'!T7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":36410.916055499998},{"$f":"'O - EE + FS'!U7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":36572.553287461094},{"$f":"'O - EE + FS'!V7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":35981.410058739522},{"$f":"'O - EE + FS'!W7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":34854.685589019733},{"$f":"'O - EE + FS'!X7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":33384.861054191431},{"$f":"'O - EE + FS'!Y7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":31563.487973427851},{"$f":"'O - EE + FS'!Z7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":29857.076043943849},{"$f":"'O - EE + FS'!AA7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":28156.769184827062},{"$f":"'O - EE + FS'!AB7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":26633.221634958063},{"$f":"'O - EE + FS'!AC7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":25158.267575801674},{"$f":"'O - EE + FS'!AD7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":23754.807711768961},{"$f":"'O - EE + FS'!AE7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":22408.252965788735},{"$f":"'O - EE + FS'!AF7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":21072.434849995891},{"$f":"'O - EE + FS'!AG7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":19778.33866161613},{"$f":"'O - EE + FS'!AH7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":18520.474710827631},{"$f":"'O - EE + FS'!AI7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":17274.273820287188},{"$f":"'O - EE + FS'!AJ7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":16109.572371875378},{"$f":"'O - EE + FS'!AK7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":15000.772187642484},{"$f":"'O - EE + FS'!AL7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":13939.969868639027},{"$f":"'O - EE + FS'!AM7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":12958.381760685452},{"$f":"'O - EE + FS'!AN7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":12002.75793017093},null,{"$f":"'O - EE + FS'!AP7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":6352.6139205999998},{"$f":"'O - EE + FS'!AQ7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":40930.506742399994},{"$f":"'O - EE + FS'!AR7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":36446.994494268685},{"$f":"'O - EE + FS'!AS7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":36440.606430154781},{"$f":"'O - EE + FS'!AT7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":35729.918126486213},{"$f":"'O - EE + FS'!AU7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":34526.611581335113},{"$f":"'O - EE + FS'!AV7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":32978.319217437573},{"$f":"'O - EE + FS'!AW7*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A7,'I - hist driv'!$BC:$BC,$B7,'I - hist driv'!$BD:$BD,$C7,'I - hist driv'!$BE:$BE,$D7,'I - hist driv'!$BF:$BF,$E7)*IF(AND($C7=1,OR($A7=1,$A7=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":31182.606182981988}]
[1,1,6,1,1,null,"Off Peak 0 - 0.1",{"$f":"'O - EE + FS'!H8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":14506265.178949902},{"$f":"'O - EE + FS'!I8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":14810727.581229402},{"$f":"'O - EE + FS'!J8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":14724437.530167101},{"$f":"'O - EE + FS'!K8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":14452405.602218},{"$f":"'O - EE + FS'!L8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":15417808.429778103},{"$f":"'O - EE + FS'!M8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":15153287.622875301},{"$f":"'O - EE + FS'!N8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":14991662.617908401},{"$f":"'O - EE + FS'!O8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":15089871.760861},{"$f":"'O - EE + FS'!P8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":16030168.606453001},{"$f":"'O - EE + FS'!Q8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":17638644.3209421},{"$f":"'O - EE + FS'!R8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":17588747.573116902},{"$f":"'O - EE + FS'!S8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":16825987.709034},{"$f":"'O - EE + FS'!T8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":16209252.696238002},{"$f":"'O - EE + FS'!U8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":16302624.183235334},{"$f":"'O - EE + FS'!V8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":15984326.484471116},{"$f":"'O - EE + FS'!W8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":15533276.525337877},{"$f":"'O - EE + FS'!X8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":14935965.439325292},{"$f":"'O - EE + FS'!Y8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":14136102.087222315},{"$f":"'O - EE + FS'!Z8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":13364765.658124726},{"$f":"'O - EE + FS'!AA8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":12642607.023829717},{"$f":"'O - EE + FS'!AB8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":11913608.521486105},{"$f":"'O - EE + FS'!AC8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":11251255.214155544},{"$f":"'O - EE + FS'!AD8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":10608773.041663738},{"$f":"'O - EE + FS'!AE8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":9997602.2856418565},{"$f":"'O - EE + FS'!AF8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":9379775.7247229218},{"$f":"'O - EE + FS'!AG8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":8803826.5897840038},{"$f":"'O - EE + FS'!AH8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":8245372.1039212411},{"$f":"'O - EE + FS'!AI8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":7670021.8888872899},{"$f":"'O - EE + FS'!AJ8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":7143845.7922943262},{"$f":"'O - EE + FS'!AK8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":6638474.8335188059},{"$f":"'O - EE + FS'!AL8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":6154868.6445838949},{"$f":"'O - EE + FS'!AM8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":5725867.583476169},{"$f":"'O - EE + FS'!AN8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":5292145.5916249584},null,{"$f":"'O - EE + FS'!AP8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":9883164.9565136004},{"$f":"'O - EE + FS'!AQ8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":17686873.139736202},{"$f":"'O - EE + FS'!AR8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":16262695.796961987},{"$f":"'O - EE + FS'!AS8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":16120439.915614592},{"$f":"'O - EE + FS'!AT8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":15726158.716422228},{"$f":"'O - EE + FS'!AU8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":15191393.177863337},{"$f":"'O - EE + FS'!AV8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":14478147.115267919},{"$f":"'O - EE + FS'!AW8*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A8,'I - hist driv'!$BC:$BC,$B8,'I - hist driv'!$BD:$BD,$C8,'I - hist driv'!$BE:$BE,$D8,'I - hist driv'!$BF:$BF,$E8)*IF(AND($C8=1,OR($A8=1,$A8=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":13694611.737245144}]
[1,1,7,1,1,null,"Off Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":2988097.5210785996},{"$f":"'O - EE + FS'!I9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":2921963.3581298999},{"$f":"'O - EE + FS'!J9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":2933437.3321154998},{"$f":"'O - EE + FS'!K9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":2151535.7409588001},{"$f":"'O - EE + FS'!L9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":2885096.0826849001},{"$f":"'O - EE + FS'!M9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":2698997.2224116996},{"$f":"'O - EE + FS'!N9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":2107977.7627691999},{"$f":"'O - EE + FS'!O9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":2453166.7260932997},{"$f":"'O - EE + FS'!P9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":2922441.3500708998},{"$f":"'O - EE + FS'!Q9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":3682953.7058202},{"$f":"'O - EE + FS'!R9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":3842036.2333856998},{"$f":"'O - EE + FS'!S9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":3141369.6374486997},{"$f":"'O - EE + FS'!T9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":2686941.8811543002},{"$f":"'O - EE + FS'!U9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":2800532.0958049661},{"$f":"'O - EE + FS'!V9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":2715532.7979545584},{"$f":"'O - EE + FS'!W9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":2613761.7405435788},{"$f":"'O - EE + FS'!X9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":2485934.0095038163},{"$f":"'O - EE + FS'!Y9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":2333388.2844331777},{"$f":"'O - EE + FS'!Z9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":2184993.4367461666},{"$f":"'O - EE + FS'!AA9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":2066810.1113300992},{"$f":"'O - EE + FS'!AB9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":1917582.6457509645},{"$f":"'O - EE + FS'!AC9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":1796371.4912463727},{"$f":"'O - EE + FS'!AD9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":1679760.5622523394},{"$f":"'O - EE + FS'!AE9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":1569862.6215399869},{"$f":"'O - EE + FS'!AF9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":1460374.5068712069},{"$f":"'O - EE + FS'!AG9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":1359090.6406009127},{"$f":"'O - EE + FS'!AH9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":1264289.5657544127},{"$f":"'O - EE + FS'!AI9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":1163404.7922314082},{"$f":"'O - EE + FS'!AJ9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":1073993.1726950528},{"$f":"'O - EE + FS'!AK9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":988955.20066700515},{"$f":"'O - EE + FS'!AL9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":908441.08401466475},{"$f":"'O - EE + FS'!AM9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":842988.50205441378},{"$f":"'O - EE + FS'!AN9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":771845.04138684389},null,{"$f":"'O - EE + FS'!AP9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":2320441.9780688998},{"$f":"'O - EE + FS'!AQ9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":3637725.6561260996},{"$f":"'O - EE + FS'!AR9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":2766580.9542924706},{"$f":"'O - EE + FS'!AS9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":2740938.3595045297},{"$f":"'O - EE + FS'!AT9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":2644180.2372658774},{"$f":"'O - EE + FS'!AU9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":2524140.6226271302},{"$f":"'O - EE + FS'!AV9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":2378982.8941002805},{"$f":"'O - EE + FS'!AW9*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A9,'I - hist driv'!$BC:$BC,$B9,'I - hist driv'!$BD:$BD,$C9,'I - hist driv'!$BE:$BE,$D9,'I - hist driv'!$BF:$BF,$E9)*IF(AND($C9=1,OR($A9=1,$A9=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":2229347.384742843}]
[1,1,8,1,1,null,"Off Peak 0.2 - 1.4",{"$f":"'O - EE + FS'!H10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":626424.59176959994},{"$f":"'O - EE + FS'!I10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":506181.69272320002},{"$f":"'O - EE + FS'!J10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":565224.3171328},{"$f":"'O - EE + FS'!K10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":269990.06228479999},{"$f":"'O - EE + FS'!L10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":355985.78396159998},{"$f":"'O - EE + FS'!M10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":457433.09281279997},{"$f":"'O - EE + FS'!N10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":756623.02243839996},{"$f":"'O - EE + FS'!O10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":397628.15139840002},{"$f":"'O - EE + FS'!P10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":392775.69976319995},{"$f":"'O - EE + FS'!Q10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":842162.00473599997},{"$f":"'O - EE + FS'!R10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":805308.62863359996},{"$f":"'O - EE + FS'!S10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":622549.38670079992},{"$f":"'O - EE + FS'!T10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":571261.62662400003},{"$f":"'O - EE + FS'!U10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":604789.37274806784},{"$f":"'O - EE + FS'!V10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":584878.55070634792},{"$f":"'O - EE + FS'!W10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":561311.25389714516},{"$f":"'O - EE + FS'!X10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":532461.56413855485},{"$f":"'O - EE + FS'!Y10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":498318.43113465182},{"$f":"'O - EE + FS'!Z10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":465350.15813324304},{"$f":"'O - EE + FS'!AA10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":438291.27880997967},{"$f":"'O - EE + FS'!AB10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":405863.90950153541},{"$f":"'O - EE + FS'!AC10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":379007.48840967356},{"$f":"'O - EE + FS'!AD10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":353264.49894152716},{"$f":"'O - EE + FS'!AE10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":329067.35424026073},{"$f":"'O - EE + FS'!AF10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":305080.15973059263},{"$f":"'O - EE + FS'!AG10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":282960.47606622509},{"$f":"'O - EE + FS'!AH10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":262230.80661770207},{"$f":"'O - EE + FS'!AI10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":240514.54458037461},{"$f":"'O - EE + FS'!AJ10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":221219.75243661672},{"$f":"'O - EE + FS'!AK10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":202936.80401361504},{"$f":"'O - EE + FS'!AL10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":185692.27448070425},{"$f":"'O - EE + FS'!AM10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":171439.34014443844},{"$f":"'O - EE + FS'!AN10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":156324.75867416765},null,{"$f":"'O - EE + FS'!AP10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":568184.64235520002},{"$f":"'O - EE + FS'!AQ10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":744710.1475839999},{"$f":"'O - EE + FS'!AR10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":599295.94296989159},{"$f":"'O - EE + FS'!AS10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":588140.88460458256},{"$f":"'O - EE + FS'!AT10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":565172.69121546985},{"$f":"'O - EE + FS'!AU10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":537188.50713748252},{"$f":"'O - EE + FS'!AV10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":503912.69037503761},{"$f":"'O - EE + FS'!AW10*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A10,'I - hist driv'!$BC:$BC,$B10,'I - hist driv'!$BD:$BD,$C10,'I - hist driv'!$BE:$BE,$D10,'I - hist driv'!$BF:$BF,$E10)*IF(AND($C10=1,OR($A10=1,$A10=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":470751.91976585618}]
[1,1,9,1,1,null,"Off Peak > 1.4",{"$f":"'O - EE + FS'!H11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":14988.540526499999},{"$f":"'O - EE + FS'!I11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":14248.399844400001},{"$f":"'O - EE + FS'!J11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":15449.760459899999},{"$f":"'O - EE + FS'!K11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":17544.476255400001},{"$f":"'O - EE + FS'!L11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":17421.686784000001},{"$f":"'O - EE + FS'!M11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":16923.475410899999},{"$f":"'O - EE + FS'!N11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":21809.3890164},{"$f":"'O - EE + FS'!O11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":17207.700854400002},{"$f":"'O - EE + FS'!P11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":18840.830997600002},{"$f":"'O - EE + FS'!Q11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":18497.552930400001},{"$f":"'O - EE + FS'!R11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":18049.473142500003},{"$f":"'O - EE + FS'!S11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":12710.6562261},{"$f":"'O - EE + FS'!T11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":13859.1774255},{"$f":"'O - EE + FS'!U11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":13951.638794492879},{"$f":"'O - EE + FS'!V11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":13715.733508729843},{"$f":"'O - EE + FS'!W11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":13350.926949781458},{"$f":"'O - EE + FS'!X11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":12865.393287788749},{"$f":"'O - EE + FS'!Y11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":12187.562940014559},{"$f":"'O - EE + FS'!Z11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":11539.534656170261},{"$f":"'O - EE + FS'!AA11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":10883.266238584696},{"$f":"'O - EE + FS'!AB11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":10298.821819794386},{"$f":"'O - EE + FS'!AC11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":9732.9605711964814},{"$f":"'O - EE + FS'!AD11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":9184.0281824919766},{"$f":"'O - EE + FS'!AE11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":8661.1499172665463},{"$f":"'O - EE + FS'!AF11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":8131.8301067095981},{"$f":"'O - EE + FS'!AG11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":7638.2415038609251},{"$f":"'O - EE + FS'!AH11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":7153.0322452318269},{"$f":"'O - EE + FS'!AI11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":6665.217870844157},{"$f":"'O - EE + FS'!AJ11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":6212.8363294876635},{"$f":"'O - EE + FS'!AK11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":5777.9144604983339},{"$f":"'O - EE + FS'!AL11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":5361.3154745421243},{"$f":"'O - EE + FS'!AM11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":4975.8416995502967},{"$f":"'O - EE + FS'!AN11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":4602.4884662860586},null,{"$f":"'O - EE + FS'!AP11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":8003.2082496000003},{"$f":"'O - EE + FS'!AQ11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":12780.411026700001},{"$f":"'O - EE + FS'!AR11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":13918.763434890356},{"$f":"'O - EE + FS'!AS11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":13799.61146972124},{"$f":"'O - EE + FS'!AT11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":13480.636762013535},{"$f":"'O - EE + FS'!AU11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":13038.028561427942},{"$f":"'O - EE + FS'!AV11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":12428.570797407368},{"$f":"'O - EE + FS'!AW11*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A11,'I - hist driv'!$BC:$BC,$B11,'I - hist driv'!$BD:$BD,$C11,'I - hist driv'!$BE:$BE,$D11,'I - hist driv'!$BF:$BF,$E11)*IF(AND($C11=1,OR($A11=1,$A11=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":11769.946157709112}]
[null,null,null,null,null,"Tariff V - SP AusNet Central - Commercial"]
[2,1,1,1,1,null,"Fixed Charge",{"$f":"'O - EE + FS'!H13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":1781375.1896547799},{"$f":"'O - EE + FS'!I13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":1806714.5000846058},{"$f":"'O - EE + FS'!J13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":1822516.1649906379},{"$f":"'O - EE + FS'!K13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":1844805.9481799048},{"$f":"'O - EE + FS'!L13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":1857544.8700125488},{"$f":"'O - EE + FS'!M13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":1852581.9947928004},{"$f":"'O - EE + FS'!N13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":1844390.8009160159},{"$f":"'O - EE + FS'!O13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":1848045.5890207174},{"$f":"'O - EE + FS'!P13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":1855666.6256119951},{"$f":"'O - EE + FS'!Q13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":1859623.2598914728},{"$f":"'O - EE + FS'!R13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":1907668.2748992543},{"$f":"'O - EE + FS'!S13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":1929641.1747723762},{"$f":"'O - EE + FS'!T13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":1942493.5831728585},{"$f":"'O - EE + FS'!U13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":1964317.7868242799},{"$f":"'O - EE + FS'!V13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":1962355.7276876748},{"$f":"'O - EE + FS'!W13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":1956622.4484299892},{"$f":"'O - EE + FS'!X13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":1942383.563149658},{"$f":"'O - EE + FS'!Y13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":1926558.8890465973},{"$f":"'O - EE + FS'!Z13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":1899089.4101719065},{"$f":"'O - EE + FS'!AA13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":1876665.5709564714},{"$f":"'O - EE + FS'!AB13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":1854150.1014740691},{"$f":"'O - EE + FS'!AC13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":1836628.9789071511},{"$f":"'O - EE + FS'!AD13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":1808963.5844829902},{"$f":"'O - EE + FS'!AE13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":1786209.5554579934},{"$f":"'O - EE + FS'!AF13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":1763351.0299485051},{"$f":"'O - EE + FS'!AG13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":1745158.7265888175},{"$f":"'O - EE + FS'!AH13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":1717547.0506291226},{"$f":"'O - EE + FS'!AI13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":1694600.589385896},{"$f":"'O - EE + FS'!AJ13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":1671551.6798622583},{"$f":"'O - EE + FS'!AK13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":1652738.0245122963},{"$f":"'O - EE + FS'!AL13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":1624881.1158774167},{"$f":"'O - EE + FS'!AM13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":1601787.5189181906},{"$f":"'O - EE + FS'!AN13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":1578679.0772985844},null,{"$f":"'O - EE + FS'!AP13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":960077.24820285942},{"$f":"'O - EE + FS'!AQ13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":1941371.6731615833},{"$f":"'O - EE + FS'!AR13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":1950722.1907542737},{"$f":"'O - EE + FS'!AS13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":1960653.2630116821},{"$f":"'O - EE + FS'!AT13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":1959489.0880588321},{"$f":"'O - EE + FS'!AU13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":1954844.1099152751},{"$f":"'O - EE + FS'!AV13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":1931839.3150475177},{"$f":"'O - EE + FS'!AW13*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A13,'I - hist driv'!$BC:$BC,$B13,'I - hist driv'!$BD:$BD,$C13,'I - hist driv'!$BE:$BE,$D13,'I - hist driv'!$BF:$BF,$E13)*IF(AND($C13=1,OR($A13=1,$A13=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":1910192.2385586419}]
[2,1,2,1,1,null,"Peak 0 - 0.1",{"$f":"'O - EE + FS'!H14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":99557.183919999996},{"$f":"'O - EE + FS'!I14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":100521.67977599999},{"$f":"'O - EE + FS'!J14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":100098.99225599998},{"$f":"'O - EE + FS'!K14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":98956.22572799999},{"$f":"'O - EE + FS'!L14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":102111.011248},{"$f":"'O - EE + FS'!M14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":108260.864128},{"$f":"'O - EE + FS'!N14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":106214.79209599999},{"$f":"'O - EE + FS'!O14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":95958.811856},{"$f":"'O - EE + FS'!P14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":110361.930272},{"$f":"'O - EE + FS'!Q14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":102839.13193600001},{"$f":"'O - EE + FS'!R14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":108020.89852799999},{"$f":"'O - EE + FS'!S14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":110979.71467199999},{"$f":"'O - EE + FS'!T14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":109641.97623999999},{"$f":"'O - EE + FS'!U14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":109895.9764551418},{"$f":"'O - EE + FS'!V14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":107842.91503203529},{"$f":"'O - EE + FS'!W14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":104110.16333383499},{"$f":"'O - EE + FS'!X14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":99426.13536334291},{"$f":"'O - EE + FS'!Y14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":93842.891471383031},{"$f":"'O - EE + FS'!Z14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":88673.178190605395},{"$f":"'O - EE + FS'!AA14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":83489.120996494341},{"$f":"'O - EE + FS'!AB14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":78937.182487769125},{"$f":"'O - EE + FS'!AC14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":74486.241005567848},{"$f":"'O - EE + FS'!AD14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":70279.218037400948},{"$f":"'O - EE + FS'!AE14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":66239.80721026723},{"$f":"'O - EE + FS'!AF14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":62262.50415273293},{"$f":"'O - EE + FS'!AG14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":58374.880173123653},{"$f":"'O - EE + FS'!AH14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":54602.704582613987},{"$f":"'O - EE + FS'!AI14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":50904.351793270558},{"$f":"'O - EE + FS'!AJ14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":47435.912221920065},{"$f":"'O - EE + FS'!AK14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":44149.050150111965},{"$f":"'O - EE + FS'!AL14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":41008.824507308578},{"$f":"'O - EE + FS'!AM14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":38082.207993220945},{"$f":"'O - EE + FS'!AN14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":35254.20613637106},null,{"$f":"'O - EE + FS'!AP14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":25293.774672},{"$f":"'O - EE + FS'!AQ14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":108893.336128},{"$f":"'O - EE + FS'!AR14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":109702.95303580641},{"$f":"'O - EE + FS'!AS14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":109403.106371922},{"$f":"'O - EE + FS'!AT14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":106946.80855444775},{"$f":"'O - EE + FS'!AU14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":102985.68784097461},{"$f":"'O - EE + FS'!AV14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":98085.788771323787},{"$f":"'O - EE + FS'!AW14*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A14,'I - hist driv'!$BC:$BC,$B14,'I - hist driv'!$BD:$BD,$C14,'I - hist driv'!$BE:$BE,$D14,'I - hist driv'!$BF:$BF,$E14)*IF(AND($C14=1,OR($A14=1,$A14=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":92601.819486764056}]
[2,1,3,1,1,null,"Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":76655.283860700001},{"$f":"'O - EE + FS'!I15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":78806.217525899992},{"$f":"'O - EE + FS'!J15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":76768.135007399993},{"$f":"'O - EE + FS'!K15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":77285.025327299998},{"$f":"'O - EE + FS'!L15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":80958.389626199991},{"$f":"'O - EE + FS'!M15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":85461.776940900003},{"$f":"'O - EE + FS'!N15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":84730.935552299998},{"$f":"'O - EE + FS'!O15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":75864.322178400005},{"$f":"'O - EE + FS'!P15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":87585.315932099998},{"$f":"'O - EE + FS'!Q15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":78571.739367600007},{"$f":"'O - EE + FS'!R15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":83108.645657100002},{"$f":"'O - EE + FS'!S15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":86033.684712300004},{"$f":"'O - EE + FS'!T15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":83295.770641499999},{"$f":"'O - EE + FS'!U15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":83913.877139677934},{"$f":"'O - EE + FS'!V15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":82391.817057135282},{"$f":"'O - EE + FS'!W15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":79557.549618110963},{"$f":"'O - EE + FS'!X15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":75966.740103922377},{"$f":"'O - EE + FS'!Y15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":71684.490771698591},{"$f":"'O - EE + FS'!Z15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":67710.230514761031},{"$f":"'O - EE + FS'!AA15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":63747.626244583123},{"$f":"'O - EE + FS'!AB15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":60236.820608959788},{"$f":"'O - EE + FS'!AC15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":56821.505777241429},{"$f":"'O - EE + FS'!AD15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":53593.913538731387},{"$f":"'O - EE + FS'!AE15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":50496.105914830216},{"$f":"'O - EE + FS'!AF15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":47447.438179465658},{"$f":"'O - EE + FS'!AG15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":44468.922464048672},{"$f":"'O - EE + FS'!AH15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":41583.704454573664},{"$f":"'O - EE + FS'!AI15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":38751.074115852367},{"$f":"'O - EE + FS'!AJ15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":36097.925757064884},{"$f":"'O - EE + FS'!AK15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":33583.904624282281},{"$f":"'O - EE + FS'!AL15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":31183.383979119975},{"$f":"'O - EE + FS'!AM15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":28954.38357236905},{"$f":"'O - EE + FS'!AN15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":26795.155598298403},null,{"$f":"'O - EE + FS'!AP15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":19515.147923100001},{"$f":"'O - EE + FS'!AQ15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":84404.349200700002},{"$f":"'O - EE + FS'!AR15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":83448.189899700941},{"$f":"'O - EE + FS'!AS15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":83538.551416032788},{"$f":"'O - EE + FS'!AT15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":81692.91332149654},{"$f":"'O - EE + FS'!AU15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":78672.08971094797},{"$f":"'O - EE + FS'!AV15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":74910.777630508761},{"$f":"'O - EE + FS'!AW15*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A15,'I - hist driv'!$BC:$BC,$B15,'I - hist driv'!$BD:$BD,$C15,'I - hist driv'!$BE:$BE,$D15,'I - hist driv'!$BF:$BF,$E15)*IF(AND($C15=1,OR($A15=1,$A15=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":70704.47551211869}]
[2,1,4,1,1,null,"Peak 0.2 - 1.4",{"$f":"'O - EE + FS'!H16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":406615.71414},{"$f":"'O - EE + FS'!I16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":421614.58135220007},{"$f":"'O - EE + FS'!J16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":406582.61416590004},{"$f":"'O - EE + FS'!K16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":420176.2719776},{"$f":"'O - EE + FS'!L16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":446650.59491390001},{"$f":"'O - EE + FS'!M16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":460273.47166090005},{"$f":"'O - EE + FS'!N16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":386986.26999330003},{"$f":"'O - EE + FS'!O16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":428530.38722730003},{"$f":"'O - EE + FS'!P16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":480350.4558543},{"$f":"'O - EE + FS'!Q16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":410581.26266000007},{"$f":"'O - EE + FS'!R16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":447809.36736230005},{"$f":"'O - EE + FS'!S16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":486648.24935640005},{"$f":"'O - EE + FS'!T16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":467073.26491540007},{"$f":"'O - EE + FS'!U16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":474459.84793679445},{"$f":"'O - EE + FS'!V16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":466386.4295650791},{"$f":"'O - EE + FS'!W16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":450587.08263444551},{"$f":"'O - EE + FS'!X16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":430197.41835933167},{"$f":"'O - EE + FS'!Y16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":405840.59234231827},{"$f":"'O - EE + FS'!Z16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":383140.79714248324},{"$f":"'O - EE + FS'!AA16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":360727.5023604015},{"$f":"'O - EE + FS'!AB16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":340554.66100696381},{"$f":"'O - EE + FS'!AC16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":321101.09843681229},{"$f":"'O - EE + FS'!AD16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":302719.54812570068},{"$f":"'O - EE + FS'!AE16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":285085.70415061194},{"$f":"'O - EE + FS'!AF16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":267742.43362925883},{"$f":"'O - EE + FS'!AG16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":250808.39647998448},{"$f":"'O - EE + FS'!AH16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":234449.47410858574},{"$f":"'O - EE + FS'!AI16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":218346.53756135277},{"$f":"'O - EE + FS'!AJ16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":203295.27336980146},{"$f":"'O - EE + FS'!AK16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":189033.24428338784},{"$f":"'O - EE + FS'!AL16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":175425.98158700622},{"$f":"'O - EE + FS'!AM16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":162870.4759873671},{"$f":"'O - EE + FS'!AN16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":150652.65386503577},null,{"$f":"'O - EE + FS'!AP16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":112531.14756110002},{"$f":"'O - EE + FS'!AQ16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":480626.03364030004},{"$f":"'O - EE + FS'!AR16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":468904.71672357345},{"$f":"'O - EE + FS'!AS16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":472458.10008772911},{"$f":"'O - EE + FS'!AT16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":462469.09154555644},{"$f":"'O - EE + FS'!AU16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":445531.60740367265},{"$f":"'O - EE + FS'!AV16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":424158.31300831586},{"$f":"'O - EE + FS'!AW16*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A16,'I - hist driv'!$BC:$BC,$B16,'I - hist driv'!$BD:$BD,$C16,'I - hist driv'!$BE:$BE,$D16,'I - hist driv'!$BF:$BF,$E16)*IF(AND($C16=1,OR($A16=1,$A16=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":400212.33624020836}]
[2,1,5,1,1,null,"Peak > 1.4",{"$f":"'O - EE + FS'!H17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":1024493.0282658999},{"$f":"'O - EE + FS'!I17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":1003427.8670605001},{"$f":"'O - EE + FS'!J17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":989292.82031610003},{"$f":"'O - EE + FS'!K17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":949969.74811200006},{"$f":"'O - EE + FS'!L17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":977589.22511139989},{"$f":"'O - EE + FS'!M17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":952709.01765519998},{"$f":"'O - EE + FS'!N17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":910713.42757699988},{"$f":"'O - EE + FS'!O17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":907957.40610640007},{"$f":"'O - EE + FS'!P17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":964818.34304349986},{"$f":"'O - EE + FS'!Q17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":813179.16019779991},{"$f":"'O - EE + FS'!R17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":864227.70187259989},{"$f":"'O - EE + FS'!S17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":985323.47718130006},{"$f":"'O - EE + FS'!T17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":930498.56436429988},{"$f":"'O - EE + FS'!U17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":953850.75994324603},{"$f":"'O - EE + FS'!V17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":934428.45553464768},{"$f":"'O - EE + FS'!W17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":900033.11957604974},{"$f":"'O - EE + FS'!X17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":857057.22432763653},{"$f":"'O - EE + FS'!Y17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":806484.34655657166},{"$f":"'O - EE + FS'!Z17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":759564.2602647217},{"$f":"'O - EE + FS'!AA17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":713165.54246398679},{"$f":"'O - EE + FS'!AB17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":671827.3363466817},{"$f":"'O - EE + FS'!AC17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":631886.71330151404},{"$f":"'O - EE + FS'!AD17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":594241.06611071841},{"$f":"'O - EE + FS'!AE17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":558236.08418368676},{"$f":"'O - EE + FS'!AF17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":522968.34941487154},{"$f":"'O - EE + FS'!AG17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":488669.28681640641},{"$f":"'O - EE + FS'!AH17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":455607.31798515696},{"$f":"'O - EE + FS'!AI17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":423267.82116708835},{"$f":"'O - EE + FS'!AJ17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":393085.69780575001},{"$f":"'O - EE + FS'!AK17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":364580.69895497954},{"$f":"'O - EE + FS'!AL17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":337470.35819116409},{"$f":"'O - EE + FS'!AM17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":312418.32543842192},{"$f":"'O - EE + FS'!AN17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":288219.1879513411},null,{"$f":"'O - EE + FS'!AP17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":219320.39895580002},{"$f":"'O - EE + FS'!AQ17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":974157.14436869987},{"$f":"'O - EE + FS'!AR17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":936251.994588017},{"$f":"'O - EE + FS'!AS17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":949065.56221651018},{"$f":"'O - EE + FS'!AT17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":925954.25597640499},{"$f":"'O - EE + FS'!AU17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":889444.8725832724},{"$f":"'O - EE + FS'!AV17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":844597.26001786825},{"$f":"'O - EE + FS'!AW17*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A17,'I - hist driv'!$BC:$BC,$B17,'I - hist driv'!$BD:$BD,$C17,'I - hist driv'!$BE:$BE,$D17,'I - hist driv'!$BF:$BF,$E17)*IF(AND($C17=1,OR($A17=1,$A17=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":794924.3439153498}]
[2,1,6,1,1,null,"Off Peak 0 - 0.1",{"$f":"'O - EE + FS'!H18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":155307.7429365},{"$f":"'O - EE + FS'!I18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":156484.4660589},{"$f":"'O - EE + FS'!J18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":159312.14210729999},{"$f":"'O - EE + FS'!K18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":160190.2089543},{"$f":"'O - EE + FS'!L18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":170312.54311470001},{"$f":"'O - EE + FS'!M18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":170745.52620930001},{"$f":"'O - EE + FS'!N18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":180086.8887405},{"$f":"'O - EE + FS'!O18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":187296.14724030002},{"$f":"'O - EE + FS'!P18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":179162.31725280001},{"$f":"'O - EE + FS'!Q18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":179203.04602620003},{"$f":"'O - EE + FS'!R18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":179175.50358329999},{"$f":"'O - EE + FS'!S18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":184338.70176329999},{"$f":"'O - EE + FS'!T18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":183118.55062620001},{"$f":"'O - EE + FS'!U18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":184579.06116916874},{"$f":"'O - EE + FS'!V18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":180956.21866323205},{"$f":"'O - EE + FS'!W18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":175167.78239249345},{"$f":"'O - EE + FS'!X18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":167864.07848323457},{"$f":"'O - EE + FS'!Y18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":158551.87822058122},{"$f":"'O - EE + FS'!Z18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":149815.47903410537},{"$f":"'O - EE + FS'!AA18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":140988.46489196853},{"$f":"'O - EE + FS'!AB18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":133244.17119435189},{"$f":"'O - EE + FS'!AC18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":125690.61418682865},{"$f":"'O - EE + FS'!AD18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":118463.33133528246},{"$f":"'O - EE + FS'!AE18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":111562.93220263741},{"$f":"'O - EE + FS'!AF18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":104682.6974691639},{"$f":"'O - EE + FS'!AG18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":98133.642750563784},{"$f":"'O - EE + FS'!AH18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":91740.056809961534},{"$f":"'O - EE + FS'!AI18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":85411.99138544219},{"$f":"'O - EE + FS'!AJ18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":79514.408565408085},{"$f":"'O - EE + FS'!AK18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":73892.222536044108},{"$f":"'O - EE + FS'!AL18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":68521.143415681814},{"$f":"'O - EE + FS'!AM18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":63524.954956863039},{"$f":"'O - EE + FS'!AN18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":58713.098767518612},null,{"$f":"'O - EE + FS'!AP18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":110977.94702189999},{"$f":"'O - EE + FS'!AQ18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":188096.91883919999},{"$f":"'O - EE + FS'!AR18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":183998.45693500258},{"$f":"'O - EE + FS'!AS18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":182396.42579408127},{"$f":"'O - EE + FS'!AT18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":177468.88910080967},{"$f":"'O - EE + FS'!AU18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":170767.55729427561},{"$f":"'O - EE + FS'!AV18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":162253.80487077156},{"$f":"'O - EE + FS'!AW18*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A18,'I - hist driv'!$BC:$BC,$B18,'I - hist driv'!$BD:$BD,$C18,'I - hist driv'!$BE:$BE,$D18,'I - hist driv'!$BF:$BF,$E18)*IF(AND($C18=1,OR($A18=1,$A18=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":153288.50453430018}]
[2,1,7,1,1,null,"Off Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":74475.562336800009},{"$f":"'O - EE + FS'!I19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":75423.159968399996},{"$f":"'O - EE + FS'!J19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":77287.147844399995},{"$f":"'O - EE + FS'!K19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":77458.241043899994},{"$f":"'O - EE + FS'!L19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":83809.381818599999},{"$f":"'O - EE + FS'!M19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":83054.973585600004},{"$f":"'O - EE + FS'!N19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":88116.983064600005},{"$f":"'O - EE + FS'!O19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":92531.571664499992},{"$f":"'O - EE + FS'!P19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":88745.213692500009},{"$f":"'O - EE + FS'!Q19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":87674.200383899995},{"$f":"'O - EE + FS'!R19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":90090.836367600001},{"$f":"'O - EE + FS'!S19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":94539.175155899997},{"$f":"'O - EE + FS'!T19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":92225.427381899994},{"$f":"'O - EE + FS'!U19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":93621.23717191616},{"$f":"'O - EE + FS'!V19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":91872.054940195681},{"$f":"'O - EE + FS'!W19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":88972.839636734236},{"$f":"'O - EE + FS'!X19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":85253.218525738717},{"$f":"'O - EE + FS'!Y19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":80505.616498552874},{"$f":"'O - EE + FS'!Z19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":76035.908033799511},{"$f":"'O - EE + FS'!AA19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":71557.553302550674},{"$f":"'O - EE + FS'!AB19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":67575.273851476566},{"$f":"'O - EE + FS'!AC19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":63720.088869131097},{"$f":"'O - EE + FS'!AD19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":60032.115382274998},{"$f":"'O - EE + FS'!AE19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":56512.308792653552},{"$f":"'O - EE + FS'!AF19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":53004.759978913367},{"$f":"'O - EE + FS'!AG19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":49667.519807422585},{"$f":"'O - EE + FS'!AH19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":46417.133393335353},{"$f":"'O - EE + FS'!AI19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":43192.853073263592},{"$f":"'O - EE + FS'!AJ19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":40193.199861551351},{"$f":"'O - EE + FS'!AK19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":37333.574908660768},{"$f":"'O - EE + FS'!AL19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":34603.484492609532},{"$f":"'O - EE + FS'!AM19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":32077.390285857051},{"$f":"'O - EE + FS'!AN19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":29635.18874550462},null,{"$f":"'O - EE + FS'!AP19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":56947.249299300005},{"$f":"'O - EE + FS'!AQ19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":95454.621528599993},{"$f":"'O - EE + FS'!AR19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":93100.131342557113},{"$f":"'O - EE + FS'!AS19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":92525.087369170302},{"$f":"'O - EE + FS'!AT19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":90055.220635926991},{"$f":"'O - EE + FS'!AU19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":86641.88642147278},{"$f":"'O - EE + FS'!AV19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":82278.066519708489},{"$f":"'O - EE + FS'!AW19*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A19,'I - hist driv'!$BC:$BC,$B19,'I - hist driv'!$BD:$BD,$C19,'I - hist driv'!$BE:$BE,$D19,'I - hist driv'!$BF:$BF,$E19)*IF(AND($C19=1,OR($A19=1,$A19=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":77704.610426617292}]
[2,1,8,1,1,null,"Off Peak 0.2 - 1.4",{"$f":"'O - EE + FS'!H20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":361040.40360000002},{"$f":"'O - EE + FS'!I20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":369610.61954999994},{"$f":"'O - EE + FS'!J20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":376336.58561249997},{"$f":"'O - EE + FS'!K20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":376786.7562375},{"$f":"'O - EE + FS'!L20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":403047.32880000002},{"$f":"'O - EE + FS'!M20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":402351.63461249997},{"$f":"'O - EE + FS'!N20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":476999.57471249998},{"$f":"'O - EE + FS'!O20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":445142.43937499996},{"$f":"'O - EE + FS'!P20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":440271.00225000002},{"$f":"'O - EE + FS'!Q20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":405047.33651250001},{"$f":"'O - EE + FS'!R20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":430946.77424999996},{"$f":"'O - EE + FS'!S20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":458784.99929999991},{"$f":"'O - EE + FS'!T20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":456881.30763749994},{"$f":"'O - EE + FS'!U20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":468939.47973242716},{"$f":"'O - EE + FS'!V20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":461259.07285634923},{"$f":"'O - EE + FS'!W20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":447305.7344022881},{"$f":"'O - EE + FS'!X20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":428719.76496246236},{"$f":"'O - EE + FS'!Y20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":404863.88132254063},{"$f":"'O - EE + FS'!Z20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":382243.51149999327},{"$f":"'O - EE + FS'!AA20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":359915.74197903048},{"$f":"'O - EE + FS'!AB20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":339551.02753588237},{"$f":"'O - EE + FS'!AC20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":320096.99179052579},{"$f":"'O - EE + FS'!AD20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":301482.643380347},{"$f":"'O - EE + FS'!AE20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":283719.72665541456},{"$f":"'O - EE + FS'!AF20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":266022.08078403753},{"$f":"'O - EE + FS'!AG20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":249186.77948292281},{"$f":"'O - EE + FS'!AH20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":232849.74411870734},{"$f":"'O - EE + FS'!AI20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":216562.4677610393},{"$f":"'O - EE + FS'!AJ20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":201452.44967215272},{"$f":"'O - EE + FS'!AK20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":187039.09020440929},{"$f":"'O - EE + FS'!AL20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":173287.22412551052},{"$f":"'O - EE + FS'!AM20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":160683.27488793214},{"$f":"'O - EE + FS'!AN20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":148401.23864667467},null,{"$f":"'O - EE + FS'!AP20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":282124.53487499995},{"$f":"'O - EE + FS'!AQ20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":469378.21057499998},{"$f":"'O - EE + FS'!AR20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":464348.9478869579},{"$f":"'O - EE + FS'!AS20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":464182.99466416863},{"$f":"'O - EE + FS'!AT20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":452617.75383771519},{"$f":"'O - EE + FS'!AU20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":435795.42153136566},{"$f":"'O - EE + FS'!AV20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":413945.78799037967},{"$f":"'O - EE + FS'!AW20*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A20,'I - hist driv'!$BC:$BC,$B20,'I - hist driv'!$BD:$BD,$C20,'I - hist driv'!$BE:$BE,$D20,'I - hist driv'!$BF:$BF,$E20)*IF(AND($C20=1,OR($A20=1,$A20=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":390855.0595198113}]
[2,1,9,1,1,null,"Off Peak > 1.4",{"$f":"'O - EE + FS'!H21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":1042486.6849026},{"$f":"'O - EE + FS'!I21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":940732.41558029992},{"$f":"'O - EE + FS'!J21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":918365.02937970008},{"$f":"'O - EE + FS'!K21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":923030.68491199997},{"$f":"'O - EE + FS'!L21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":1063815.7446923999},{"$f":"'O - EE + FS'!M21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":998599.7676886},{"$f":"'O - EE + FS'!N21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":937351.22562269995},{"$f":"'O - EE + FS'!O21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":963142.85491829994},{"$f":"'O - EE + FS'!P21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":914404.93932409992},{"$f":"'O - EE + FS'!Q21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":852509.59578469989},{"$f":"'O - EE + FS'!R21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":919300.34695309994},{"$f":"'O - EE + FS'!S21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":929831.17192839994},{"$f":"'O - EE + FS'!T21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":947773.55365070002},{"$f":"'O - EE + FS'!U21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":982142.06678969727},{"$f":"'O - EE + FS'!V21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":965469.28303401836},{"$f":"'O - EE + FS'!W21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":935420.92103802436},{"$f":"'O - EE + FS'!X21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":895491.70612622134},{"$f":"'O - EE + FS'!Y21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":844619.48593855568},{"$f":"'O - EE + FS'!Z21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":796355.19645262393},{"$f":"'O - EE + FS'!AA21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":748993.41723053134},{"$f":"'O - EE + FS'!AB21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":705537.76805671537},{"$f":"'O - EE + FS'!AC21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":664220.86394834763},{"$f":"'O - EE + FS'!AD21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":624739.99435502698},{"$f":"'O - EE + FS'!AE21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":587119.98070784635},{"$f":"'O - EE + FS'!AF21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":549723.20040543843},{"$f":"'O - EE + FS'!AG21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":514209.27259518381},{"$f":"'O - EE + FS'!AH21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":479840.9482640893},{"$f":"'O - EE + FS'!AI21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":445613.50342712126},{"$f":"'O - EE + FS'!AJ21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":413920.63441077218},{"$f":"'O - EE + FS'!AK21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":383731.71451662702},{"$f":"'O - EE + FS'!AL21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":354981.21038568736},{"$f":"'O - EE + FS'!AM21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":328719.57377026882},{"$f":"'O - EE + FS'!AN21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":303133.93087074952},null,{"$f":"'O - EE + FS'!AP21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":586496.34240890003},{"$f":"'O - EE + FS'!AQ21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":977979.32369899994},{"$f":"'O - EE + FS'!AR21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":968662.69986830605},{"$f":"'O - EE + FS'!AS21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":972008.36632036511},{"$f":"'O - EE + FS'!AT21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":947205.920147317},{"$f":"'O - EE + FS'!AU21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":911151.98611862445},{"$f":"'O - EE + FS'!AV21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":864571.62408436555},{"$f":"'O - EE + FS'!AW21*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A21,'I - hist driv'!$BC:$BC,$B21,'I - hist driv'!$BD:$BD,$C21,'I - hist driv'!$BE:$BE,$D21,'I - hist driv'!$BF:$BF,$E21)*IF(AND($C21=1,OR($A21=1,$A21=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":815284.50144030282}]
[null,null,null,null,null,"Tariff V - SP AusNet West - Domestic"]
[1,1,1,2,1,null,"Fixed Charge",{"$f":"'O - EE + FS'!H23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":21754911.755493876},{"$f":"'O - EE + FS'!I23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":22406556.140207522},{"$f":"'O - EE + FS'!J23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":22854475.770627283},{"$f":"'O - EE + FS'!K23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":23315216.537580151},{"$f":"'O - EE + FS'!L23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":23770470.034033265},{"$f":"'O - EE + FS'!M23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":24279883.686036374},{"$f":"'O - EE + FS'!N23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":24566946.385477439},{"$f":"'O - EE + FS'!O23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":24969931.912761409},{"$f":"'O - EE + FS'!P23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":25445226.673261091},{"$f":"'O - EE + FS'!Q23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":26103504.735724907},{"$f":"'O - EE + FS'!R23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":26525502.057738837},{"$f":"'O - EE + FS'!S23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":26876694.075034603},{"$f":"'O - EE + FS'!T23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":27406372.645324048},{"$f":"'O - EE + FS'!U23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":27705172.316948902},{"$f":"'O - EE + FS'!V23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":27730662.203240491},{"$f":"'O - EE + FS'!W23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":27688041.108227715},{"$f":"'O - EE + FS'!X23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":27518008.595311195},{"$f":"'O - EE + FS'!Y23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":27315369.330719478},{"$f":"'O - EE + FS'!Z23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":26941718.441421457},{"$f":"'O - EE + FS'!AA23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":26638732.952995572},{"$f":"'O - EE + FS'!AB23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":26334198.524577446},{"$f":"'O - EE + FS'!AC23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":26099062.29914245},{"$f":"'O - EE + FS'!AD23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":25719138.134252664},{"$f":"'O - EE + FS'!AE23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":25408326.48373061},{"$f":"'O - EE + FS'!AF23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":25095292.118515026},{"$f":"'O - EE + FS'!AG23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":24847899.128733762},{"$f":"'O - EE + FS'!AH23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":24464298.943714812},{"$f":"'O - EE + FS'!AI23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":24146264.245514162},{"$f":"'O - EE + FS'!AJ23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":23825878.458858293},{"$f":"'O - EE + FS'!AK23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":23563043.884230141},{"$f":"'O - EE + FS'!AL23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":23171257.442179482},{"$f":"'O - EE + FS'!AM23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":22845668.740055729},{"$f":"'O - EE + FS'!AN23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":22519867.6509827},null,{"$f":"'O - EE + FS'!AP23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":13459226.132034132},{"$f":"'O - EE + FS'!AQ23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":27215893.725549683},{"$f":"'O - EE + FS'!AR23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":27517923.885075063},{"$f":"'O - EE + FS'!AS23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":27680068.66403329},{"$f":"'O - EE + FS'!AT23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":27709351.655734099},{"$f":"'O - EE + FS'!AU23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":27678649.577390738},{"$f":"'O - EE + FS'!AV23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":27379372.884694681},{"$f":"'O - EE + FS'!AW23*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A23,'I - hist driv'!$BC:$BC,$B23,'I - hist driv'!$BD:$BD,$C23,'I - hist driv'!$BE:$BE,$D23,'I - hist driv'!$BF:$BF,$E23)*IF(AND($C23=1,OR($A23=1,$A23=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":27091227.807749815}]
[1,1,2,2,1,null,"Peak 0 - 0.1",{"$f":"'O - EE + FS'!H24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":4562235.850695},{"$f":"'O - EE + FS'!I24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":4691806.1182340002},{"$f":"'O - EE + FS'!J24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":4720020.6709199995},{"$f":"'O - EE + FS'!K24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":4599630.5755869998},{"$f":"'O - EE + FS'!L24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":4937052.7694049999},{"$f":"'O - EE + FS'!M24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":4979919.676492},{"$f":"'O - EE + FS'!N24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":5201075.1379500004},{"$f":"'O - EE + FS'!O24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":5056455.5220490005},{"$f":"'O - EE + FS'!P24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":5106894.8619889999},{"$f":"'O - EE + FS'!Q24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":5222768.1953109996},{"$f":"'O - EE + FS'!R24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":5157802.4569279999},{"$f":"'O - EE + FS'!S24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":5176315.3542450005},{"$f":"'O - EE + FS'!T24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":4966471.6350039998},{"$f":"'O - EE + FS'!U24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":4972448.3042721609},{"$f":"'O - EE + FS'!V24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":4872663.3717492763},{"$f":"'O - EE + FS'!W24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":4704537.7355038803},{"$f":"'O - EE + FS'!X24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":4497741.9847482275},{"$f":"'O - EE + FS'!Y24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":4242263.8354188949},{"$f":"'O - EE + FS'!Z24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":4027669.2135536037},{"$f":"'O - EE + FS'!AA24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":3759078.6932271752},{"$f":"'O - EE + FS'!AB24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":3558516.3143869992},{"$f":"'O - EE + FS'!AC24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":3351877.4018983594},{"$f":"'O - EE + FS'!AD24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":3161800.8943856535},{"$f":"'O - EE + FS'!AE24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":2977148.2252261005},{"$f":"'O - EE + FS'!AF24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":2794588.0856854585},{"$f":"'O - EE + FS'!AG24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":2618274.4029518683},{"$f":"'O - EE + FS'!AH24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":2448306.7439280045},{"$f":"'O - EE + FS'!AI24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":2277988.8521854244},{"$f":"'O - EE + FS'!AJ24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":2120259.0455396734},{"$f":"'O - EE + FS'!AK24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":1970865.0787196234},{"$f":"'O - EE + FS'!AL24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":1828246.8977709683},{"$f":"'O - EE + FS'!AM24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":1709188.1283238321},{"$f":"'O - EE + FS'!AN24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":1580319.1424089621},null,{"$f":"'O - EE + FS'!AP24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":1172786.9324620001},{"$f":"'O - EE + FS'!AQ24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":5100898.5132900001},{"$f":"'O - EE + FS'!AR24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":4967916.1630173372},{"$f":"'O - EE + FS'!AS24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":4948330.8361856919},{"$f":"'O - EE + FS'!AT24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":4832028.3323285123},{"$f":"'O - EE + FS'!AU24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":4654556.3425904447},{"$f":"'O - EE + FS'!AV24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":4435994.3244807078},{"$f":"'O - EE + FS'!AW24*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A24,'I - hist driv'!$BC:$BC,$B24,'I - hist driv'!$BD:$BD,$C24,'I - hist driv'!$BE:$BE,$D24,'I - hist driv'!$BF:$BF,$E24)*IF(AND($C24=1,OR($A24=1,$A24=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":4190397.4983526529}]
[1,1,3,2,1,null,"Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":2376848.8971328},{"$f":"'O - EE + FS'!I25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":2594064.0632348005},{"$f":"'O - EE + FS'!J25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":2405031.6947939997},{"$f":"'O - EE + FS'!K25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":2524941.9160680003},{"$f":"'O - EE + FS'!L25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":2744440.7571364003},{"$f":"'O - EE + FS'!M25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":2771403.8275203998},{"$f":"'O - EE + FS'!N25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":3038930.6827440001},{"$f":"'O - EE + FS'!O25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":2723011.3611832},{"$f":"'O - EE + FS'!P25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":2781716.7298903996},{"$f":"'O - EE + FS'!Q25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":2808500.4403007999},{"$f":"'O - EE + FS'!R25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":2718244.8956712},{"$f":"'O - EE + FS'!S25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":2704937.1140655996},{"$f":"'O - EE + FS'!T25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":2329206.9883496002},{"$f":"'O - EE + FS'!U25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":2409573.3050596016},{"$f":"'O - EE + FS'!V25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":2338065.858233307},{"$f":"'O - EE + FS'!W25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":2236860.8718559127},{"$f":"'O - EE + FS'!X25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":2119619.7815967132},{"$f":"'O - EE + FS'!Y25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":1982100.4747069895},{"$f":"'O - EE + FS'!Z25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":1878174.6334858134},{"$f":"'O - EE + FS'!AA25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":1726520.4174136345},{"$f":"'O - EE + FS'!AB25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":1621500.0313768296},{"$f":"'O - EE + FS'!AC25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":1513230.8491732602},{"$f":"'O - EE + FS'!AD25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":1417185.8471670514},{"$f":"'O - EE + FS'!AE25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":1323482.3377624657},{"$f":"'O - EE + FS'!AF25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":1232036.4413621149},{"$f":"'O - EE + FS'!AG25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":1144719.2736604728},{"$f":"'O - EE + FS'!AH25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":1062872.1590950603},{"$f":"'O - EE + FS'!AI25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":979174.74607205403},{"$f":"'O - EE + FS'!AJ25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":903583.78152543399},{"$f":"'O - EE + FS'!AK25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":832895.45050348563},{"$f":"'O - EE + FS'!AL25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":766080.80365472729},{"$f":"'O - EE + FS'!AM25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":718656.54272379796},{"$f":"'O - EE + FS'!AN25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":658908.59822368925},null,{"$f":"'O - EE + FS'!AP25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":600285.58997760003},{"$f":"'O - EE + FS'!AQ25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":2624443.2815264002},{"$f":"'O - EE + FS'!AR25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":2349419.4707640926},{"$f":"'O - EE + FS'!AS25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":2391588.8674164382},{"$f":"'O - EE + FS'!AT25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":2312612.3586683893},{"$f":"'O - EE + FS'!AU25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":2207374.2215759065},{"$f":"'O - EE + FS'!AV25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":2085033.070572095},{"$f":"'O - EE + FS'!AW25*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A25,'I - hist driv'!$BC:$BC,$B25,'I - hist driv'!$BD:$BD,$C25,'I - hist driv'!$BE:$BE,$D25,'I - hist driv'!$BF:$BF,$E25)*IF(AND($C25=1,OR($A25=1,$A25=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":1955962.6681720165}]
[1,1,4,2,1,null,"Peak 0.2 - 1.4",{"$f":"'O - EE + FS'!H26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":1016249.8778493},{"$f":"'O - EE + FS'!I26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":1244631.5152179},{"$f":"'O - EE + FS'!J26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":1007749.6297536001},{"$f":"'O - EE + FS'!K26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":1219091.9354217001},{"$f":"'O - EE + FS'!L26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":1552363.1367918001},{"$f":"'O - EE + FS'!M26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":1363792.8988503001},{"$f":"'O - EE + FS'!N26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":1259783.1778142999},{"$f":"'O - EE + FS'!O26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":1405016.7459267001},{"$f":"'O - EE + FS'!P26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":1383951.1329960001},{"$f":"'O - EE + FS'!Q26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":1428324.7023891001},{"$f":"'O - EE + FS'!R26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":1356604.8997454999},{"$f":"'O - EE + FS'!S26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":1367382.3342081001},{"$f":"'O - EE + FS'!T26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":994741.05978240015},{"$f":"'O - EE + FS'!U26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":1057352.2677367548},{"$f":"'O - EE + FS'!V26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":1020190.0883503221},{"$f":"'O - EE + FS'!W26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":970591.82318454701},{"$f":"'O - EE + FS'!X26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":914673.87006271258},{"$f":"'O - EE + FS'!Y26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":850667.47914783668},{"$f":"'O - EE + FS'!Z26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":801358.41576231597},{"$f":"'O - EE + FS'!AA26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":732790.22429004055},{"$f":"'O - EE + FS'!AB26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":684258.30903760227},{"$f":"'O - EE + FS'!AC26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":634866.57623034343},{"$f":"'O - EE + FS'!AD26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":590973.35267808905},{"$f":"'O - EE + FS'!AE26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":548517.38216280495},{"$f":"'O - EE + FS'!AF26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":507410.07533531019},{"$f":"'O - EE + FS'!AG26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":468436.63382139476},{"$f":"'O - EE + FS'!AH26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":432063.16579199245},{"$f":"'O - EE + FS'!AI26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":395393.28521415166},{"$f":"'O - EE + FS'!AJ26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":362362.44167191128},{"$f":"'O - EE + FS'!AK26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":331657.60546589346},{"$f":"'O - EE + FS'!AL26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":302841.22826017835},{"$f":"'O - EE + FS'!AM26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":281803.83279516589},{"$f":"'O - EE + FS'!AN26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":256396.40321528757},null,{"$f":"'O - EE + FS'!AP26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":307960.02739050001},{"$f":"'O - EE + FS'!AQ26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":1301647.0244517},{"$f":"'O - EE + FS'!AR26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":1012523.846822778},{"$f":"'O - EE + FS'!AS26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":1046797.4941814031},{"$f":"'O - EE + FS'!AT26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":1006103.2272941008},{"$f":"'O - EE + FS'!AU26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":954710.04922445444},{"$f":"'O - EE + FS'!AV26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":896494.82423289563},{"$f":"'O - EE + FS'!AW26*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A26,'I - hist driv'!$BC:$BC,$B26,'I - hist driv'!$BD:$BD,$C26,'I - hist driv'!$BE:$BE,$D26,'I - hist driv'!$BF:$BF,$E26)*IF(AND($C26=1,OR($A26=1,$A26=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":836662.7569584091}]
[1,1,5,2,1,null,"Peak > 1.4",{"$f":"'O - EE + FS'!H27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":10355.266695999999},{"$f":"'O - EE + FS'!I27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":10103.087104},{"$f":"'O - EE + FS'!J27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":10119.781268000001},{"$f":"'O - EE + FS'!K27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":17565.412027999999},{"$f":"'O - EE + FS'!L27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":14725.448308000001},{"$f":"'O - EE + FS'!M27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":20283.921903999999},{"$f":"'O - EE + FS'!N27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":14494.837964},{"$f":"'O - EE + FS'!O27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":14612.689548},{"$f":"'O - EE + FS'!P27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":13978.827780000001},{"$f":"'O - EE + FS'!Q27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":12701.712391999999},{"$f":"'O - EE + FS'!R27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":10138.692560000001},{"$f":"'O - EE + FS'!S27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":8491.8836840000004},{"$f":"'O - EE + FS'!T27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":7740.9946879999998},{"$f":"'O - EE + FS'!U27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":7714.5199048113263},{"$f":"'O - EE + FS'!V27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":7571.7880837935763},{"$f":"'O - EE + FS'!W27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":7321.4123219296416},{"$f":"'O - EE + FS'!X27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":7010.5922383983898},{"$f":"'O - EE + FS'!Y27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":6622.7108380260506},{"$f":"'O - EE + FS'!Z27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":6276.1427261260742},{"$f":"'O - EE + FS'!AA27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":5887.115364585462},{"$f":"'O - EE + FS'!AB27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":5579.8219455282579},{"$f":"'O - EE + FS'!AC27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":5265.7712495262176},{"$f":"'O - EE + FS'!AD27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":4971.042055799554},{"$f":"'O - EE + FS'!AE27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":4686.7592075752327},{"$f":"'O - EE + FS'!AF27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":4405.0563166080074},{"$f":"'O - EE + FS'!AG27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":4132.4592499595683},{"$f":"'O - EE + FS'!AH27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":3866.4791881899641},{"$f":"'O - EE + FS'!AI27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":3604.7579335717046},{"$f":"'O - EE + FS'!AJ27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":3359.5344848069212},{"$f":"'O - EE + FS'!AK27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":3126.5201306011036},{"$f":"'O - EE + FS'!AL27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":2903.7327975260359},{"$f":"'O - EE + FS'!AM27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":2701.1296030098642},{"$f":"'O - EE + FS'!AN27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":2500.0767101947613},null,{"$f":"'O - EE + FS'!AP27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":1464.43902},{"$f":"'O - EE + FS'!AQ27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":8190.5903520000002},{"$f":"'O - EE + FS'!AR27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":7735.0853511931373},{"$f":"'O - EE + FS'!AS27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":7682.6612717324551},{"$f":"'O - EE + FS'!AT27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":7515.9026514338648},{"$f":"'O - EE + FS'!AU27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":7252.0353398092029},{"$f":"'O - EE + FS'!AV27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":6924.0146895065818},{"$f":"'O - EE + FS'!AW27*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A27,'I - hist driv'!$BC:$BC,$B27,'I - hist driv'!$BD:$BD,$C27,'I - hist driv'!$BE:$BE,$D27,'I - hist driv'!$BF:$BF,$E27)*IF(AND($C27=1,OR($A27=1,$A27=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":6545.3546729107375}]
[1,1,6,2,1,null,"Off Peak 0 - 0.1",{"$f":"'O - EE + FS'!H28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":1940977.4384052001},{"$f":"'O - EE + FS'!I28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":1965425.1780804002},{"$f":"'O - EE + FS'!J28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":1926105.4967772004},{"$f":"'O - EE + FS'!K28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":1870998.0933540002},{"$f":"'O - EE + FS'!L28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":1961633.5022616002},{"$f":"'O - EE + FS'!M28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":1960599.1769004001},{"$f":"'O - EE + FS'!N28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":1936136.5265340002},{"$f":"'O - EE + FS'!O28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":1928969.9028612003},{"$f":"'O - EE + FS'!P28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":2061251.7305664001},{"$f":"'O - EE + FS'!Q28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":2256870.1819164003},{"$f":"'O - EE + FS'!R28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":2306459.9196636002},{"$f":"'O - EE + FS'!S28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":2157571.7970504002},{"$f":"'O - EE + FS'!T28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":2051098.0976724003},{"$f":"'O - EE + FS'!U28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":2049317.9440212541},{"$f":"'O - EE + FS'!V28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":2005745.3282691387},{"$f":"'O - EE + FS'!W28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":1945695.1150098215},{"$f":"'O - EE + FS'!X28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":1871672.2391936495},{"$f":"'O - EE + FS'!Y28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":1769390.438238872},{"$f":"'O - EE + FS'!Z28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":1680995.2291181323},{"$f":"'O - EE + FS'!AA28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":1570835.9833450995},{"$f":"'O - EE + FS'!AB28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":1488116.2257886429},{"$f":"'O - EE + FS'!AC28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":1403039.7575774824},{"$f":"'O - EE + FS'!AD28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":1322969.8268185444},{"$f":"'O - EE + FS'!AE28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":1245849.5193911116},{"$f":"'O - EE + FS'!AF28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":1168031.8845282733},{"$f":"'O - EE + FS'!AG28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":1095598.5756441222},{"$f":"'O - EE + FS'!AH28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":1024820.3660641614},{"$f":"'O - EE + FS'!AI28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":953098.27531739988},{"$f":"'O - EE + FS'!AJ28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":887033.69314441888},{"$f":"'O - EE + FS'!AK28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":823825.20200987253},{"$f":"'O - EE + FS'!AL28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":763376.66274466075},{"$f":"'O - EE + FS'!AM28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":711962.63484112557},{"$f":"'O - EE + FS'!AN28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":657599.40433284955},null,{"$f":"'O - EE + FS'!AP28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":1254797.5920048002},{"$f":"'O - EE + FS'!AQ28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":2268094.3064388004},{"$f":"'O - EE + FS'!AR28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":2050079.1899314846},{"$f":"'O - EE + FS'!AS28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":2024378.2566784327},{"$f":"'O - EE + FS'!AT28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":1971374.3473742309},{"$f":"'O - EE + FS'!AU28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":1903326.5918627526},{"$f":"'O - EE + FS'!AV28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":1813129.1360853859},{"$f":"'O - EE + FS'!AW28*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A28,'I - hist driv'!$BC:$BC,$B28,'I - hist driv'!$BD:$BD,$C28,'I - hist driv'!$BE:$BE,$D28,'I - hist driv'!$BF:$BF,$E28)*IF(AND($C28=1,OR($A28=1,$A28=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":1718795.6130253421}]
[1,1,7,2,1,null,"Off Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":537900.19969199994},{"$f":"'O - EE + FS'!I29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":524381.82637499995},{"$f":"'O - EE + FS'!J29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":528528.90816300001},{"$f":"'O - EE + FS'!K29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":386670.29552400002},{"$f":"'O - EE + FS'!L29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":472506.47564099997},{"$f":"'O - EE + FS'!M29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":511547.98952400003},{"$f":"'O - EE + FS'!N29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":393384.28727700002},{"$f":"'O - EE + FS'!O29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":445444.92287399998},{"$f":"'O - EE + FS'!P29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":541865.716395},{"$f":"'O - EE + FS'!Q29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":681735.98058900004},{"$f":"'O - EE + FS'!R29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":732701.46726900002},{"$f":"'O - EE + FS'!S29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":577915.27659300005},{"$f":"'O - EE + FS'!T29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":503934.49666500004},{"$f":"'O - EE + FS'!U29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":522776.12382131413},{"$f":"'O - EE + FS'!V29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":506557.05751663429},{"$f":"'O - EE + FS'!W29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":486680.10332914186},{"$f":"'O - EE + FS'!X29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":463775.68568002561},{"$f":"'O - EE + FS'!Y29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":434474.23042710905},{"$f":"'O - EE + FS'!Z29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":411509.15776356816},{"$f":"'O - EE + FS'!AA29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":378816.82379740698},{"$f":"'O - EE + FS'!AB29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":355845.74072289956},{"$f":"'O - EE + FS'!AC29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":332268.78044870688},{"$f":"'O - EE + FS'!AD29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":310860.43551804463},{"$f":"'O - EE + FS'!AE29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":290180.53281453665},{"$f":"'O - EE + FS'!AF29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":269634.74216378812},{"$f":"'O - EE + FS'!AG29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":250682.13083505718},{"$f":"'O - EE + FS'!AH29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":232676.02542545382},{"$f":"'O - EE + FS'!AI29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":214149.48902994843},{"$f":"'O - EE + FS'!AJ29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":197478.98858346679},{"$f":"'O - EE + FS'!AK29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":181738.81806490073},{"$f":"'O - EE + FS'!AL29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":166845.1747907798},{"$f":"'O - EE + FS'!AM29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":155830.33914855751},{"$f":"'O - EE + FS'!AN29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":142602.09633608832},null,{"$f":"'O - EE + FS'!AP29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":412753.50695699995},{"$f":"'O - EE + FS'!AQ29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":675470.91917100002},{"$f":"'O - EE + FS'!AR29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":517144.52296663658},{"$f":"'O - EE + FS'!AS29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":511404.79741222493},{"$f":"'O - EE + FS'!AT29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":492621.15455905948},{"$f":"'O - EE + FS'!AU29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":470621.61978850455},{"$f":"'O - EE + FS'!AV29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":443232.18424270197},{"$f":"'O - EE + FS'!AW29*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A29,'I - hist driv'!$BC:$BC,$B29,'I - hist driv'!$BD:$BD,$C29,'I - hist driv'!$BE:$BE,$D29,'I - hist driv'!$BF:$BF,$E29)*IF(AND($C29=1,OR($A29=1,$A29=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":418373.22113594995}]
[1,1,8,2,1,null,"Off Peak 0.2 - 1.4",{"$f":"'O - EE + FS'!H30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":188587.45171460003},{"$f":"'O - EE + FS'!I30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":164521.40268219999},{"$f":"'O - EE + FS'!J30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":182462.68852780003},{"$f":"'O - EE + FS'!K30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":85634.167652600008},{"$f":"'O - EE + FS'!L30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":70289.369693800007},{"$f":"'O - EE + FS'!M30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":183585.0548976},{"$f":"'O - EE + FS'!N30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":258170.18682240002},{"$f":"'O - EE + FS'!O30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":132082.49223060001},{"$f":"'O - EE + FS'!P30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":150606.35824220002},{"$f":"'O - EE + FS'!Q30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":277345.67429560004},{"$f":"'O - EE + FS'!R30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":282677.52930380002},{"$f":"'O - EE + FS'!S30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":197504.52928640004},{"$f":"'O - EE + FS'!T30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":176567.53302980002},{"$f":"'O - EE + FS'!U30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":186060.40061282195},{"$f":"'O - EE + FS'!V30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":179798.46840218222},{"$f":"'O - EE + FS'!W30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":172251.35600086182},{"$f":"'O - EE + FS'!X30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":163680.76006959638},{"$f":"'O - EE + FS'!Y30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":152910.70689455236},{"$f":"'O - EE + FS'!Z30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":144284.59664794261},{"$f":"'O - EE + FS'!AA30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":132566.17727767289},{"$f":"'O - EE + FS'!AB30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":124150.94574910808},{"$f":"'O - EE + FS'!AC30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":115589.81524968184},{"$f":"'O - EE + FS'!AD30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":107787.67236297732},{"$f":"'O - EE + FS'!AE30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":100295.12514178999},{"$f":"'O - EE + FS'!AF30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":92885.926033251628},{"$f":"'O - EE + FS'!AG30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":86070.797317882549},{"$f":"'O - EE + FS'!AH30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":79601.036298793944},{"$f":"'O - EE + FS'!AI30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":73019.64359459393},{"$f":"'O - EE + FS'!AJ30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":67094.302331738305},{"$f":"'O - EE + FS'!AK30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":61515.524355165682},{"$f":"'O - EE + FS'!AL30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":56256.704208041403},{"$f":"'O - EE + FS'!AM30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":52244.438414363984},{"$f":"'O - EE + FS'!AN30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":47613.201765835554},null,{"$f":"'O - EE + FS'!AP30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":166148.85342400003},{"$f":"'O - EE + FS'!AQ30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":241126.29570340001},{"$f":"'O - EE + FS'!AR30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":184505.02014471995},{"$f":"'O - EE + FS'!AS30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":180824.46891971049},{"$f":"'O - EE + FS'!AT30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":173487.92978817332},{"$f":"'O - EE + FS'!AU30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":165085.02884243027},{"$f":"'O - EE + FS'!AV30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":154675.35073924725},{"$f":"'O - EE + FS'!AW30*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A30,'I - hist driv'!$BC:$BC,$B30,'I - hist driv'!$BD:$BD,$C30,'I - hist driv'!$BE:$BE,$D30,'I - hist driv'!$BF:$BF,$E30)*IF(AND($C30=1,OR($A30=1,$A30=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":145697.96128996788}]
[1,1,9,2,1,null,"Off Peak > 1.4",{"$f":"'O - EE + FS'!H31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":1365.2103571999999},{"$f":"'O - EE + FS'!I31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":1475.2345220999998},{"$f":"'O - EE + FS'!J31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":1495.6531703999999},{"$f":"'O - EE + FS'!K31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":1490.0723032999999},{"$f":"'O - EE + FS'!L31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":1579.2727957},{"$f":"'O - EE + FS'!M31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":1974.0328827000001},{"$f":"'O - EE + FS'!N31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":2450.3774210000001},{"$f":"'O - EE + FS'!O31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":1658.0883156999998},{"$f":"'O - EE + FS'!P31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":1320.9793912},{"$f":"'O - EE + FS'!Q31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":1627.2407968999999},{"$f":"'O - EE + FS'!R31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":1585.8732603999997},{"$f":"'O - EE + FS'!S31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":796.76950399999998},{"$f":"'O - EE + FS'!T31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":1070.1944606999998},{"$f":"'O - EE + FS'!U31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":1068.8891588085396},{"$f":"'O - EE + FS'!V31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":1048.3103681832463},{"$f":"'O - EE + FS'!W31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":1018.5813615208283},{"$f":"'O - EE + FS'!X31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":981.23848268828499},{"$f":"'O - EE + FS'!Y31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":928.78714757620605},{"$f":"'O - EE + FS'!Z31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":880.97595805436561},{"$f":"'O - EE + FS'!AA31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":826.51518892001434},{"$f":"'O - EE + FS'!AB31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":783.67555101095968},{"$f":"'O - EE + FS'!AC31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":739.91647626457882},{"$f":"'O - EE + FS'!AD31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":698.04632899855653},{"$f":"'O - EE + FS'!AE31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":657.95552541221343},{"$f":"'O - EE + FS'!AF31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":617.42262601551931},{"$f":"'O - EE + FS'!AG31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":579.65635450465902},{"$f":"'O - EE + FS'!AH31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":542.39397185022574},{"$f":"'O - EE + FS'!AI31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":505.18516427208664},{"$f":"'O - EE + FS'!AJ31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":470.59328893564066},{"$f":"'O - EE + FS'!AK31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":437.40066657098646},{"$f":"'O - EE + FS'!AL31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":405.6270344208117},{"$f":"'O - EE + FS'!AM31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":376.71328014646917},{"$f":"'O - EE + FS'!AN31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":348.18842455591692},null,{"$f":"'O - EE + FS'!AP31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":725.17661769999995},{"$f":"'O - EE + FS'!AQ31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":1067.6891413999999},{"$f":"'O - EE + FS'!AR31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":1069.3532690584636},{"$f":"'O - EE + FS'!AS31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":1055.6273174060468},{"$f":"'O - EE + FS'!AT31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":1029.1517412945484},{"$f":"'O - EE + FS'!AU31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":994.51603398982218},{"$f":"'O - EE + FS'!AV31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":947.43662813467415},{"$f":"'O - EE + FS'!AW31*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A31,'I - hist driv'!$BC:$BC,$B31,'I - hist driv'!$BD:$BD,$C31,'I - hist driv'!$BE:$BE,$D31,'I - hist driv'!$BF:$BF,$E31)*IF(AND($C31=1,OR($A31=1,$A31=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":897.97559872241527}]
[2,1,1,2,1,null,"Fixed Charge",{"$f":"'O - EE + FS'!H33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":1111539.2228414521},{"$f":"'O - EE + FS'!I33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":1120224.0160062704},{"$f":"'O - EE + FS'!J33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":1123889.5337582612},{"$f":"'O - EE + FS'!K33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":1126251.697799464},{"$f":"'O - EE + FS'!L33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":1121436.4714872886},{"$f":"'O - EE + FS'!M33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":1118789.289892727},{"$f":"'O - EE + FS'!N33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":1110251.5239199658},{"$f":"'O - EE + FS'!O33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":1106022.4232579742},{"$f":"'O - EE + FS'!P33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":1105106.1390100906},{"$f":"'O - EE + FS'!Q33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":1096204.8460630199},{"$f":"'O - EE + FS'!R33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":1108536.4063904902},{"$f":"'O - EE + FS'!S33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":1104661.5130184386},{"$f":"'O - EE + FS'!T33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":1101496.0742043601},{"$f":"'O - EE + FS'!U33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":1104235.3535278831},{"$f":"'O - EE + FS'!V33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":1098382.1754764887},{"$f":"'O - EE + FS'!W33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":1091947.9818245675},{"$f":"'O - EE + FS'!X33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":1082099.6059716339},{"$f":"'O - EE + FS'!Y33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":1071992.1987748896},{"$f":"'O - EE + FS'!Z33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":1055783.0407793443},{"$f":"'O - EE + FS'!AA33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":1042458.3408244728},{"$f":"'O - EE + FS'!AB33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":1029116.2713712779},{"$f":"'O - EE + FS'!AC33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":1018535.6599166039},{"$f":"'O - EE + FS'!AD33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":1002364.9446258469},{"$f":"'O - EE + FS'!AE33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":988952.48367953161},{"$f":"'O - EE + FS'!AF33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":975515.09766230511},{"$f":"'O - EE + FS'!AG33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":964688.25140034396},{"$f":"'O - EE + FS'!AH33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":948585.10390936222},{"$f":"'O - EE + FS'!AI33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":935091.64517412626},{"$f":"'O - EE + FS'!AJ33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":921571.82181070175},{"$f":"'O - EE + FS'!AK33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":910463.02681152488},{"$f":"'O - EE + FS'!AL33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":894376.87024018855},{"$f":"'O - EE + FS'!AM33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":880798.70243995765},{"$f":"'O - EE + FS'!AN33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":867218.1529756349},null,{"$f":"'O - EE + FS'!AP33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":547006.19628400903},{"$f":"'O - EE + FS'!AQ33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":1106100.9272925265},{"$f":"'O - EE + FS'!AR33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":1101357.1956235971},{"$f":"'O - EE + FS'!AS33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":1099800.2462596614},{"$f":"'O - EE + FS'!AT33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":1095165.0786505283},{"$f":"'O - EE + FS'!AU33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":1090001.9412786434},{"$f":"'O - EE + FS'!AV33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":1075581.4321563563},{"$f":"'O - EE + FS'!AW33*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A33,'I - hist driv'!$BC:$BC,$B33,'I - hist driv'!$BD:$BD,$C33,'I - hist driv'!$BE:$BE,$D33,'I - hist driv'!$BF:$BF,$E33)*IF(AND($C33=1,OR($A33=1,$A33=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":1062423.1495602112}]
[2,1,3,2,1,null,"Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":60161.098918000003},{"$f":"'O - EE + FS'!I35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":63638.656418400002},{"$f":"'O - EE + FS'!J35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":59793.399487599992},{"$f":"'O - EE + FS'!K35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":59383.736323599995},{"$f":"'O - EE + FS'!L35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":62055.988504000001},{"$f":"'O - EE + FS'!M35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":62608.514005199992},{"$f":"'O - EE + FS'!N35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":71415.21142919999},{"$f":"'O - EE + FS'!O35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":61281.741521999997},{"$f":"'O - EE + FS'!P35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":60381.082816800001},{"$f":"'O - EE + FS'!Q35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":53039.064719599999},{"$f":"'O - EE + FS'!R35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":54548.230658799999},{"$f":"'O - EE + FS'!S35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":57000.304872799992},{"$f":"'O - EE + FS'!T35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":53654.565909199999},{"$f":"'O - EE + FS'!U35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":53391.193270609954},{"$f":"'O - EE + FS'!V35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":52115.219647896447},{"$f":"'O - EE + FS'!W35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":50110.783755109209},{"$f":"'O - EE + FS'!X35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":47755.491197858842},{"$f":"'O - EE + FS'!Y35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":44981.164481902233},{"$f":"'O - EE + FS'!Z35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":42482.782365685394},{"$f":"'O - EE + FS'!AA35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":39819.54932233342},{"$f":"'O - EE + FS'!AB35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":37660.554539199926},{"$f":"'O - EE + FS'!AC35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":35473.68029712922},{"$f":"'O - EE + FS'!AD35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":33421.85354070727},{"$f":"'O - EE + FS'!AE35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":31451.324926439083},{"$f":"'O - EE + FS'!AF35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":29516.8812086365},{"$f":"'O - EE + FS'!AG35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":27631.697104701132},{"$f":"'O - EE + FS'!AH35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":25796.095304331626},{"$f":"'O - EE + FS'!AI35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":24017.190197127875},{"$f":"'O - EE + FS'!AJ35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":22344.42712651386},{"$f":"'O - EE + FS'!AK35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":20764.765240707569},{"$f":"'O - EE + FS'!AL35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":19258.245486597138},{"$f":"'O - EE + FS'!AM35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":17849.822992953894},{"$f":"'O - EE + FS'!AN35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":16495.283931386362},null,{"$f":"'O - EE + FS'!AP35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":13089.951388400001},{"$f":"'O - EE + FS'!AQ35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":56416.721033599999},{"$f":"'O - EE + FS'!AR35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":53589.620689690659},{"$f":"'O - EE + FS'!AS35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":53076.550157115351},{"$f":"'O - EE + FS'!AT35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":51620.944579133124},{"$f":"'O - EE + FS'!AU35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":49529.99072756376},{"$f":"'O - EE + FS'!AV35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":47071.368281662923},{"$f":"'O - EE + FS'!AW35*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A35,'I - hist driv'!$BC:$BC,$B35,'I - hist driv'!$BD:$BD,$C35,'I - hist driv'!$BE:$BE,$D35,'I - hist driv'!$BF:$BF,$E35)*IF(AND($C35=1,OR($A35=1,$A35=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":44365.086912779792}]
[2,1,6,2,1,null,"Off Peak 0 - 0.1",{"$f":"'O - EE + FS'!H38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":64777.783852799999},{"$f":"'O - EE + FS'!I38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":64982.444785199994},{"$f":"'O - EE + FS'!J38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":64731.940181099992},{"$f":"'O - EE + FS'!K38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":62389.923821099997},{"$f":"'O - EE + FS'!L38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":64496.726174700001},{"$f":"'O - EE + FS'!M38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":64147.355826299994},{"$f":"'O - EE + FS'!N38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":60290.904478500001},{"$f":"'O - EE + FS'!O38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":62326.382690699989},{"$f":"'O - EE + FS'!P38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":64131.322492799998},{"$f":"'O - EE + FS'!Q38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":63542.878062299991},{"$f":"'O - EE + FS'!R38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":64406.122332299994},{"$f":"'O - EE + FS'!S38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":63558.8444007},{"$f":"'O - EE + FS'!T38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":62707.648496399997},{"$f":"'O - EE + FS'!U38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":62506.559346776572},{"$f":"'O - EE + FS'!V38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":60953.315183690989},{"$f":"'O - EE + FS'!W38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":58778.000663263141},{"$f":"'O - EE + FS'!X38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":56227.046095662008},{"$f":"'O - EE + FS'!Y38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":53019.605791139598},{"$f":"'O - EE + FS'!Z38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":50093.08591674269},{"$f":"'O - EE + FS'!AA38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":46952.036604087531},{"$f":"'O - EE + FS'!AB38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":44409.391828422806},{"$f":"'O - EE + FS'!AC38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":41836.480979645574},{"$f":"'O - EE + FS'!AD38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":39391.299565889312},{"$f":"'O - EE + FS'!AE38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":37055.26385896888},{"$f":"'O - EE + FS'!AF38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":34731.864950284107},{"$f":"'O - EE + FS'!AG38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":32524.404344501079},{"$f":"'O - EE + FS'!AH38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":30359.466375154527},{"$f":"'O - EE + FS'!AI38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":28242.057576016672},{"$f":"'O - EE + FS'!AJ38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":26261.562181854213},{"$f":"'O - EE + FS'!AK38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":24379.545169203207},{"$f":"'O - EE + FS'!AL38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":22583.605984409638},{"$f":"'O - EE + FS'!AM38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":20902.826456678351},{"$f":"'O - EE + FS'!AN38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":19294.495041268838},null,{"$f":"'O - EE + FS'!AP38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":37936.696606199999},{"$f":"'O - EE + FS'!AQ38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":65562.471818999999},{"$f":"'O - EE + FS'!AR38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":62586.49934603116},{"$f":"'O - EE + FS'!AS38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":61570.784288671421},{"$f":"'O - EE + FS'!AT38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":59642.764582485746},{"$f":"'O - EE + FS'!AU38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":57241.140126167382},{"$f":"'O - EE + FS'!AV38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":54294.675957942789},{"$f":"'O - EE + FS'!AW38*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A38,'I - hist driv'!$BC:$BC,$B38,'I - hist driv'!$BD:$BD,$C38,'I - hist driv'!$BE:$BE,$D38,'I - hist driv'!$BF:$BF,$E38)*IF(AND($C38=1,OR($A38=1,$A38=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":51256.480346605895}]
[2,1,9,2,1,null,"Off Peak > 1.4",{"$f":"'O - EE + FS'!H41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":118683.5701062},{"$f":"'O - EE + FS'!I41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":113854.85202960001},{"$f":"'O - EE + FS'!J41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":111098.8479579},{"$f":"'O - EE + FS'!K41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":105621.00776369999},{"$f":"'O - EE + FS'!L41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":117092.04448150001},{"$f":"'O - EE + FS'!M41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":117106.0756239},{"$f":"'O - EE + FS'!N41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":148779.9652911},{"$f":"'O - EE + FS'!O41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":115653.2456145},{"$f":"'O - EE + FS'!P41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":128339.7535145},{"$f":"'O - EE + FS'!Q41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":100428.0335696},{"$f":"'O - EE + FS'!R41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":117933.91652130001},{"$f":"'O - EE + FS'!S41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":112439.65505630001},{"$f":"'O - EE + FS'!T41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":114502.8427565},{"$f":"'O - EE + FS'!U41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":116428.79437312263},{"$f":"'O - EE + FS'!V41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":113431.99220601673},{"$f":"'O - EE + FS'!W41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":109202.72669161952},{"$f":"'O - EE + FS'!X41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":104234.06751109619},{"$f":"'O - EE + FS'!Y41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":98042.355970791104},{"$f":"'O - EE + FS'!Z41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":92427.766877964052},{"$f":"'O - EE + FS'!AA41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":86349.305516730368},{"$f":"'O - EE + FS'!AB41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":81451.991871137696},{"$f":"'O - EE + FS'!AC41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":76515.055064689368},{"$f":"'O - EE + FS'!AD41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":71849.084971491538},{"$f":"'O - EE + FS'!AE41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":67398.769768115279},{"$f":"'O - EE + FS'!AF41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":62992.556676187356},{"$f":"'O - EE + FS'!AG41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":58820.797657304225},{"$f":"'O - EE + FS'!AH41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":54754.159529545163},{"$f":"'O - EE + FS'!AI41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":50780.309364833935},{"$f":"'O - EE + FS'!AJ41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":47079.892614293218},{"$f":"'O - EE + FS'!AK41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":43573.045720786482},{"$f":"'O - EE + FS'!AL41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":40239.414806608911},{"$f":"'O - EE + FS'!AM41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":37166.045741414811},{"$f":"'O - EE + FS'!AN41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":34201.567599721573},null,{"$f":"'O - EE + FS'!AP41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":70429.815430700008},{"$f":"'O - EE + FS'!AQ41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":119108.36399110001},{"$f":"'O - EE + FS'!AR41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":115673.43412787984},{"$f":"'O - EE + FS'!AS41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":114607.34116097068},{"$f":"'O - EE + FS'!AT41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":110861.44906479841},{"$f":"'O - EE + FS'!AU41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":106182.7808560916},{"$f":"'O - EE + FS'!AV41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":100470.75173483376},{"$f":"'O - EE + FS'!AW41*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A41,'I - hist driv'!$BC:$BC,$B41,'I - hist driv'!$BD:$BD,$C41,'I - hist driv'!$BE:$BE,$D41,'I - hist driv'!$BF:$BF,$E41)*IF(AND($C41=1,OR($A41=1,$A41=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":94629.814612440648}]
[0,2,2,0,1,null,"10 - 50",{"$f":"'O - EE + FS'!H44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":914299.63974999683},{"$f":"'O - EE + FS'!I44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":858363.89986999554},{"$f":"'O - EE + FS'!J44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":822342.23994486383},{"$f":"'O - EE + FS'!K44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":767749.13431666268},{"$f":"'O - EE + FS'!L44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":752253.56871507934},{"$f":"'O - EE + FS'!M44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":766640.21388433012},{"$f":"'O - EE + FS'!N44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":764593.09349099745},{"$f":"'O - EE + FS'!O44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":784308.85661499971},{"$f":"'O - EE + FS'!P44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":763396.68834999937},{"$f":"'O - EE + FS'!Q44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":753987.17953833181},{"$f":"'O - EE + FS'!R44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":763976.01579499745},{"$f":"'O - EE + FS'!S44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":790750.36769833136},{"$f":"'O - EE + FS'!T44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":721972.18853333034},{"$f":"'O - EE + FS'!U44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":735940.54750329209},{"$f":"'O - EE + FS'!V44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":735814.25131007365},{"$f":"'O - EE + FS'!W44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":718978.96875405288},{"$f":"'O - EE + FS'!X44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":723967.66838618205},{"$f":"'O - EE + FS'!Y44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":721479.63337977836},{"$f":"'O - EE + FS'!Z44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":716996.11852052296},{"$f":"'O - EE + FS'!AA44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":719673.59781675437},{"$f":"'O - EE + FS'!AB44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":704202.31414749299},{"$f":"'O - EE + FS'!AC44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":705768.38694340177},{"$f":"'O - EE + FS'!AD44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":712499.97404194577},{"$f":"'O - EE + FS'!AE44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":717488.67367407505},{"$f":"'O - EE + FS'!AF44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":725988.40747767733},{"$f":"'O - EE + FS'!AG44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":716427.78565103991},{"$f":"'O - EE + FS'!AH44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":719307.33885642083},{"$f":"'O - EE + FS'!AI44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":725142.22298311361},{"$f":"'O - EE + FS'!AJ44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":732505.29104775004},{"$f":"'O - EE + FS'!AK44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":746764.13126211427},{"$f":"'O - EE + FS'!AL44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":735561.65892363677},{"$f":"'O - EE + FS'!AM44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":734008.21574704966},{"$f":"'O - EE + FS'!AN44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":736887.76895243046},null,{"$f":"'O - EE + FS'!AP44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":721972.18853333034},{"$f":"'O - EE + FS'!AQ44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":756361.27811583073},{"$f":"'O - EE + FS'!AR44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":728956.36801831133},{"$f":"'O - EE + FS'!AS44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":735877.39940668293},{"$f":"'O - EE + FS'!AT44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":727396.61003206333},{"$f":"'O - EE + FS'!AU44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":721473.31857011735},{"$f":"'O - EE + FS'!AV44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":722723.65088298009},{"$f":"'O - EE + FS'!AW44*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B44,'I - hist driv'!$BD:$BD,$C44)","v":719237.87595015066}]
[0,2,3,0,1,null,"> 50",{"$f":"'O - EE + FS'!H45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":773544.04091799946},{"$f":"'O - EE + FS'!I45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":814987.50846799731},{"$f":"'O - EE + FS'!J45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":793587.78918524832},{"$f":"'O - EE + FS'!K45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":683988.19863224973},{"$f":"'O - EE + FS'!L45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":626362.20747674978},{"$f":"'O - EE + FS'!M45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":588697.31568224961},{"$f":"'O - EE + FS'!N45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":678813.58367149916},{"$f":"'O - EE + FS'!O45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":675079.17549149937},{"$f":"'O - EE + FS'!P45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":621555.74380399974},{"$f":"'O - EE + FS'!Q45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":598018.65768649848},{"$f":"'O - EE + FS'!R45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":565607.85604099988},{"$f":"'O - EE + FS'!S45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":588815.53667774913},{"$f":"'O - EE + FS'!T45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":398009.62694400025},{"$f":"'O - EE + FS'!U45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":405710.11933270079},{"$f":"'O - EE + FS'!V45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":405640.49462755886},{"$f":"'O - EE + FS'!W45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":396359.52143213584},{"$f":"'O - EE + FS'!X45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":399109.69728524319},{"$f":"'O - EE + FS'!Y45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":397738.09059394663},{"$f":"'O - EE + FS'!Z45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":395266.41356140713},{"$f":"'O - EE + FS'!AA45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":396742.45731041662},{"$f":"'O - EE + FS'!AB45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":388213.43093052687},{"$f":"'O - EE + FS'!AC45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":389076.77727428713},{"$f":"'O - EE + FS'!AD45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":392787.77405835351},{"$f":"'O - EE + FS'!AE45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":395537.94991146086},{"$f":"'O - EE + FS'!AF45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":400223.69256751449},{"$f":"'O - EE + FS'!AG45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":394953.10238826834},{"$f":"'O - EE + FS'!AH45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":396540.54566550499},{"$f":"'O - EE + FS'!AI45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":399757.20704306342},{"$f":"'O - EE + FS'!AJ45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":403816.32735283958},{"$f":"'O - EE + FS'!AK45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":411676.95656336658},{"$f":"'O - EE + FS'!AL45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":405501.24521727493},{"$f":"'O - EE + FS'!AM45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":404644.86134402885},{"$f":"'O - EE + FS'!AN45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":406232.30462126544},null,{"$f":"'O - EE + FS'!AP45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":398009.62694400025},{"$f":"'O - EE + FS'!AQ45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":493412.58181087475},{"$f":"'O - EE + FS'!AR45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":401859.87313835055},{"$f":"'O - EE + FS'!AS45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":405675.30698012986},{"$f":"'O - EE + FS'!AT45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":401000.00802984741},{"$f":"'O - EE + FS'!AU45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":397734.60935868951},{"$f":"'O - EE + FS'!AV45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":398423.89393959491},{"$f":"'O - EE + FS'!AW45*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B45,'I - hist driv'!$BD:$BD,$C45)","v":396502.25207767694}]
[0,3,1,1,1,null,"0 - 10",{"$f":"'O - EE + FS'!H47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":27704.026543083321},{"$f":"'O - EE + FS'!I47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":40187.796553999942},{"$f":"'O - EE + FS'!J47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":41932.628005533297},{"$f":"'O - EE + FS'!K47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":58626.386924766644},{"$f":"'O - EE + FS'!L47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":82113.277721883322},{"$f":"'O - EE + FS'!M47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":99222.180140399912},{"$f":"'O - EE + FS'!N47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":112193.43970891673},{"$f":"'O - EE + FS'!O47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":126494.63799591668},{"$f":"'O - EE + FS'!P47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":123412.0940726666},{"$f":"'O - EE + FS'!Q47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":135209.39151983341},{"$f":"'O - EE + FS'!R47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":141506.13163883344},{"$f":"'O - EE + FS'!S47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":147855.53266683349},{"$f":"'O - EE + FS'!T47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":130521.31678766679},{"$f":"'O - EE + FS'!U47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":133046.57833524238},{"$f":"'O - EE + FS'!V47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":133023.74595235294},{"$f":"'O - EE + FS'!W47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":129980.1893131863},{"$f":"'O - EE + FS'!X47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":130882.06843732044},{"$f":"'O - EE + FS'!Y47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":130432.27049439785},{"$f":"'O - EE + FS'!Z47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":129621.72090182158},{"$f":"'O - EE + FS'!AA47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":130105.76741907837},{"$f":"'O - EE + FS'!AB47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":127308.80051511808},{"$f":"'O - EE + FS'!AC47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":127591.92206294752},{"$f":"'O - EE + FS'!AD47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":128808.8880709564},{"$f":"'O - EE + FS'!AE47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":129710.76719509054},{"$f":"'O - EE + FS'!AF47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":131247.38656355199},{"$f":"'O - EE + FS'!AG47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":129518.97517881896},{"$f":"'O - EE + FS'!AH47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":130039.55350869893},{"$f":"'O - EE + FS'!AI47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":131094.40959819252},{"$f":"'O - EE + FS'!AJ47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":132425.53752064877},{"$f":"'O - EE + FS'!AK47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":135003.31354887015},{"$f":"'O - EE + FS'!AL47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":132978.08118657398},{"$f":"'O - EE + FS'!AM47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":132697.24287703348},{"$f":"'O - EE + FS'!AN47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":133217.82120691345},null,{"$f":"'O - EE + FS'!AP47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":130521.31678766679},{"$f":"'O - EE + FS'!AQ47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":139188.42472725012},{"$f":"'O - EE + FS'!AR47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":131783.94756145458},{"$f":"'O - EE + FS'!AS47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":133035.16214379764},{"$f":"'O - EE + FS'!AT47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":131501.96763276961},{"$f":"'O - EE + FS'!AU47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":130431.12887525337},{"$f":"'O - EE + FS'!AV47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":130657.16946585914},{"$f":"'O - EE + FS'!AW47*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B47,'I - hist driv'!$BD:$BD,$C47)","v":130026.99569810972}]
[null,null,null,null,null,"Tariff M - SP AusNet West"]
[null,null,null,null,null,"Tariff V - SP AusNet Central - New Town Domestic"]
[1,1,2,1,2,null,"Peak 0 - 0.1",{"$f":"'O - EE + FS'!H56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":86962.172449200007},{"$f":"'O - EE + FS'!I56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":103657.24875},{"$f":"'O - EE + FS'!J56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":110998.252452},{"$f":"'O - EE + FS'!K56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":110495.2719111},{"$f":"'O - EE + FS'!L56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":148430.71390890001},{"$f":"'O - EE + FS'!M56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":144268.9005891},{"$f":"'O - EE + FS'!N56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":165676.29647100001},{"$f":"'O - EE + FS'!O56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":154235.08450500001},{"$f":"'O - EE + FS'!P56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":162541.3827318},{"$f":"'O - EE + FS'!Q56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":174563.07529080001},{"$f":"'O - EE + FS'!R56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":170592.76641539999},{"$f":"'O - EE + FS'!S56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":167886.35926650002},{"$f":"'O - EE + FS'!T56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":161361.33056160001},{"$f":"'O - EE + FS'!U56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":164693.4522634536},{"$f":"'O - EE + FS'!V56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":172398.36975034192},{"$f":"'O - EE + FS'!W56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":173325.09621499173},{"$f":"'O - EE + FS'!X56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":169571.8035432515},{"$f":"'O - EE + FS'!Y56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":162101.75744720595},{"$f":"'O - EE + FS'!Z56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":154272.21501372757},{"$f":"'O - EE + FS'!AA56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":145802.3016852467},{"$f":"'O - EE + FS'!AB56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":138896.30835387579},{"$f":"'O - EE + FS'!AC56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":131815.37887117371},{"$f":"'O - EE + FS'!AD56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":125005.57379799106},{"$f":"'O - EE + FS'!AE56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":118392.57981478343},{"$f":"'O - EE + FS'!AF56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":111743.47318232336},{"$f":"'O - EE + FS'!AG56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":105232.18519245174},{"$f":"'O - EE + FS'!AH56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":98751.813438810263},{"$f":"'O - EE + FS'!AI56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":92390.219472295357},{"$f":"'O - EE + FS'!AJ56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":86336.367191391211},{"$f":"'O - EE + FS'!AK56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":80451.684215275483},{"$f":"'O - EE + FS'!AL56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":74819.977142422198},{"$f":"'O - EE + FS'!AM56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":69433.9000297803},{"$f":"'O - EE + FS'!AN56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":64349.695394419912},null,{"$f":"'O - EE + FS'!AP56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":36318.431388900004},{"$f":"'O - EE + FS'!AQ56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":162336.19181429999},{"$f":"'O - EE + FS'!AR56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":162166.68600728572},{"$f":"'O - EE + FS'!AS56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":166555.68834359822},{"$f":"'O - EE + FS'!AT56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":172622.35442789787},{"$f":"'O - EE + FS'!AU56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":172417.94606775767},{"$f":"'O - EE + FS'!AV56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":167766.33458345124},{"$f":"'O - EE + FS'!AW56*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A56,'I - hist driv'!$BC:$BC,$B56,'I - hist driv'!$BD:$BD,$C56,'I - hist driv'!$BE:$BE,$D56,'I - hist driv'!$BF:$BF,$E56)*IF(AND($C56=1,OR($A56=1,$A56=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":160209.40020451535}]
[1,1,5,1,2,null,"Peak > 1.4",{"$f":"'O - EE + FS'!H59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":1284.1275440000002},{"$f":"'O - EE + FS'!I59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":1209.7316530000001},{"$f":"'O - EE + FS'!J59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":967.96460850000005},{"$f":"'O - EE + FS'!K59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":718.97123650000003},{"$f":"'O - EE + FS'!L59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":1569.1532405},{"$f":"'O - EE + FS'!M59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":1448.0462640000001},{"$f":"'O - EE + FS'!N59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":2221.2319445000003},{"$f":"'O - EE + FS'!O59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":1849.4223670000003},{"$f":"'O - EE + FS'!P59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":1440.5716539999999},{"$f":"'O - EE + FS'!Q59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":1052.2290755000001},{"$f":"'O - EE + FS'!R59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":1003.6911535},{"$f":"'O - EE + FS'!S59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":1295.9274965},{"$f":"'O - EE + FS'!T59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":1384.3369745000002},{"$f":"'O - EE + FS'!U59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":1406.926304035863},{"$f":"'O - EE + FS'!V59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":1477.7515195098588},{"$f":"'O - EE + FS'!W59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":1489.2589389585296},{"$f":"'O - EE + FS'!X59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":1459.5799407538589},{"$f":"'O - EE + FS'!Y59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":1397.269758131248},{"$f":"'O - EE + FS'!Z59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":1331.4239585234982},{"$f":"'O - EE + FS'!AA59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":1259.8479750377255},{"$f":"'O - EE + FS'!AB59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":1201.6184963472942},{"$f":"'O - EE + FS'!AC59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":1141.7329136318999},{"$f":"'O - EE + FS'!AD59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":1084.0421632151067},{"$f":"'O - EE + FS'!AE59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":1027.9094639758705},{"$f":"'O - EE + FS'!AF59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":971.3213104235524},{"$f":"'O - EE + FS'!AG59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":915.78358841765328},{"$f":"'O - EE + FS'!AH59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":860.37715728172964},{"$f":"'O - EE + FS'!AI59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":805.87244152306312},{"$f":"'O - EE + FS'!AJ59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":753.92021731284615},{"$f":"'O - EE + FS'!AK59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":703.30236944599324},{"$f":"'O - EE + FS'!AL59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":654.79036150667548},{"$f":"'O - EE + FS'!AM59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":608.32583311715621},{"$f":"'O - EE + FS'!AN59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":564.40770826702885},null,{"$f":"'O - EE + FS'!AP59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":347.60856749999999},{"$f":"'O - EE + FS'!AQ59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":1477.1684945000002},{"$f":"'O - EE + FS'!AR59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":1389.3790538068372},{"$f":"'O - EE + FS'!AS59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":1422.7349340696478},{"$f":"'O - EE + FS'!AT59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":1480.3200473355794},{"$f":"'O - EE + FS'!AU59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":1482.6344013662188},{"$f":"'O - EE + FS'!AV59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":1445.6719191851832},{"$f":"'O - EE + FS'!AW59*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A59,'I - hist driv'!$BC:$BC,$B59,'I - hist driv'!$BD:$BD,$C59,'I - hist driv'!$BE:$BE,$D59,'I - hist driv'!$BF:$BF,$E59)*IF(AND($C59=1,OR($A59=1,$A59=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":1382.5725647897066}]
[1,1,7,1,2,null,"Off Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":5467.3718967999994},{"$f":"'O - EE + FS'!I61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":6151.0994885999999},{"$f":"'O - EE + FS'!J61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":6724.4115300999993},{"$f":"'O - EE + FS'!K61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":5558.6738283999994},{"$f":"'O - EE + FS'!L61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":4570.6009491999994},{"$f":"'O - EE + FS'!M61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":7862.0703303999999},{"$f":"'O - EE + FS'!N61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":13679.7583736},{"$f":"'O - EE + FS'!O61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":9253.4568345999996},{"$f":"'O - EE + FS'!P61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":12674.584996699999},{"$f":"'O - EE + FS'!Q61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":15729.275498199999},{"$f":"'O - EE + FS'!R61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":17354.264011699997},{"$f":"'O - EE + FS'!S61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":12111.3385602},{"$f":"'O - EE + FS'!T61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":12890.747311199999},{"$f":"'O - EE + FS'!U61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":13541.047086255161},{"$f":"'O - EE + FS'!V61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":13690.111022360072},{"$f":"'O - EE + FS'!W61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":13511.291541565641},{"$f":"'O - EE + FS'!X61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":13084.796768617483},{"$f":"'O - EE + FS'!Y61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":12380.687864204887},{"$f":"'O - EE + FS'!Z61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":11675.757343367881},{"$f":"'O - EE + FS'!AA61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":10928.549924180337},{"$f":"'O - EE + FS'!AB61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":10313.587717976932},{"$f":"'O - EE + FS'!AC61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":9696.4217455774797},{"$f":"'O - EE + FS'!AD61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":9099.8117169676061},{"$f":"'O - EE + FS'!AE61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":8532.6741063157679},{"$f":"'O - EE + FS'!AF61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":7962.4878876579869},{"$f":"'O - EE + FS'!AG61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":7432.8528373661838},{"$f":"'O - EE + FS'!AH61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":6909.5874856451483},{"$f":"'O - EE + FS'!AI61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":6396.5466633209398},{"$f":"'O - EE + FS'!AJ61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":5918.1896316046095},{"$f":"'O - EE + FS'!AK61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":5457.6048497540569},{"$f":"'O - EE + FS'!AL61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":5020.8880642876638},{"$f":"'O - EE + FS'!AM61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":4608.218433449334},{"$f":"'O - EE + FS'!AN61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":4223.9698983978369},null,{"$f":"'O - EE + FS'!AP61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":10165.6047174},{"$f":"'O - EE + FS'!AQ61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":14767.221518499999},{"$f":"'O - EE + FS'!AR61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":13346.678057581858},{"$f":"'O - EE + FS'!AS61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":13645.557089570424},{"$f":"'O - EE + FS'!AT61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":13564.739151611222},{"$f":"'O - EE + FS'!AU61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":13212.272400521466},{"$f":"'O - EE + FS'!AV61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":12591.139980414355},{"$f":"'O - EE + FS'!AW61*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A61,'I - hist driv'!$BC:$BC,$B61,'I - hist driv'!$BD:$BD,$C61,'I - hist driv'!$BE:$BE,$D61,'I - hist driv'!$BF:$BF,$E61)*IF(AND($C61=1,OR($A61=1,$A61=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":11886.455033684062}]
[2,1,1,1,2,null,"Fixed Charge",{"$f":"'O - EE + FS'!H65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":2087.8757719559999},{"$f":"'O - EE + FS'!I65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":2309.6577123874799},{"$f":"'O - EE + FS'!J65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":2503.3944200047199},{"$f":"'O - EE + FS'!K65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":2979.2076343538997},{"$f":"'O - EE + FS'!L65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":3126.438532227},{"$f":"'O - EE + FS'!M65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":3087.6673868254802},{"$f":"'O - EE + FS'!N65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":3076.8941934563995},{"$f":"'O - EE + FS'!O65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":3369.9540004206597},{"$f":"'O - EE + FS'!P65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":3900.4530514140001},{"$f":"'O - EE + FS'!Q65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":4198.5671865724798},{"$f":"'O - EE + FS'!R65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":4573.5089696189998},{"$f":"'O - EE + FS'!S65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":4605.7596044402999},{"$f":"'O - EE + FS'!T65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":5449.4165226453006},{"$f":"'O - EE + FS'!U65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":5633.3306504503989},{"$f":"'O - EE + FS'!V65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":6078.1809437765396},{"$f":"'O - EE + FS'!W65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":6351.360904092885},{"$f":"'O - EE + FS'!X65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":6474.180512774381},{"$f":"'O - EE + FS'!Y65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":6519.0922167138233},{"$f":"'O - EE + FS'!Z65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":6480.8252539356763},{"$f":"'O - EE + FS'!AA65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":6453.2286415134431},{"$f":"'O - EE + FS'!AB65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":6423.0572226048898},{"$f":"'O - EE + FS'!AC65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":6409.806687750839},{"$f":"'O - EE + FS'!AD65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":6357.7944829782655},{"$f":"'O - EE + FS'!AE65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":6319.5600073670985},{"$f":"'O - EE + FS'!AF65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":6277.5901278906949},{"$f":"'O - EE + FS'!AG65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":6248.9585016574047},{"$f":"'O - EE + FS'!AH65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":6182.4441573421727},{"$f":"'O - EE + FS'!AI65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":6129.2680662700586},{"$f":"'O - EE + FS'!AJ65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":6072.3565713327052},{"$f":"'O - EE + FS'!AK65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":6020.6888342922412},{"$f":"'O - EE + FS'!AL65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":5936.1211582665728},{"$f":"'O - EE + FS'!AM65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":5868.0034517335071},{"$f":"'O - EE + FS'!AN65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":5799.8857452004413},null,{"$f":"'O - EE + FS'!AP65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":2493.1327109623203},{"$f":"'O - EE + FS'!AQ65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":5041.3622774155201},{"$f":"'O - EE + FS'!AR65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":5533.6777796483275},{"$f":"'O - EE + FS'!AS65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":5848.0599902139465},{"$f":"'O - EE + FS'!AT65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":6214.7709239347132},{"$f":"'O - EE + FS'!AU65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":6430.3399432512588},{"$f":"'O - EE + FS'!AV65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":6487.7305010600658},{"$f":"'O - EE + FS'!AW65*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A65,'I - hist driv'!$BC:$BC,$B65,'I - hist driv'!$BD:$BD,$C65,'I - hist driv'!$BE:$BE,$D65,'I - hist driv'!$BF:$BF,$E65)*IF(AND($C65=1,OR($A65=1,$A65=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":6491.0528716407152}]
[2,1,4,1,2,null,"Peak 0.2 - 1.4",{"$f":"'O - EE + FS'!H68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":2228.3032143},{"$f":"'O - EE + FS'!I68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":1781.6114175},{"$f":"'O - EE + FS'!J68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":1906.1600265},{"$f":"'O - EE + FS'!K68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":2216.9141150999999},{"$f":"'O - EE + FS'!L68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":2461.7679498000002},{"$f":"'O - EE + FS'!M68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":2558.3078694000001},{"$f":"'O - EE + FS'!N68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":1797.5270544},{"$f":"'O - EE + FS'!O68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":2482.8944142},{"$f":"'O - EE + FS'!P68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":3138.6996681000001},{"$f":"'O - EE + FS'!Q68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":2495.4751215000001},{"$f":"'O - EE + FS'!R68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":2933.3340741000002},{"$f":"'O - EE + FS'!S68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":3320.4887256000002},{"$f":"'O - EE + FS'!T68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":5387.3428068000003},{"$f":"'O - EE + FS'!U68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":5688.5668309014854},{"$f":"'O - EE + FS'!V68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":6362.2013244015752},{"$f":"'O - EE + FS'!W68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":6623.5382628408261},{"$f":"'O - EE + FS'!X68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":6593.5838687084988},{"$f":"'O - EE + FS'!Y68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":6364.9401025777397},{"$f":"'O - EE + FS'!Z68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":6089.2523862779126},{"$f":"'O - EE + FS'!AA68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":5782.4028558366626},{"$f":"'O - EE + FS'!AB68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":5533.1743721881148},{"$f":"'O - EE + FS'!AC68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":5274.3352466768347},{"$f":"'O - EE + FS'!AD68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":5023.9047765108571},{"$f":"'O - EE + FS'!AE68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":4777.0674568771174},{"$f":"'O - EE + FS'!AF68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":4526.983363994962},{"$f":"'O - EE + FS'!AG68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":4276.2885043041297},{"$f":"'O - EE + FS'!AH68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":4024.7913159040468},{"$f":"'O - EE + FS'!AI68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":3776.6180723510042},{"$f":"'O - EE + FS'!AJ68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":3537.9976389939156},{"$f":"'O - EE + FS'!AK68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":3302.4863161998746},{"$f":"'O - EE + FS'!AL68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":3076.8981588718816},{"$f":"'O - EE + FS'!AM68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":2860.7821345201396},{"$f":"'O - EE + FS'!AN68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":2656.3117402220805},null,{"$f":"'O - EE + FS'!AP68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":2174.5038783},{"$f":"'O - EE + FS'!AQ68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":4755.3854457000007},{"$f":"'O - EE + FS'!AR68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":5462.0292053699586},{"$f":"'O - EE + FS'!AS68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":5855.5898112965333},{"$f":"'O - EE + FS'!AT68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":6426.9979979190584},{"$f":"'O - EE + FS'!AU68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":6616.1112794660376},{"$f":"'O - EE + FS'!AV68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":6536.8932395373513},{"$f":"'O - EE + FS'!AW68*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A68,'I - hist driv'!$BC:$BC,$B68,'I - hist driv'!$BD:$BD,$C68,'I - hist driv'!$BE:$BE,$D68,'I - hist driv'!$BF:$BF,$E68)*IF(AND($C68=1,OR($A68=1,$A68=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":6296.5852536515022}]
[2,1,6,1,2,null,"Off Peak 0 - 0.1",{"$f":"'O - EE + FS'!H70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":675.81599919999996},{"$f":"'O - EE + FS'!I70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":700.59066819999998},{"$f":"'O - EE + FS'!J70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":639.56019000000003},{"$f":"'O - EE + FS'!K70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":668.67092840000009},{"$f":"'O - EE + FS'!L70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":735.99855279999997},{"$f":"'O - EE + FS'!M70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":875.26313579999999},{"$f":"'O - EE + FS'!N70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":889.17552899999998},{"$f":"'O - EE + FS'!O70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":934.0231050000001},{"$f":"'O - EE + FS'!P70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":1104.4599682},{"$f":"'O - EE + FS'!Q70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":1104.2510010000001},{"$f":"'O - EE + FS'!R70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":1352.1624536000002},{"$f":"'O - EE + FS'!S70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":1408.6157464},{"$f":"'O - EE + FS'!T70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":1061.4890784000002},{"$f":"'O - EE + FS'!U70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":1101.4632897117165},{"$f":"'O - EE + FS'!V70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":1192.3256850820389},{"$f":"'O - EE + FS'!W70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":1224.3074809666778},{"$f":"'O - EE + FS'!X70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":1213.1720324611535},{"$f":"'O - EE + FS'!Y70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":1167.4010574263405},{"$f":"'O - EE + FS'!Z70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":1115.0522715239931},{"$f":"'O - EE + FS'!AA70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":1056.9475244534378},{"$f":"'O - EE + FS'!AB70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":1009.8490411184125},{"$f":"'O - EE + FS'!AC70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":961.21265520696033},{"$f":"'O - EE + FS'!AD70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":913.69936190859949},{"$f":"'O - EE + FS'!AE70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":867.39050621379363},{"$f":"'O - EE + FS'!AF70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":820.01926168273042},{"$f":"'O - EE + FS'!AG70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":774.11231035461117},{"$f":"'O - EE + FS'!AH70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":727.89257720913486},{"$f":"'O - EE + FS'!AI70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":681.95552112991663},{"$f":"'O - EE + FS'!AJ70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":638.19102967009383},{"$f":"'O - EE + FS'!AK70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":595.03487854978073},{"$f":"'O - EE + FS'!AL70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":553.66431774931209},{"$f":"'O - EE + FS'!AM70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":514.07126663278416},{"$f":"'O - EE + FS'!AN70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":476.71881553722437},null,{"$f":"'O - EE + FS'!AP70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":759.59979060000001},{"$f":"'O - EE + FS'!AQ70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":1323.6344122},{"$f":"'O - EE + FS'!AR70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":1085.5721368153743},{"$f":"'O - EE + FS'!AS70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":1156.2046918222047},{"$f":"'O - EE + FS'!AT70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":1211.5935938973548},{"$f":"'O - EE + FS'!AU70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":1217.5987643206204},{"$f":"'O - EE + FS'!AV70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":1185.5966274857724},{"$f":"'O - EE + FS'!AW70*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A70,'I - hist driv'!$BC:$BC,$B70,'I - hist driv'!$BD:$BD,$C70,'I - hist driv'!$BE:$BE,$D70,'I - hist driv'!$BF:$BF,$E70)*IF(AND($C70=1,OR($A70=1,$A70=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":1135.8627524169146}]
[2,1,7,1,2,null,"Off Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":564.2627248},{"$f":"'O - EE + FS'!I71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":546.44832800000006},{"$f":"'O - EE + FS'!J71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":401.65331200000003},{"$f":"'O - EE + FS'!K71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":483.64274239999997},{"$f":"'O - EE + FS'!L71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":546.93438560000004},{"$f":"'O - EE + FS'!M71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":628.43004320000011},{"$f":"'O - EE + FS'!N71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":798.19530399999996},{"$f":"'O - EE + FS'!O71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":669.08914720000007},{"$f":"'O - EE + FS'!P71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":690.12464},{"$f":"'O - EE + FS'!Q71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":707.35653920000004},{"$f":"'O - EE + FS'!R71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":763.56177120000007},{"$f":"'O - EE + FS'!S71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":801.79444480000006},{"$f":"'O - EE + FS'!T71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":341.03884319999997},{"$f":"'O - EE + FS'!U71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":358.44578485908744},{"$f":"'O - EE + FS'!V71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":395.41172509534107},{"$f":"'O - EE + FS'!W71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":410.08185867561241},{"$f":"'O - EE + FS'!X71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":408.36656849975213},{"$f":"'O - EE + FS'!Y71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":393.92317997728287},{"$f":"'O - EE + FS'!Z71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":376.66336549568689},{"$f":"'O - EE + FS'!AA71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":357.34855150501284},{"$f":"'O - EE + FS'!AB71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":341.70081923971031},{"$f":"'O - EE + FS'!AC71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":325.50285984296318},{"$f":"'O - EE + FS'!AD71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":309.62908401357799},{"$f":"'O - EE + FS'!AE71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":294.11391567477705},{"$f":"'O - EE + FS'!AF71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":278.19254901202237},{"$f":"'O - EE + FS'!AG71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":262.73032466266352},{"$f":"'O - EE + FS'!AH71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":247.12626939621049},{"$f":"'O - EE + FS'!AI71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":231.58616532075453},{"$f":"'O - EE + FS'!AJ71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":216.75804997324144},{"$f":"'O - EE + FS'!AK71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":202.07341616538508},{"$f":"'O - EE + FS'!AL71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":188.00035720429884},{"$f":"'O - EE + FS'!AM71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":174.53581246993363},{"$f":"'O - EE + FS'!AN71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":161.83679066775025},null,{"$f":"'O - EE + FS'!AP71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":307.38128320000004},{"$f":"'O - EE + FS'!AQ71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":589.87718880000011},{"$f":"'O - EE + FS'!AR71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":351.94714956168184},{"$f":"'O - EE + FS'!AS71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":381.6110145095335},{"$f":"'O - EE + FS'!AT71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":404.60497193872635},{"$f":"'O - EE + FS'!AU71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":409.00694780936624},{"$f":"'O - EE + FS'!AV71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":399.31541465609905},{"$f":"'O - EE + FS'!AW71*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A71,'I - hist driv'!$BC:$BC,$B71,'I - hist driv'!$BD:$BD,$C71,'I - hist driv'!$BE:$BE,$D71,'I - hist driv'!$BF:$BF,$E71)*IF(AND($C71=1,OR($A71=1,$A71=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":383.10707294375635}]
[1,1,1,2,2,null,"Fixed Charge",{"$f":"'O - EE + FS'!H75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":894062.25345704786},{"$f":"'O - EE + FS'!I75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":988874.46579951642},{"$f":"'O - EE + FS'!J75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":1067320.1018698779},{"$f":"'O - EE + FS'!K75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":1128987.0752546228},{"$f":"'O - EE + FS'!L75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":1179694.1744524857},{"$f":"'O - EE + FS'!M75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":1233115.8585123408},{"$f":"'O - EE + FS'!N75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":1281809.5979075748},{"$f":"'O - EE + FS'!O75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":1348305.6534421758},{"$f":"'O - EE + FS'!P75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":1405754.7931436102},{"$f":"'O - EE + FS'!Q75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":1462753.7953702414},{"$f":"'O - EE + FS'!R75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":1506034.2386764912},{"$f":"'O - EE + FS'!S75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":1535249.6132263467},{"$f":"'O - EE + FS'!T75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":1561689.0585195005},{"$f":"'O - EE + FS'!U75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":1585211.9201264337},{"$f":"'O - EE + FS'!V75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":1601074.6203409063},{"$f":"'O - EE + FS'!W75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":1607363.4989117004},{"$f":"'O - EE + FS'!X75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":1602160.8154792469},{"$f":"'O - EE + FS'!Y75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":1592552.4865851658},{"$f":"'O - EE + FS'!Z75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":1571451.3669689763},{"$f":"'O - EE + FS'!AA75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":1554282.976453485},{"$f":"'O - EE + FS'!AB75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":1536965.0883530299},{"$f":"'O - EE + FS'!AC75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":1523908.4455426715},{"$f":"'O - EE + FS'!AD75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":1502294.355563066},{"$f":"'O - EE + FS'!AE75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":1484613.871246529},{"$f":"'O - EE + FS'!AF75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":1466703.3083156231},{"$f":"'O - EE + FS'!AG75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":1452531.3316108137},{"$f":"'O - EE + FS'!AH75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":1430191.9466107015},{"$f":"'O - EE + FS'!AI75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":1411591.1478366863},{"$f":"'O - EE + FS'!AJ75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":1392760.2704483017},{"$f":"'O - EE + FS'!AK75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":1377001.4562776759},{"$f":"'O - EE + FS'!AL75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":1353718.0439853144},{"$f":"'O - EE + FS'!AM75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":1334196.9307538206},{"$f":"'O - EE + FS'!AN75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":1314675.8175223269},null,{"$f":"'O - EE + FS'!AP75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":767871.09532328544},{"$f":"'O - EE + FS'!AQ75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":1552711.7176150412},{"$f":"'O - EE + FS'!AR75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":1571284.8992681499},{"$f":"'O - EE + FS'!AS75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":1590977.6801788525},{"$f":"'O - EE + FS'!AT75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":1604219.0596263031},{"$f":"'O - EE + FS'!AU75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":1609158.7658453244},{"$f":"'O - EE + FS'!AV75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":1595181.032881134},{"$f":"'O - EE + FS'!AW75*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A75,'I - hist driv'!$BC:$BC,$B75,'I - hist driv'!$BD:$BD,$C75,'I - hist driv'!$BE:$BE,$D75,'I - hist driv'!$BF:$BF,$E75)*IF(AND($C75=1,OR($A75=1,$A75=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":1579826.3086259982}]
[1,1,3,2,2,null,"Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":319603.19804300001},{"$f":"'O - EE + FS'!I77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":379075.293978},{"$f":"'O - EE + FS'!J77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":385290.02197599999},{"$f":"'O - EE + FS'!K77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":413982.60542199999},{"$f":"'O - EE + FS'!L77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":515407.44187100005},{"$f":"'O - EE + FS'!M77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":499178.77287300001},{"$f":"'O - EE + FS'!N77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":544488.87607899995},{"$f":"'O - EE + FS'!O77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":518754.04722899996},{"$f":"'O - EE + FS'!P77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":542149.62445899996},{"$f":"'O - EE + FS'!Q77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":567077.36589699995},{"$f":"'O - EE + FS'!R77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":559349.61449900002},{"$f":"'O - EE + FS'!S77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":569059.03923700005},{"$f":"'O - EE + FS'!T77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":501405.55350499996},{"$f":"'O - EE + FS'!U77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":519971.6832167455},{"$f":"'O - EE + FS'!V77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":507694.89801805746},{"$f":"'O - EE + FS'!W77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":487715.77082355844},{"$f":"'O - EE + FS'!X77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":463687.04705797799},{"$f":"'O - EE + FS'!Y77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":434860.49965840095},{"$f":"'O - EE + FS'!Z77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":408160.58783426607},{"$f":"'O - EE + FS'!AA77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":380591.94676248962},{"$f":"'O - EE + FS'!AB77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":357715.40197317291},{"$f":"'O - EE + FS'!AC77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":334919.76106842991},{"$f":"'O - EE + FS'!AD77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":313426.58263140055},{"$f":"'O - EE + FS'!AE77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":293003.07720536552},{"$f":"'O - EE + FS'!AF77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":273030.05875097954},{"$f":"'O - EE + FS'!AG77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":253924.99355386684},{"$f":"'O - EE + FS'!AH77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":235385.20737195874},{"$f":"'O - EE + FS'!AI77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":217590.79400141441},{"$f":"'O - EE + FS'!AJ77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":200960.55601800649},{"$f":"'O - EE + FS'!AK77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":185293.0373295426},{"$f":"'O - EE + FS'!AL77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":170480.33025783679},{"$f":"'O - EE + FS'!AM77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":156490.03781118899},{"$f":"'O - EE + FS'!AN77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":143432.52221432931},null,{"$f":"'O - EE + FS'!AP77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":124614.44384199999},{"$f":"'O - EE + FS'!AQ77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":551543.60068499995},{"$f":"'O - EE + FS'!AR77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":506075.01685315842},{"$f":"'O - EE + FS'!AS77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":516884.01769848604},{"$f":"'O - EE + FS'!AT77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":502670.05958315788},{"$f":"'O - EE + FS'!AU77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":481672.44102524186},{"$f":"'O - EE + FS'!AV77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":456437.04349632433},{"$f":"'O - EE + FS'!AW77*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A77,'I - hist driv'!$BC:$BC,$B77,'I - hist driv'!$BD:$BD,$C77,'I - hist driv'!$BE:$BE,$D77,'I - hist driv'!$BF:$BF,$E77)*IF(AND($C77=1,OR($A77=1,$A77=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":428145.35430514044}]
[1,1,6,2,2,null,"Off Peak 0 - 0.1",{"$f":"'O - EE + FS'!H80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":396763.24239290005},{"$f":"'O - EE + FS'!I80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":440317.00670749997},{"$f":"'O - EE + FS'!J80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":457498.02075600001},{"$f":"'O - EE + FS'!K80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":487010.31424010004},{"$f":"'O - EE + FS'!L80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":480813.29940050008},{"$f":"'O - EE + FS'!M80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":541430.10536290007},{"$f":"'O - EE + FS'!N80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":566556.08087619999},{"$f":"'O - EE + FS'!O80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":568669.39357640001},{"$f":"'O - EE + FS'!P80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":628191.69082180003},{"$f":"'O - EE + FS'!Q80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":721833.02895930002},{"$f":"'O - EE + FS'!R80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":758136.39382150001},{"$f":"'O - EE + FS'!S80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":711193.71456019999},{"$f":"'O - EE + FS'!T80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":680212.19467869995},{"$f":"'O - EE + FS'!U80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":681919.82841740258},{"$f":"'O - EE + FS'!V80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":672545.82230500539},{"$f":"'O - EE + FS'!W80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":655528.7278522728},{"$f":"'O - EE + FS'!X80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":632486.09909286629},{"$f":"'O - EE + FS'!Y80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":599090.99544869026},{"$f":"'O - EE + FS'!Z80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":567179.01191336475},{"$f":"'O - EE + FS'!AA80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":533117.4993346883},{"$f":"'O - EE + FS'!AB80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":505289.54102970619},{"$f":"'O - EE + FS'!AC80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":477149.10452392953},{"$f":"'O - EE + FS'!AD80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":449884.83069462475},{"$f":"'O - EE + FS'!AE80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":423915.37537890684},{"$f":"'O - EE + FS'!AF80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":397658.72779533069},{"$f":"'O - EE + FS'!AG80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":373188.99337172246},{"$f":"'O - EE + FS'!AH80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":348868.57268727769},{"$f":"'O - EE + FS'!AI80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":324898.50194330065},{"$f":"'O - EE + FS'!AJ80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":302469.59940435051},{"$f":"'O - EE + FS'!AK80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":280905.70292047667},{"$f":"'O - EE + FS'!AL80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":260285.63825801396},{"$f":"'O - EE + FS'!AM80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":240631.6536087998},{"$f":"'O - EE + FS'!AN80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":222184.85926341044},null,{"$f":"'O - EE + FS'!AP80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":414022.08934980002},{"$f":"'O - EE + FS'!AQ80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":752589.37737140001},{"$f":"'O - EE + FS'!AR80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":681189.59414862352},{"$f":"'O - EE + FS'!AS80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":676554.42224296299},{"$f":"'O - EE + FS'!AT80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":662805.73652386176},{"$f":"'O - EE + FS'!AU80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":642339.80295307375},{"$f":"'O - EE + FS'!AV80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":613371.72119081346},{"$f":"'O - EE + FS'!AW80*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A80,'I - hist driv'!$BC:$BC,$B80,'I - hist driv'!$BD:$BD,$C80,'I - hist driv'!$BE:$BE,$D80,'I - hist driv'!$BF:$BF,$E80)*IF(AND($C80=1,OR($A80=1,$A80=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":580825.5119994519}]
[1,1,8,2,2,null,"Off Peak 0.2 - 1.4",{"$f":"'O - EE + FS'!H82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":60811.854759000002},{"$f":"'O - EE + FS'!I82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":53446.780946999999},{"$f":"'O - EE + FS'!J82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":62430.643053},{"$f":"'O - EE + FS'!K82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":35380.150628999996},{"$f":"'O - EE + FS'!L82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":-625.5549390000001},{"$f":"'O - EE + FS'!M82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":71178.099816000002},{"$f":"'O - EE + FS'!N82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":84572.981534999999},{"$f":"'O - EE + FS'!O82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":64564.885517999995},{"$f":"'O - EE + FS'!P82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":68691.450251999995},{"$f":"'O - EE + FS'!Q82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":127898.207583},{"$f":"'O - EE + FS'!R82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":137004.86427600001},{"$f":"'O - EE + FS'!S82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":100906.031649},{"$f":"'O - EE + FS'!T82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":87766.410699},{"$f":"'O - EE + FS'!U82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":92689.541989214398},{"$f":"'O - EE + FS'!V82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":90069.582508842592},{"$f":"'O - EE + FS'!W82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":86603.698078125177},{"$f":"'O - EE + FS'!X82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":82530.336006268742},{"$f":"'O - EE + FS'!Y82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":77287.733420214761},{"$f":"'O - EE + FS'!Z82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":72369.056557069838},{"$f":"'O - EE + FS'!AA82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":67267.134068266372},{"$f":"'O - EE + FS'!AB82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":63037.581751530532},{"$f":"'O - EE + FS'!AC82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":58847.773176102964},{"$f":"'O - EE + FS'!AD82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":54843.613914473608},{"$f":"'O - EE + FS'!AE82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":51074.943614280404},{"$f":"'O - EE + FS'!AF82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":47341.034562471665},{"$f":"'O - EE + FS'!AG82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":43902.682524931792},{"$f":"'O - EE + FS'!AH82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":40549.240694800596},{"$f":"'O - EE + FS'!AI82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":37299.961555941853},{"$f":"'O - EE + FS'!AJ82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":34296.38422402666},{"$f":"'O - EE + FS'!AK82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":31451.720974907428},{"$f":"'O - EE + FS'!AL82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":28769.674977225051},{"$f":"'O - EE + FS'!AM82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":26249.991591663984},{"$f":"'O - EE + FS'!AN82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":23916.212164721343},null,{"$f":"'O - EE + FS'!AP82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":75722.087721000004},{"$f":"'O - EE + FS'!AQ82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":115454.53022100001},{"$f":"'O - EE + FS'!AR82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":91882.900351823773},{"$f":"'O - EE + FS'!AS82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":90498.855725533955},{"$f":"'O - EE + FS'!AT82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":87171.573791242481},{"$f":"'O - EE + FS'!AU82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":83197.745274402245},{"$f":"'O - EE + FS'!AV82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":78146.719558286801},{"$f":"'O - EE + FS'!AW82*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A82,'I - hist driv'!$BC:$BC,$B82,'I - hist driv'!$BD:$BD,$C82,'I - hist driv'!$BE:$BE,$D82,'I - hist driv'!$BF:$BF,$E82)*IF(AND($C82=1,OR($A82=1,$A82=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":73174.968348731578}]
[2,1,2,2,2,null,"Peak 0 - 0.1",{"$f":"'O - EE + FS'!H86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":9539.4645036000002},{"$f":"'O - EE + FS'!I86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":10380.1903797},{"$f":"'O - EE + FS'!J86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":10943.200940799999},{"$f":"'O - EE + FS'!K86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":11483.924241800001},{"$f":"'O - EE + FS'!L86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":14164.892537599999},{"$f":"'O - EE + FS'!M86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":14476.898017099998},{"$f":"'O - EE + FS'!N86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":14725.9798326},{"$f":"'O - EE + FS'!O86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":14737.0345722},{"$f":"'O - EE + FS'!P86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":15176.261141199999},{"$f":"'O - EE + FS'!Q86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":13762.294221300001},{"$f":"'O - EE + FS'!R86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":14622.053428299998},{"$f":"'O - EE + FS'!S86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":15914.175784099998},{"$f":"'O - EE + FS'!T86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":15836.577114899997},{"$f":"'O - EE + FS'!U86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":15762.10406976683},{"$f":"'O - EE + FS'!V86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":15479.452295940713},{"$f":"'O - EE + FS'!W86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":14944.364522665046},{"$f":"'O - EE + FS'!X86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":14279.025597896149},{"$f":"'O - EE + FS'!Y86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":13472.635749974108},{"$f":"'O - EE + FS'!Z86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":12728.783383976244},{"$f":"'O - EE + FS'!AA86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":11953.651169849671},{"$f":"'O - EE + FS'!AB86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":11316.474661464084},{"$f":"'O - EE + FS'!AC86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":10672.335296637237},{"$f":"'O - EE + FS'!AD86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":10064.018656533332},{"$f":"'O - EE + FS'!AE86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":9480.0592240911974},{"$f":"'O - EE + FS'!AF86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":8905.5240727392502},{"$f":"'O - EE + FS'!AG86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":8344.4555901396052},{"$f":"'O - EE + FS'!AH86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":7795.3698751634411},{"$f":"'O - EE + FS'!AI86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":7265.1256537732861},{"$f":"'O - EE + FS'!AJ86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":6764.4191894347023},{"$f":"'O - EE + FS'!AK86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":6290.0859377619063},{"$f":"'O - EE + FS'!AL86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":5837.3682542083743},{"$f":"'O - EE + FS'!AM86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":5405.3119392960643},{"$f":"'O - EE + FS'!AN86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":4997.9064551090405},null,{"$f":"'O - EE + FS'!AP86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":3874.5946456999995},{"$f":"'O - EE + FS'!AQ86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":16070.229703199999},{"$f":"'O - EE + FS'!AR86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":15818.698674664698},{"$f":"'O - EE + FS'!AS86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":15694.249011111493},{"$f":"'O - EE + FS'!AT86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":15350.995956361143},{"$f":"'O - EE + FS'!AU86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":14784.639320325976},{"$f":"'O - EE + FS'!AV86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":14085.438875657917},{"$f":"'O - EE + FS'!AW86*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A86,'I - hist driv'!$BC:$BC,$B86,'I - hist driv'!$BD:$BD,$C86,'I - hist driv'!$BE:$BE,$D86,'I - hist driv'!$BF:$BF,$E86)*IF(AND($C86=1,OR($A86=1,$A86=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":13294.062145986227}]
[2,1,3,2,2,null,"Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":7451.600051899999},{"$f":"'O - EE + FS'!I87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":8284.3197748999992},{"$f":"'O - EE + FS'!J87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":8635.8097232},{"$f":"'O - EE + FS'!K87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":9363.6240557000001},{"$f":"'O - EE + FS'!L87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":11148.5681625},{"$f":"'O - EE + FS'!M87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":11704.923243599998},{"$f":"'O - EE + FS'!N87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":11682.4099248},{"$f":"'O - EE + FS'!O87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":11654.242991799998},{"$f":"'O - EE + FS'!P87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":11713.621111599999},{"$f":"'O - EE + FS'!Q87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":10761.2096225},{"$f":"'O - EE + FS'!R87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":11168.8564453},{"$f":"'O - EE + FS'!S87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":11652.1241507},{"$f":"'O - EE + FS'!T87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":11756.094014699998},{"$f":"'O - EE + FS'!U87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":11749.075678148403},{"$f":"'O - EE + FS'!V87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":11546.081364022211},{"$f":"'O - EE + FS'!W87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":11149.553320158873},{"$f":"'O - EE + FS'!X87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":10652.298140539768},{"$f":"'O - EE + FS'!Y87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":10047.995408437291},{"$f":"'O - EE + FS'!Z87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":9489.5351048724442},{"$f":"'O - EE + FS'!AA87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":8908.0346529573544},{"$f":"'O - EE + FS'!AB87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":8429.7272184743706},{"$f":"'O - EE + FS'!AC87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":7946.6865878483959},{"$f":"'O - EE + FS'!AD87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":7490.6406775018322},{"$f":"'O - EE + FS'!AE87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":7053.0371669469805},{"$f":"'O - EE + FS'!AF87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":6622.7518313959026},{"$f":"'O - EE + FS'!AG87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":6202.8000231831111},{"$f":"'O - EE + FS'!AH87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":5792.0659264811293},{"$f":"'O - EE + FS'!AI87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":5395.6380393604441},{"$f":"'O - EE + FS'!AJ87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":5021.4518212051125},{"$f":"'O - EE + FS'!AK87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":4667.0243692342092},{"$f":"'O - EE + FS'!AL87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":4328.9814371879957},{"$f":"'O - EE + FS'!AM87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":4006.5915612947529},{"$f":"'O - EE + FS'!AN87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":3702.7875788090637},null,{"$f":"'O - EE + FS'!AP87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":2820.7388199999996},{"$f":"'O - EE + FS'!AQ87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":11625.964807},{"$f":"'O - EE + FS'!AR87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":11754.363358811164},{"$f":"'O - EE + FS'!AS87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":11699.01918647694},{"$f":"'O - EE + FS'!AT87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":11448.301271951217},{"$f":"'O - EE + FS'!AU87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":11026.934862275748},{"$f":"'O - EE + FS'!AV87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":10503.28276143055},{"$f":"'O - EE + FS'!AW87*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A87,'I - hist driv'!$BC:$BC,$B87,'I - hist driv'!$BD:$BD,$C87,'I - hist driv'!$BE:$BE,$D87,'I - hist driv'!$BF:$BF,$E87)*IF(AND($C87=1,OR($A87=1,$A87=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":9910.2843417280092}]
[2,1,7,2,2,null,"Off Peak 0.1 - 0.2",{"$f":"'O - EE + FS'!H91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":8223.7405956000002},{"$f":"'O - EE + FS'!I91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":9223.5259839999999},{"$f":"'O - EE + FS'!J91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":9568.6358507999994},{"$f":"'O - EE + FS'!K91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":10103.1388348},{"$f":"'O - EE + FS'!L91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":10176.5443316},{"$f":"'O - EE + FS'!M91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":11843.161992599998},{"$f":"'O - EE + FS'!N91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":11547.14018},{"$f":"'O - EE + FS'!O91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":11897.081222399998},{"$f":"'O - EE + FS'!P91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":13476.922930799999},{"$f":"'O - EE + FS'!Q91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":13230.048281400001},{"$f":"'O - EE + FS'!R91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":14789.919029000001},{"$f":"'O - EE + FS'!S91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":13819.002476200001},{"$f":"'O - EE + FS'!T91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":13783.489788999999},{"$f":"'O - EE + FS'!U91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":13870.852829797443},{"$f":"'O - EE + FS'!V91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":13624.786426648147},{"$f":"'O - EE + FS'!W91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":13195.731248217766},{"$f":"'O - EE + FS'!X91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":12651.817506851052},{"$f":"'O - EE + FS'!Y91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":11942.328620822882},{"$f":"'O - EE + FS'!Z91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":11277.502000079125},{"$f":"'O - EE + FS'!AA91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":10579.557000553872},{"$f":"'O - EE + FS'!AB91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":10006.644790419443},{"$f":"'O - EE + FS'!AC91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":9429.2135451622162},{"$f":"'O - EE + FS'!AD91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":8877.4908123232763},{"$f":"'O - EE + FS'!AE91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":8351.0389403898807},{"$f":"'O - EE + FS'!AF91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":7826.9988661587076},{"$f":"'O - EE + FS'!AG91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":7328.8145509824217},{"$f":"'O - EE + FS'!AH91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":6838.5876386613918},{"$f":"'O - EE + FS'!AI91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":6361.1617438521771},{"$f":"'O - EE + FS'!AJ91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":5913.3110047088858},{"$f":"'O - EE + FS'!AK91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":5486.5946488080262},{"$f":"'O - EE + FS'!AL91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":5079.7165336833732},{"$f":"'O - EE + FS'!AM91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":4692.4474993266485},{"$f":"'O - EE + FS'!AN91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":4328.8356693183314},null,{"$f":"'O - EE + FS'!AP91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":8723.9091317999992},{"$f":"'O - EE + FS'!AQ91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":14287.3664298},{"$f":"'O - EE + FS'!AR91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":13838.237075017882},{"$f":"'O - EE + FS'!AS91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":13716.651835536721},{"$f":"'O - EE + FS'!AT91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":13355.912926406287},{"$f":"'O - EE + FS'!AU91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":12854.88000384887},{"$f":"'O - EE + FS'!AV91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":12207.206254594497},{"$f":"'O - EE + FS'!AW91*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A91,'I - hist driv'!$BC:$BC,$B91,'I - hist driv'!$BD:$BD,$C91,'I - hist driv'!$BE:$BE,$D91,'I - hist driv'!$BF:$BF,$E91)*IF(AND($C91=1,OR($A91=1,$A91=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":11525.705609238963}]
[2,1,8,2,2,null,"Off Peak 0.2 - 1.4",{"$f":"'O - EE + FS'!H92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,H$1),1)","v":45724.241354999998},{"$f":"'O - EE + FS'!I92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,I$1),1)","v":48381.524879999997},{"$f":"'O - EE + FS'!J92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,J$1),1)","v":49469.562675000001},{"$f":"'O - EE + FS'!K92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,K$1),1)","v":53958.208200000001},{"$f":"'O - EE + FS'!L92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,L$1),1)","v":52336.674259999993},{"$f":"'O - EE + FS'!M92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,M$1),1)","v":59064.046145},{"$f":"'O - EE + FS'!N92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,N$1),1)","v":68769.331149999998},{"$f":"'O - EE + FS'!O92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,O$1),1)","v":62631.267854999998},{"$f":"'O - EE + FS'!P92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,P$1),1)","v":69040.011689999999},{"$f":"'O - EE + FS'!Q92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Q$1),1)","v":62091.525925000002},{"$f":"'O - EE + FS'!R92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,R$1),1)","v":70354.416989999998},{"$f":"'O - EE + FS'!S92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,S$1),1)","v":70275.033854999987},{"$f":"'O - EE + FS'!T92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,T$1),1)","v":69762.690010000006},{"$f":"'O - EE + FS'!U92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,U$1),1)","v":70782.704622432255},{"$f":"'O - EE + FS'!V92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,V$1),1)","v":69714.621572119053},{"$f":"'O - EE + FS'!W92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,W$1),1)","v":67613.409128962972},{"$f":"'O - EE + FS'!X92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,X$1),1)","v":64857.145599811491},{"$f":"'O - EE + FS'!Y92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Y$1),1)","v":61215.484011962646},{"$f":"'O - EE + FS'!Z92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,Z$1),1)","v":57783.576570489051},{"$f":"'O - EE + FS'!AA92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AA$1),1)","v":54181.951947308771},{"$f":"'O - EE + FS'!AB92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AB$1),1)","v":51222.885764014303},{"$f":"'O - EE + FS'!AC92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AC$1),1)","v":48244.520291988425},{"$f":"'O - EE + FS'!AD92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AD$1),1)","v":45399.211714114375},{"$f":"'O - EE + FS'!AE92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AE$1),1)","v":42684.843248769655},{"$f":"'O - EE + FS'!AF92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AF$1),1)","v":39984.33958445819},{"$f":"'O - EE + FS'!AG92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AG$1),1)","v":37418.198958765577},{"$f":"'O - EE + FS'!AH92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AH$1),1)","v":34894.528249286232},{"$f":"'O - EE + FS'!AI92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AI$1),1)","v":32438.004304844704},{"$f":"'O - EE + FS'!AJ92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AJ$1),1)","v":30134.496879433897},{"$f":"'O - EE + FS'!AK92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AK$1),1)","v":27938.743511212739},{"$f":"'O - EE + FS'!AL92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AL$1),1)","v":25847.182447571809},{"$f":"'O - EE + FS'!AM92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AM$1),1)","v":23858.461967392916},{"$f":"'O - EE + FS'!AN92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AN$1),1)","v":21992.98050771268},null,{"$f":"'O - EE + FS'!AP92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AP$1),1)","v":45423.654770000001},{"$f":"'O - EE + FS'!AQ92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AQ$1),1)","v":72854.095209999985},{"$f":"'O - EE + FS'!AR92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AR$1),1)","v":70394.38626668544},{"$f":"'O - EE + FS'!AS92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AS$1),1)","v":70121.239525277269},{"$f":"'O - EE + FS'!AT92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AT$1),1)","v":68413.338219248719},{"$f":"'O - EE + FS'!AU92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AU$1),1)","v":65906.451863270631},{"$f":"'O - EE + FS'!AV92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AV$1),1)","v":62601.860268482902},{"$f":"'O - EE + FS'!AW92*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BB:$BB,$A92,'I - hist driv'!$BC:$BC,$B92,'I - hist driv'!$BD:$BD,$C92,'I - hist driv'!$BE:$BE,$D92,'I - hist driv'!$BF:$BF,$E92)*IF(AND($C92=1,OR($A92=1,$A92=2)),SUMIFS('I - assumptions'!$D$374:$D$414,'I - assumptions'!$A$374:$A$414,AW$1),1)","v":59090.099671732154}]
[0,2,2,0,2,null,"10 - 50",{"$f":"'O - EE + FS'!H96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":3074.2213783333291},{"$f":"'O - EE + FS'!I96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":7210.951624999987},{"$f":"'O - EE + FS'!J96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":11043.174074999981},{"$f":"'O - EE + FS'!K96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":21231.111583333328},{"$f":"'O - EE + FS'!L96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":23380.642469999984},{"$f":"'O - EE + FS'!M96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":21451.457564999946},{"$f":"'O - EE + FS'!N96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":21884.795583333325},{"$f":"'O - EE + FS'!O96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":13156.207604999989},{"$f":"'O - EE + FS'!P96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":8364.1591483333286},{"$f":"'O - EE + FS'!Q96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":8640.6130066666556},{"$f":"'O - EE + FS'!R96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":7756.7777649999844},{"$f":"'O - EE + FS'!S96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":8074.631609999984},{"$f":"'O - EE + FS'!T96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6633.8031266666503},{"$f":"'O - EE + FS'!U96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6762.1506515174033},{"$f":"'O - EE + FS'!V96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6760.9901856507613},{"$f":"'O - EE + FS'!W96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6606.3000856272029},{"$f":"'O - EE + FS'!X96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6652.1384873596144},{"$f":"'O - EE + FS'!Y96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6629.2773097867403},{"$f":"'O - EE + FS'!Z96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6588.0807715209021},{"$f":"'O - EE + FS'!AA96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6612.682647893741},{"$f":"'O - EE + FS'!AB96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6470.5255792299331},{"$f":"'O - EE + FS'!AC96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6484.9153559763099},{"$f":"'O - EE + FS'!AD96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6546.7681866684006},{"$f":"'O - EE + FS'!AE96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6592.6065884008121},{"$f":"'O - EE + FS'!AF96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6670.7059412259077},{"$f":"'O - EE + FS'!AG96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6582.8586751210069},{"$f":"'O - EE + FS'!AH96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6609.3172968804765},{"$f":"'O - EE + FS'!AI96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6662.9308199193974},{"$f":"'O - EE + FS'!AJ96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6730.5859799447053},{"$f":"'O - EE + FS'!AK96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6861.6025762887384},{"$f":"'O - EE + FS'!AL96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6758.6692539174737},{"$f":"'O - EE + FS'!AM96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6744.3955237577602},{"$f":"'O - EE + FS'!AN96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6770.854145517229},null,{"$f":"'O - EE + FS'!AP96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6633.8031266666503},{"$f":"'O - EE + FS'!AQ96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":7354.2173683333167},{"$f":"'O - EE + FS'!AR96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6697.9768890920259},{"$f":"'O - EE + FS'!AS96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6761.5704185840823},{"$f":"'O - EE + FS'!AT96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6683.6451356389816},{"$f":"'O - EE + FS'!AU96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6629.2192864934086},{"$f":"'O - EE + FS'!AV96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6640.7078985731778},{"$f":"'O - EE + FS'!AW96*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B96,'I - hist driv'!$BD:$BD,$C96)","v":6608.6790406538212}]
[null,null,null,null,null,"Tariff M - SP AusNet New Town Central"]
[0,3,3,1,2,null,"> 50",{"$f":"'O - EE + FS'!H101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!I101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!J101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!K101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!L101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!M101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!N101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!O101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!P101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!Q101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!R101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!S101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!T101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!U101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!V101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!W101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!X101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!Y101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!Z101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AA101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AB101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AC101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AD101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AE101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AF101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AG101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AH101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AI101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AJ101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AK101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AL101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AM101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AN101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},null,{"$f":"'O - EE + FS'!AP101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AQ101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AR101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AS101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AT101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AU101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AV101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0},{"$f":"'O - EE + FS'!AW101*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B101,'I - hist driv'!$BD:$BD,$C101)","v":0}]
[0,3,3,2,2,null,"> 50",{"$f":"'O - EE + FS'!H105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!I105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!J105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!K105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!L105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!M105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!N105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!O105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!P105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!Q105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!R105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!S105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!T105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!U105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!V105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!W105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!X105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!Y105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!Z105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AA105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AB105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AC105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AD105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AE105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AF105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AG105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AH105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AI105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AJ105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AK105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AL105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AM105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AN105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},null,{"$f":"'O - EE + FS'!AP105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AQ105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AR105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AS105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AT105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AU105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AV105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0},{"$f":"'O - EE + FS'!AW105*SUMIFS('I - hist driv'!$BT:$BT,'I - hist driv'!$BC:$BC,$B105,'I - hist driv'!$BD:$BD,$C105)","v":0}]
[null,null,null,null,null,"Total demand"]
[null,null,null,null,null,"Residential",null,{"$f":"SUM(H4:H11,H24:H31,H56:H63,H76:H83)","v":77767417.734158114},81522004.675054625,79173415.868733019,77722302.38439773,{"$f":"SUM(L4:L11,L24:L31,L56:L63,L76:L83)","v":85067328.225711688},85595765.985240504,89369334.307964608,86573571.957310483,88782480.350168377,94629358.79138501,93480267.186362296,92196013.22588706,{"$f":"SUM(T4:T11,T24:T31,T56:T63,T76:T83)","v":84441566.293284118},85926784.280778989,84064442.81617707,81188891.867310852,77489598.338570148,73035756.310375631,{"$f":"SUM(Z4:Z11,Z24:Z31,Z56:Z63,Z76:Z83)","v":68863158.266021848},64978504.522169799,60975179.183861807,57401107.871926554,54009009.500193872,50768325.539303347,47554529.367515959,44486878.892088771,41566275.550678864,38564344.862608664,35829289.873701945,33229869.94357818,30753707.026801098,28637526.001124118,26419041.652993374,null,{"$f":"SUM(AP4:AP11,AP24:AP31,AP56:AP63,AP76:AP83)","v":30321253.655966692},92454202.236901492,84942294.228904337,85278729.056604892,83100799.15435417,79948966.019820094,{"$f":"SUM(AV4:AV11,AV24:AV31,AV56:AV63,AV76:AV83)","v":75964083.749925733},71601560.855148971]
[]
[null,null,null,null,null,"Total commercial customer numbers",null,{"$f":"SUM(H13,H33,H65,H85)","v":2921930.6045165639},2959539.3420716221,2980961.5156107363,3008275.3057309934,{"$f":"SUM(L13,L33,L65,L85)","v":3018192.4622144667},3012302.142723924,2995962.3545049001,2997339.9042349434,3006315.28574403,3001963.0290868292,3064283.7823224626,3083194.5972594749,{"$f":"SUM(T13,T33,T65,T85)","v":3093953.7825641315},3118944.1146334205,3111542.8127132151,3099516.4832013096,3075223.6531343758,3048962.3266928229,{"$f":"SUM(Z13,Z33,Z65,Z85)","v":3004600.1346574998},2968293.9424905675,2931874.4996645539,2903342.9981672838,2858807.5363307423,2822067.0141766453,2785190.7555443877,2755710.2533900724,2711277.1434927098,2674237.9316404369,2637063.5919568068,2606635.262751651,2561948.9732717793,2524652.6569474861,2487339.1142987204,null,{"$f":"SUM(AP13,AP33,AP65,AP85)","v":1531594.3243124285},3097036.037007452,3102188.0959831569,3110982.6110576983,3105529.647957263,3095828.616299809,{"$f":"SUM(AV13,AV33,AV65,AV85)","v":3057927.740833418},3022615.9815949798]
[]
[null,null,null,null,null,"Per cent change"]
[null,null,null,null,null,"Residential usage",null,null,{"$f":"I108/H108*100-100","v":4.8279691550660431},-2.8809262182438289,-1.832829199565154,{"$f":"L108/K108*100-100","v":9.4503451596004595},0.62119943173328807,4.4085922700601685,-3.1283240188631112,2.5514811771277124,6.5856218683639725,-1.2143077155958935,-1.3738235877256813,{"$f":"T108/S108*100-100","v":-8.4108267389002833},1.7588707229048595,-2.1673585019968016,-3.4206506966972512,-4.556403522278103,-5.747664362298849,{"$f":"Z108/Y108*100-100","v":-5.7130893895611052},{"$f":"AA108/Z108*100-100","v":-5.6411205086549217},{"$f":"AB108/AA108*100-100","v":-6.160999499368458},{"$f":"AC108/AB108*100-100","v":-5.8615183420095462},{"$f":"AD108/AC108*100-100","v":-5.9094649868102493},{"$f":"AE108/AD108*100-100","v":-6.0002654943688327},{"$f":"AF108/AE108*100-100","v":-6.330317452166824},{"$f":"AG108/AF108*100-100","v":-6.4508060877218441},{"$f":"AH108/AG108*100-100","v":-6.5650893345302563},{"$f":"AI108/AH108*100-100","v":-7.2220343254236354},{"$f":"AJ108/AI108*100-100","v":-7.0921857966231983},{"$f":"AK108/AJ108*100-100","v":-7.255013814917092},{"$f":"AL108/AK108*100-100","v":-7.4516178395564623},{"$f":"AM108/AL108*100-100","v":-6.8810599770388023},{"$f":"AN108/AM108*100-100","v":-7.7467737542819179},null,{"$f":"AP108/AO108*100-100","v":{"$error":"#DIV/0!"}},204.91550015019953,-8.1250044089384943,0.39607457127767987,-2.5538958264787084,-3.7927831821205018,{"$f":"AV108/AU108*100-100","v":-4.9842824345051184},{"$f":"AW108/AV108*100-100","v":-5.7428756846962301}]
[null,null,null,null,null,"Residential customer numbers",null,null,{"$f":"I113/H113*100-100","v":3.16398979252412},1.8679827118601509,2.1456173017009093,2.1882835568305552,2.7126178759823176,1.9624436292571943,2.5480551297363547,2.9074479219170399,3.4779599295111154,2.2667354876760442,1.7358198774245324,{"$f":"T113/S113*100-100","v":2.756489599293019},1.7566679851492211,0.34177536561912802,7.9623466462805936E-3,-0.53791164837221572,-0.687242300105396,{"$f":"Z113/Y113*100-100","v":-1.3355279021189119},{"$f":"AA113/Z113*100-100","v":-1.0953819518108645},{"$f":"AB113/AA113*100-100","v":-1.1153018362616081},{"$f":"AC113/AB113*100-100","v":-0.86003945866607978},{"$f":"AD113/AC113*100-100","v":-1.4237029369674019},{"$f":"AE113/AD113*100-100","v":-1.1769193935985811},{"$f":"AF113/AE113*100-100","v":-1.2007379657260913},{"$f":"AG113/AF113*100-100","v":-0.95447521458291362},{"$f":"AH113/AG113*100-100","v":-1.5025394370182852},{"$f":"AI113/AH113*100-100","v":-1.2582104002599124},{"$f":"AJ113/AI113*100-100","v":-1.2844968330707047},{"$f":"AK113/AJ113*100-100","v":-1.0598109376697522},{"$f":"AL113/AK113*100-100","v":-1.618688625476409},{"$f":"AM113/AL113*100-100","v":-1.3467156871102901},{"$f":"AN113/AM113*100-100","v":-1.3664604328662904},null,{"$f":"AP113/AO113*100-100","v":{"$error":"#DIV/0!"}},102.20994475138122,1.8298947366707665,1.0445013745683269,0.31138775444929934,8.2610984978970237E-3,{"$f":"AV113/AU113*100-100","v":-1.0188640915064866},{"$f":"AW113/AV113*100-100","v":-1.0116447003254905}]
[null,null,null,null,null,"Commercial usage",null,null,{"$f":"I109/H109*100-100","v":0.68721563780060535},-2.1743874094735816,-0.43834565104826595,7.7336765757144832,-0.75967993618829155,-2.605093306821388,0.83788089233227936,2.9115159945598919,-11.947406200285798,7.501360088867898,5.9378110430443627,{"$f":"T109/S109*100-100","v":-2.2620384814477177},2.0389597202081831,-1.8713740767897349,-3.3782405514297835,-4.4506547764424482,-5.7313078796201893,{"$f":"Z109/Y109*100-100","v":-5.6695155581677739},{"$f":"AA109/Z109*100-100","v":-6.0540356023227133},{"$f":"AB109/AA109*100-100","v":-5.6571980105264146},{"$f":"AC109/AB109*100-100","v":-5.8345801632261072},{"$f":"AD109/AC109*100-100","v":-5.8770302780891939},{"$f":"AE109/AD109*100-100","v":-5.9687333471318027},{"$f":"AF109/AE109*100-100","v":-6.2707845378115081},{"$f":"AG109/AF109*100-100","v":-6.4358706537608725},{"$f":"AH109/AG109*100-100","v":-6.6707151174383199},{"$f":"AI109/AH109*100-100","v":-7.030292832357361},{"$f":"AJ109/AI109*100-100","v":-7.0512005877627502},{"$f":"AK109/AJ109*100-100","v":-7.1992055483835742},{"$f":"AL109/AK109*100-100","v":-7.3906565403097346},{"$f":"AM109/AL109*100-100","v":-7.3804909804683518},{"$f":"AN109/AM109*100-100","v":-7.698815019566922},null,{"$f":"AP109/AO109*100-100","v":{"$error":"#DIV/0!"}},143.12622350535258,-2.7912159795387481,0.27752597161807557,-2.4851845241332597,-3.8317399792473452,{"$f":"AV109/AU109*100-100","v":-5.0119080931550002},{"$f":"AW109/AV109*100-100","v":-5.7158842649363493}]
[null,null,null,null,null,"Commercial customer numbers",null,null,{"$f":"I114/H114*100-100","v":1.2871194646760102},0.72383472774242819,0.91627449657501359,0.32966253004104829,-0.19516049967936056,-0.54243523540597494,4.5980208261696021E-2,0.29944490100723442,-0.14477046628606161,2.0760000250433137,0.61713654088133296,{"$f":"T114/S114*100-100","v":0.34896225214653498},0.8077151058338643,-0.23730152411131655,-0.38650695927331924,-0.78376192540338252,-0.85396476496227081,{"$f":"Z114/Y114*100-100","v":-1.4549931183781553},{"$f":"AA114/Z114*100-100","v":-1.2083535425611984},{"$f":"AB114/AA114*100-100","v":-1.2269486624850714},{"$f":"AC114/AB114*100-100","v":-0.97314879953198385},{"$f":"AD114/AC114*100-100","v":-1.5339373220681978},{"$f":"AE114/AD114*100-100","v":-1.2851694871790187},{"$f":"AF114/AE114*100-100","v":-1.3067109479331833},{"$f":"AG114/AF114*100-100","v":-1.0584733593427842},{"$f":"AH114/AG114*100-100","v":-1.6124013706702698},{"$f":"AI114/AH114*100-100","v":-1.3661167741988294},{"$f":"AJ114/AI114*100-100","v":-1.3900909580183338},{"$f":"AK114/AJ114*100-100","v":-1.1538716509516149},{"$f":"AL114/AK114*100-100","v":-1.7143284339942255},{"$f":"AM114/AL114*100-100","v":-1.4557790460855102},{"$f":"AN114/AM114*100-100","v":-1.4779673768620825},null,{"$f":"AP114/AO114*100-100","v":{"$error":"#DIV/0!"}},102.20994475138122,0.16635450521536654,0.28349393403736656,-0.17528105367908609,-0.31237929619622662,{"$f":"AV114/AU114*100-100","v":-1.2242562545884965},{"$f":"AW114/AV114*100-100","v":-1.1547610745312795}]

{"sheet":"C - MHQ","index":15,"n_rows":89,"n_cols":37,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,"Year start","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01"]
[null,null,null,"Year end","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31"]
[null,"Tariff","Region ","Block",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"'C - tariff volumes'!U1","v":2024},{"$f":"'C - tariff volumes'!V1","v":2025},{"$f":"'C - tariff volumes'!W1","v":2026},{"$f":"'C - tariff volumes'!X1","v":2027},{"$f":"'C - tariff volumes'!Y1","v":2028},{"$f":"'C - tariff volumes'!Z1","v":2029},{"$f":"'C - tariff volumes'!AA1","v":2030},{"$f":"'C - tariff volumes'!AB1","v":2031},{"$f":"'C - tariff volumes'!AC1","v":2032},{"$f":"'C - tariff volumes'!AD1","v":2033},{"$f":"'C - tariff volumes'!AE1","v":2034},{"$f":"'C - tariff volumes'!AF1","v":2035},{"$f":"'C - tariff volumes'!AG1","v":2036},{"$f":"'C - tariff volumes'!AH1","v":2037},{"$f":"'C - tariff volumes'!AI1","v":2038},{"$f":"'C - tariff volumes'!AJ1","v":2039},{"$f":"'C - tariff volumes'!AK1","v":2040},{"$f":"'C - tariff volumes'!AL1","v":2041},{"$f":"'C - tariff volumes'!AM1","v":2042},{"$f":"'C - tariff volumes'!AN1","v":2043}]
["Tariff D- All"]
[null,"D",null,"BLOCK1_MHQ_GJ_ANNUALISE",2172.4016666666371,2118.9891666666422,2067.9849999999806,2003.6241666666424,1957.1191666666509,1950.1232333333166,1940.9374999999886,2009.2633333333131,2000.8824999999792,1979.8708333333147,1939.3749999999845,1953.350833333312,1735.8858333333249,{"$f":"$Q5*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":1769.4708894282544},{"$f":"$Q5*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":1769.1672270765828},{"$f":"$Q5*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":1728.689035598697},{"$f":"$Q5*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":1740.6836984897434},{"$f":"$Q5*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":1734.7015501618039},{"$f":"$Q5*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":1723.9215366774456},{"$f":"$Q5*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":1730.3591785328933},{"$f":"$Q5*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":1693.1605404530665},{"$f":"$Q5*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":1696.9259536137997},{"$f":"$Q5*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":1713.1111569579205},{"$f":"$Q5*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":1725.105819848967},{"$f":"$Q5*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":1745.5422961164961},{"$f":"$Q5*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":1722.5550560949214},{"$f":"$Q5*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":1729.4785577130444},{"$f":"$Q5*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":1743.5077583602933},{"$f":"$Q5*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":1761.2112734627747},{"$f":"$Q5*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":1795.4947529665501},{"$f":"$Q5*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":1768.5599023732386},{"$f":"$Q5*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":1764.8248554476722},{"$f":"$Q5*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":1771.7483570657951}]
[null,"D",null,"BLOCK2_MHQ_GJ_ANNUALISE",2797.3749999999905,2626.2349999999865,2516.023766666658,2348.9916666666545,2301.5817083333213,2345.5988333333235,2339.3354999999924,2399.6574999999993,2335.6749999999984,2306.8858333333287,2337.4474999999925,2419.3658333333274,2208.9333333333243,{"$f":"$Q6*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":2251.6706772792118},{"$f":"$Q6*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":2251.2842636811479},{"$f":"$Q6*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":2199.7753310592057},{"$f":"$Q6*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":2215.0386681827367},{"$f":"$Q6*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":2207.4263203008745},{"$f":"$Q6*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":2193.7086375695994},{"$f":"$Q6*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":2201.9006058485579},{"$f":"$Q6*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":2154.5649400857083},{"$f":"$Q6*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":2159.3564687017024},{"$f":"$Q6*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":2179.9523134785181},{"$f":"$Q6*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":2195.2156506020497},{"$f":"$Q6*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":2221.221285751762},{"$f":"$Q6*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":2191.9697763783111},{"$f":"$Q6*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":2200.780006414172},{"$f":"$Q6*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":2218.6323146447326},{"$f":"$Q6*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":2241.1602274118691},{"$f":"$Q6*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":2284.7863226333038},{"$f":"$Q6*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":2250.5114364850197},{"$f":"$Q6*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":2245.7585492288313},{"$f":"$Q6*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":2254.5687792646922}]
[null,"D",null,"BLOCK3_MHQ_GJ_ANNUALISE",4874.6866666666629,5135.8533333333162,5000.9974999999895,4310.3274999999985,3947.1824999999985,3709.8274999999976,4277.7183333333278,4254.1849999999959,3916.8933333333316,3768.5683333333236,3564.3233333333324,3710.5724999999948,2508.1600000000017,{"$f":"$Q7*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":2556.6866327298189},{"$f":"$Q7*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":2556.247874748537},{"$f":"$Q7*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":2497.7614358436122},{"$f":"$Q7*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":2515.0923761042613},{"$f":"$Q7*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":2506.4488438730009},{"$f":"$Q7*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":2490.8729355374808},{"$f":"$Q7*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":2500.1746047406646},{"$f":"$Q7*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":2446.4267520335889},{"$f":"$Q7*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":2451.8673510014887},{"$f":"$Q7*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":2475.2531514038328},{"$f":"$Q7*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":2492.584091664482},{"$f":"$Q7*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":2522.1125038047771},{"$f":"$Q7*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":2488.8985246217107},{"$f":"$Q7*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":2498.9022065949462},{"$f":"$Q7*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":2519.1728253301862},{"$f":"$Q7*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":2544.7524156389418},{"$f":"$Q7*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":2594.2881917257082},{"$f":"$Q7*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":2555.3703587859723},{"$f":"$Q7*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":2549.9736356162007},{"$f":"$Q7*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":2559.9773175894356}]
["Tariff M- Central"]
[null,"M","C","BLOCK1_MHQ_GJ_ANNUALISE",36.825833333333314,53.419999999999924,55.739333333333285,77.929666666666634,109.14983333333331,131.89199999999988,149.13416666666674,168.14416666666668,164.04666666666657,179.72833333333341,188.09833333333347,196.53833333333353,173.49666666666681,{"$f":"$Q9*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":176.85339391819016},{"$f":"$Q9*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":176.82304376220898},{"$f":"$Q9*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":172.77736796991181},{"$f":"$Q9*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":173.97619913117015},{"$f":"$Q9*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":173.37830105834004},{"$f":"$Q9*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":172.30087052100657},{"$f":"$Q9*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":172.94429382780851},{"$f":"$Q9*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":169.22639972010862},{"$f":"$Q9*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":169.60274165427577},{"$f":"$Q9*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":171.22040496807503},{"$f":"$Q9*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":172.41923612933337},{"$f":"$Q9*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":174.46180162686971},{"$f":"$Q9*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":172.16429481909108},{"$f":"$Q9*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":172.85627837546298},{"$f":"$Q9*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":174.25845558179552},{"$f":"$Q9*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":176.02786967550091},{"$f":"$Q9*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":179.4544022857811},{"$f":"$Q9*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":176.76234345024653},{"$f":"$Q9*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":176.38903653167748},{"$f":"$Q9*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":177.08102008804937}]
[null,"M","C","BLOCK2_MHQ_GJ_ANNUALISE",7.5774999999999944,10.789999999999994,10.797499999999994,11.895833333333321,32.23833333333328,50.516666666666566,77.663333333333298,105.99083333333328,67.460833333333213,55.619166666666608,57.830833333333203,57.119166666666587,43.187499999999943,{"$f":"$Q10*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":44.023070279016821},{"$f":"$Q10*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":44.015515394034757},{"$f":"$Q10*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":43.008449225924899},{"$f":"$Q10*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":43.306867182716637},{"$f":"$Q10*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":43.158035948569875},{"$f":"$Q10*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":42.889837531706405},{"$f":"$Q10*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":43.050001093326273},{"$f":"$Q10*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":42.124527683022777},{"$f":"$Q10*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":42.21820825680043},{"$f":"$Q10*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":42.620883626344735},{"$f":"$Q10*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":42.91930158313648},{"$f":"$Q10*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":43.427745342429745},{"$f":"$Q10*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":42.855840549287095},{"$f":"$Q10*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":43.028091926878282},{"$f":"$Q10*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":43.377127613049886},{"$f":"$Q10*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":43.817577407504537},{"$f":"$Q10*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":44.670523921980177},{"$f":"$Q10*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":44.000405624070616},{"$f":"$Q10*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":43.907480538791162},{"$f":"$Q10*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":44.079731916382343}]
[null,"M","C","BLOCK3_MHQ_GJ_ANNUALISE",0,0,0,0,0,0,0,68.666666666666643,0,0,0,0,0,{"$f":"$Q11*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q11*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":0}]
["Tariff M- West"]
[null,"M","W","BLOCK1_MHQ_GJ_ANNUALISE",22.049999999999983,29.759166666666633,29.894999999999968,29.102499999999971,27.407499999999974,27.089499999999976,27.350749999999987,26.347499999999986,34.479999999999983,49.809166666666705,56.942500000000017,65.266666666666666,58.290833333333318,{"$f":"$Q13*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":59.418615396950329},{"$f":"$Q13*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":59.408418452433004},{"$f":"$Q13*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":58.049165748272529},{"$f":"$Q13*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":58.451945056707174},{"$f":"$Q13*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":58.251065249715715},{"$f":"$Q13*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":57.889073719350399},{"$f":"$Q13*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":58.105248943117857},{"$f":"$Q13*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":56.856123239744591},{"$f":"$Q13*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":56.982565351759511},{"$f":"$Q13*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":57.526062494533356},{"$f":"$Q13*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":57.928841802968009},{"$f":"$Q13*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":58.615096168984493},{"$f":"$Q13*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":57.843187469022403},{"$f":"$Q13*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":58.075677804017594},{"$f":"$Q13*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":58.54677664071837},{"$f":"$Q13*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":59.141258506078884},{"$f":"$Q13*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":60.292493542085765},{"$f":"$Q13*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":59.388024563398339},{"$f":"$Q13*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":59.262602145835146},{"$f":"$Q13*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":59.49509248083033}]
[null,"M","W","BLOCK2_MHQ_GJ_ANNUALISE",22.374999999999954,23.831666666666617,25.785833333333294,25.386666666666613,26.571666666666619,26.374999999999943,28.719999999999914,25.44249999999996,29.368333333333293,33.03499999999994,35.864166666666648,34.309166666666613,27.502499999999969,{"$f":"$Q14*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":28.034604696929907},{"$f":"$Q14*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":28.029793623720781},{"$f":"$Q14*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":27.388477564943553},{"$f":"$Q14*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":27.578514956704247},{"$f":"$Q14*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":27.483736814484356},{"$f":"$Q14*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":27.312943715560188},{"$f":"$Q14*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":27.414938467593775},{"$f":"$Q14*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":26.825581999475176},{"$f":"$Q14*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":26.885239307268403},{"$f":"$Q14*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":27.141669509315111},{"$f":"$Q14*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":27.331706901075805},{"$f":"$Q14*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":27.655492128050348},{"$f":"$Q14*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":27.291293886119099},{"$f":"$Q14*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":27.400986355287298},{"$f":"$Q14*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":27.623257937549166},{"$f":"$Q14*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":27.903743505641536},{"$f":"$Q14*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":28.446913670952476},{"$f":"$Q14*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":28.020171477302515},{"$f":"$Q14*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":27.9609952768302},{"$f":"$Q14*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":28.070687745998395}]
[null,"M","W","BLOCK3_MHQ_GJ_ANNUALISE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q15*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q15*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":0}]
["Tariff D- Adjoing Central and Adjoing West"]
[null,"D","AW AC","BLOCK1_MHQ_GJ_ANNUALISE",14.999999999999995,19.999999999999993,39.999999999999964,39.999999999999964,39.999999999999964,39.999999999999964,40.8333333333333,28.333333333333314,20.095833333333324,27.804999999999982,22.496666666666652,22.824999999999989,21.005833333333317,{"$f":"$Q17*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":21.412243753462182},{"$f":"$Q17*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":21.408569156535162},{"$f":"$Q17*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":20.918745386162847},{"$f":"$Q17*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":21.063891964780296},{"$f":"$Q17*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":20.991502405317924},{"$f":"$Q17*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":20.861054214408568},{"$f":"$Q17*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":20.938955669261478},{"$f":"$Q17*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":20.488817545701028},{"$f":"$Q17*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":20.534382547596124},{"$f":"$Q17*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":20.730238563806509},{"$f":"$Q17*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":20.875385142423966},{"$f":"$Q17*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":21.12268551561268},{"$f":"$Q17*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":20.844518528236957},{"$f":"$Q17*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":20.928299338173108},{"$f":"$Q17*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":21.098065716201621},{"$f":"$Q17*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":21.312294717047131},{"$f":"$Q17*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":21.727156710108151},{"$f":"$Q17*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":21.401219962681115},{"$f":"$Q17*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":21.356022420478716},{"$f":"$Q17*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":21.439803230414864}]
[null,"D","AW AC","BLOCK2_MHQ_GJ_ANNUALISE",9.4058333333333213,22.062499999999961,33.787499999999945,64.958333333333314,71.534999999999954,65.632499999999837,66.958333333333314,40.252499999999969,25.590833333333322,26.436666666666635,23.732499999999952,24.704999999999952,20.296666666666617,{"$f":"$Q18*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":20.689356482696237},{"$f":"$Q18*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":20.685805941864146},{"$f":"$Q18*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":20.212518848945983},{"$f":"$Q18*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":20.352765211813704},{"$f":"$Q18*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":20.282819557421448},{"$f":"$Q18*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":20.156775357882104},{"$f":"$Q18*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":20.232046823522502},{"$f":"$Q18*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":19.797105571590961},{"$f":"$Q18*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":19.84113227790893},{"$f":"$Q18*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":20.030376104259553},{"$f":"$Q18*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":20.170622467127274},{"$f":"$Q18*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":20.409573865127211},{"$f":"$Q18*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":20.140797924137679},{"$f":"$Q18*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":20.221750255109431},{"$f":"$Q18*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":20.385785241552181},{"$f":"$Q18*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":20.592781772063276},{"$f":"$Q18*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":20.993637832006716},{"$f":"$Q18*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":20.678704860199957},{"$f":"$Q18*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":20.635033207965197},{"$f":"$Q18*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":20.715985538936945}]
[null,"D","AW AC","BLOCK3_MHQ_GJ_ANNUALISE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q19*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q19*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":0}]
["Tariff M- Central"]
[null,"M","C","BLOCK1_MHQ_GJ_ANNUALISE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q21*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q21*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":0}]
[null,"M","C","BLOCK2_MHQ_GJ_ANNUALISE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q22*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q22*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":0}]
[null,"M","C","BLOCK3_MHQ_GJ_ANNUALISE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q23*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q23*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":0}]
["Tariff M- West"]
[null,"M","W","BLOCK1_MHQ_GJ_ANNUALISE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q25*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q25*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":0}]
[null,"M","W","BLOCK2_MHQ_GJ_ANNUALISE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q26*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q26*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":0}]
[null,"M","W","BLOCK3_MHQ_GJ_ANNUALISE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q27*('I - drivers'!AC$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AD$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AE$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AF$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AG$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AH$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AI$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AJ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AK$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AL$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AM$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AN$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AO$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AP$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AQ$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AR$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AS$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AT$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AU$6/'I - drivers'!$AB$6)","v":0},{"$f":"$Q27*('I - drivers'!AV$6/'I - drivers'!$AB$6)","v":0}]
[]
[null,null,"MHQ",null,{"$f":"SUM(E5:E27)","v":9957.6974999999547},10040.940833333279,9781.0114333332949,8912.2163333332992,8512.785708333302,8347.0552333333035,8948.6512499999772,9126.2833333333092,8594.4933333333083,8427.7583333333005,8226.1108333333086,8484.0524999999689,6796.7591666666503,6928.2594839645299,6927.0705118370643,6768.5805272456773,6815.5449262806333,6792.1221753695281,{"$f":"SUM(W5:W27)","v":6749.913664844441},6775.1198739467463,6629.470788332007,6644.2140427126005,6707.5862571066054,6754.5506561415623,6834.5684803201102,6744.5632902708376,6771.6718547770915,6826.6023670660798,6895.9194420974218,7030.1543952884758,6924.6925675821294,6910.0682104142825,6937.1767749205364]
[null,null,"Usage (PJ)",null,{"$f":"M51/10^6","v":37.706487509999995},38.053569150000058,49.604797429999913,32.619440969999964,30.538691420000028,28.574981570000158,28.547052650000012,27.216730180000006,28.482133829999995,30.395189050000035,29.887601510000028,26.202996750000008,23.755832249999948]
[]
[null,null,"MHQ index",null,{"$f":"E29/$P29","v":1.1736958841308434},{"$f":"F29/$P29","v":1.1835076260234501},1.1528702154227983,1.0504669004975313,1.0033867315570399,0.98385237872270759,1.0547614185555794,1.0756985925456428,1.0130174622721086,0.99336470788380093,0.96959687995015809,1,0.80112177130760043,0.81662147705528165,0.81648133505032994,0.79780040579024025,0.80333601498584062,0.80057521748828797,0.79560017631249524,0.79857118681747563,0.78140379121086667,0.78314155207227032,0.79061112093620711,0.79614673013180759,0.80557828706507129,0.79496953729021158,0.79816477500311511,0.80463933563189349,0.81280961452058986,0.82863164687966062,0.81620105104042617,0.81447730437951771,0.81767254209242124]
[null,null,"Usage index",null,{"$f":"E30/$P30","v":1.4390143184672182},1.4522601942466771,1.8930963470809841,1.2448744424623857,1.1654656034714814,1.0905234177079441,1.0894575503086303,1.0386876905596685,1.0869800161311698,1.1599890401848798,1.1406176856469679,1,0.90660745702683576]
[]
[null,null,"Total tariff D"]
[null,null,null,{"$f":"D23","v":"BLOCK3_MHQ_GJ_ANNUALISE"},{"$f":"E7+E19","v":4874.6866666666629},5135.8533333333162,5000.9974999999895,4310.3274999999985,3947.1824999999985,3709.8274999999976,4277.7183333333278,4254.1849999999959,3916.8933333333316,3768.5683333333236,3564.3233333333324,3710.5724999999948,2508.1600000000017,2556.6866327298189,2556.247874748537,2497.7614358436122,2515.0923761042613,2506.4488438730009,2490.8729355374808,2500.1746047406646,2446.4267520335889,2451.8673510014887,2475.2531514038328,2492.584091664482,2522.1125038047771,2488.8985246217107,2498.9022065949462,2519.1728253301862,2544.7524156389418,2594.2881917257082,2555.3703587859723,2549.9736356162007,2559.9773175894356]
[null,null,"Total tariff M"]
[null,null,null,{"$f":"D38","v":"BLOCK2_MHQ_GJ_ANNUALISE"},{"$f":"E10+E14+E22+E26","v":29.952499999999947},34.621666666666613,36.583333333333286,37.282499999999935,58.809999999999903,76.891666666666509,106.38333333333321,131.43333333333325,96.829166666666509,88.654166666666555,93.694999999999851,91.4283333333332,70.689999999999912,72.057674975946725,72.045309017755542,70.396926790868449,70.885382139420884,70.641772763054234,70.202781247266586,70.464939560920044,68.950109682497953,69.10344756406883,69.762553135659843,70.251008484212292,71.0832374704801,70.147134435406201,70.429078282165577,71.000385550599049,71.721320913146073,73.117437592932646,72.020577101373135,71.868475815621366,72.150419662380742]
[null,null,null,{"$f":"D39","v":"BLOCK3_MHQ_GJ_ANNUALISE"},{"$f":"E11+E15+E23+E27","v":0},0,0,0,0,0,0,68.666666666666643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Usage inputs from Tariff D billing data"]
[null,null,"Source: Tariff_D_billing_20231220"]
[null,null,null,"2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","Grand Total"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: 2023 only goes until end of November"]
[null,null,null,null,{"$f":"E3","v":2011},{"$f":"F3","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"AA3","v":2033},2034,2035,2036,2037,2038,2039,{"$f":"AH3","v":2040},2041,2042,2043]
[]
[null,null,null,"Calendar year","MHQ index"]
[null,null,null,2012,1.4773130233269218]
[null,null,null,2013,1.4390698851450134]
[null,null,null,2016,1.2280934234465406]
[null,null,null,2017,1.3166056101982915]
[null,null,null,2019,1.2644987298480848]
[null,null,null,2020,1.2399671853411489]
[null,null,null,2022,1.2482496866459991]
[null,null,null,2023,1]
[null,null,null,2026,0.99585410653371831]
[null,null,null,2027,1.0027639289775212]
[null,null,null,2029,0.99310767077757389]
[null,null,null,2030,0.99681623370943762]
[null,null,null,2032,0.9775561969736728]
[null,null,null,2033,0.98688008396746263]
[null,null,null,2036,0.99232047581562155]
[null,null,null,2037,0.99630893028951284]
[null,null,null,2038,1.004390798565556]
[null,null,null,2039,1.0145893466281817]
[null,null,null,2040,1.0343391935624946]
[null,null,null,2041,1.0188227062013471]
[null,null,null,2042,1.0166710399720109]
[null,null,null,2043,1.0206594944459024]

{"sheet":"I - drivers","index":16,"n_rows":33,"n_cols":55,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Res","Cla","Blo","Reg","New","Code",null,{"$f":"I1-1","v":2003},2004,2005,2006,2007,2008,2009,{"$f":"P1-1","v":2010},2011,{"$f":"'C - u_exist'!J1","v":2012},{"$f":"'C - u_exist'!K1","v":2013},{"$f":"'C - u_exist'!L1","v":2014},{"$f":"'C - u_exist'!M1","v":2015},{"$f":"'C - u_exist'!N1","v":2016},{"$f":"'C - u_exist'!O1","v":2017},{"$f":"'C - u_exist'!P1","v":2018},{"$f":"'C - u_exist'!Q1","v":2019},{"$f":"'C - u_exist'!R1","v":2020},{"$f":"'C - u_exist'!S1","v":2021},{"$f":"'C - u_exist'!T1","v":2022},2023,2024,2025,2026,2027,2028,{"$f":"AG1+1","v":2029},{"$f":"AH1+1","v":2030},{"$f":"AI1+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,"EDD",{"$f":"TRANSPOSE('I - hist driv'!$B$11:$B$31)","v":1924.3856684017605},1881.3257762568912,1642.3834398577576,1907.3201912528798,1653.7074950944204,1857.5346636897991,1764.8322580604324,1858.2401169469006,1700.6125263160036,1862.7630576881165,1680.5293649462958,1606.5045950755084,1807.3154080729541,1702.8628292966944,1793.2733756831767,1749.4335589774189,1738.864850291546,1868.3086142908651,1877.0372417114413,1871.9949077713406,1657.2189558151645,{"$f":"OFFSET('I - hist driv'!$D$32,AC$1-2024,)","v":1700.8842836531182},{"$f":"OFFSET('I - hist driv'!$D$32,AD$1-2024,)","v":1692.7600249200036},{"$f":"OFFSET('I - hist driv'!$D$32,AE$1-2024,)","v":1684.635766186889},{"$f":"OFFSET('I - hist driv'!$D$32,AF$1-2024,)","v":1676.5115074537744},{"$f":"OFFSET('I - hist driv'!$D$32,AG$1-2024,)","v":1668.3872487206597},{"$f":"OFFSET('I - hist driv'!$D$32,AH$1-2024,)","v":1660.2629899875451},{"$f":"OFFSET('I - hist driv'!$D$32,AI$1-2024,)","v":1652.1387312544305},{"$f":"OFFSET('I - hist driv'!$D$32,AJ$1-2024,)","v":1644.0144725213158},{"$f":"OFFSET('I - hist driv'!$D$32,AK$1-2024,)","v":1635.8902137882012},{"$f":"OFFSET('I - hist driv'!$D$32,AL$1-2024,)","v":1627.7659550550866},{"$f":"OFFSET('I - hist driv'!$D$32,AM$1-2024,)","v":1619.6416963219719},{"$f":"OFFSET('I - hist driv'!$D$32,AN$1-2024,)","v":1611.5174375888573},{"$f":"OFFSET('I - hist driv'!$D$32,AO$1-2024,)","v":1603.3931788557427},{"$f":"OFFSET('I - hist driv'!$D$32,AP$1-2024,)","v":1595.2689201226281},{"$f":"OFFSET('I - hist driv'!$D$32,AQ$1-2024,)","v":1587.1446613895134},{"$f":"OFFSET('I - hist driv'!$D$32,AR$1-2024,)","v":1579.0204026563988},{"$f":"OFFSET('I - hist driv'!$D$32,AS$1-2024,)","v":1570.8961439232842},{"$f":"OFFSET('I - hist driv'!$D$32,AT$1-2024,)","v":1562.7718851901695},{"$f":"OFFSET('I - hist driv'!$D$32,AU$1-2024,)","v":1554.6476264570549},{"$f":"OFFSET('I - hist driv'!$D$32,AV$1-2024,)","v":1546.5233677239403},{"$f":"OFFSET('I - hist driv'!$D$32,AW$1-2024,)","v":1538.3991089908257},{"$f":"OFFSET('I - hist driv'!$D$32,AX$1-2024,)","v":1530.274850257711},{"$f":"OFFSET('I - hist driv'!$D$32,AY$1-2024,)","v":1522.1505915245964},{"$f":"OFFSET('I - hist driv'!$D$32,AZ$1-2024,)","v":1514.0263327914818},{"$f":"OFFSET('I - hist driv'!$D$32,BA$1-2024,)","v":1505.9020740583671},{"$f":"OFFSET('I - hist driv'!$D$32,BB$1-2024,)","v":1497.7778153252525},{"$f":"OFFSET('I - hist driv'!$D$32,BC$1-2024,)","v":1489.6535565921379}]
[null,null,null,null,null,null,"Gas price",{"$f":"TRANSPOSE('I - hist driv'!$K$2:$K$22)","v":102.37309136420525},106.91782208588955,109.19793351302785,109.56701479547432,111.53335222442618,114.92806635844438,124.12874765352643,130.92805830296717,133.08621036738802,148.87095815795988,160.47170130497824,157.6266761095373,160.15680018630644,168.57911886186324,178.08732331164461,191.02383146807108,188.47556179775282,183.47069995731968,180.72853566958696,199.07323281770115,237.99778645833328,{"$f":"'I - AEMO'!AQ$96/'I - AEMO'!$AP$96*$AB$3","v":234.54101561597352},{"$f":"'I - AEMO'!AR$96/'I - AEMO'!$AP$96*$AB$3","v":235.59326228214704},{"$f":"'I - AEMO'!AS$96/'I - AEMO'!$AP$96*$AB$3","v":230.54895552880083},{"$f":"'I - AEMO'!AT$96/'I - AEMO'!$AP$96*$AB$3","v":224.32346828433188},{"$f":"'I - AEMO'!AU$96/'I - AEMO'!$AP$96*$AB$3","v":222.43406834716086},{"$f":"'I - AEMO'!AV$96/'I - AEMO'!$AP$96*$AB$3","v":221.64702206026689},{"$f":"'I - AEMO'!AW$96/'I - AEMO'!$AP$96*$AB$3","v":221.70018434827912},{"$f":"'I - AEMO'!AX$96/'I - AEMO'!$AP$96*$AB$3","v":221.48936837857539},{"$f":"'I - AEMO'!AY$96/'I - AEMO'!$AP$96*$AB$3","v":221.19667026411713},{"$f":"'I - AEMO'!AZ$96/'I - AEMO'!$AP$96*$AB$3","v":222.07354248592841},{"$f":"'I - AEMO'!BA$96/'I - AEMO'!$AP$96*$AB$3","v":222.54344822709413},{"$f":"'I - AEMO'!BB$96/'I - AEMO'!$AP$96*$AB$3","v":224.42673755644762},{"$f":"'I - AEMO'!BC$96/'I - AEMO'!$AP$96*$AB$3","v":223.81689889626114},{"$f":"'I - AEMO'!BD$96/'I - AEMO'!$AP$96*$AB$3","v":223.9152796821229},{"$f":"'I - AEMO'!BE$96/'I - AEMO'!$AP$96*$AB$3","v":225.15878837298411},{"$f":"'I - AEMO'!BF$96/'I - AEMO'!$AP$96*$AB$3","v":225.8663967582506},{"$f":"'I - AEMO'!BG$96/'I - AEMO'!$AP$96*$AB$3","v":227.41176947529632},{"$f":"'I - AEMO'!BH$96/'I - AEMO'!$AP$96*$AB$3","v":229.21073241676834},{"$f":"'I - AEMO'!BI$96/'I - AEMO'!$AP$96*$AB$3","v":231.08607795595907},{"$f":"'I - AEMO'!BJ$96/'I - AEMO'!$AP$96*$AB$3","v":232.7939928409503},{"$f":"'I - AEMO'!BK$96/'I - AEMO'!$AP$96*$AB$3","v":233.59937095129678},{"$f":"'I - AEMO'!BL$96/'I - AEMO'!$AP$96*$AB$3","v":235.38427949478856},{"$f":"'I - AEMO'!BM$96/'I - AEMO'!$AP$96*$AB$3","v":236.93576281965179},{"$f":"'I - AEMO'!BN$96/'I - AEMO'!$AP$96*$AB$3","v":237.28467852603103},{"$f":"'I - AEMO'!BO$96/'I - AEMO'!$AP$96*$AB$3","v":237.14413454622849},{"$f":"'I - AEMO'!BP$96/'I - AEMO'!$AP$96*$AB$3","v":238.3149270040615},{"$f":"'I - AEMO'!BQ$96/'I - AEMO'!$AP$96*$AB$3","v":237.80652443364551}]
[null,null,null,null,null,null,"Electricity price",{"$f":"TRANSPOSE('I - hist driv'!$J$2:$J$22)","v":95.431821026282861},91.763128834355811,89.836597783767601,87.021874093414567,87.04383678095779,97.23543649714442,105.69739876642534,123.38269130661114,132.43550578761952,149.6796731864323,164.97767037216045,158.14074598677999,156.6069166278528,151.74619091326298,161.5977563383442,177.31527320605662,167.12538893690584,169.35533504054629,147.88170629954109,142.01623262189153,144.75814732142854,{"$f":"'I - AEMO'!E66*'I - drivers'!$AB$4","v":147.53865007613825},{"$f":"'I - AEMO'!F66*'I - drivers'!$AB$4","v":134.40267895369834},{"$f":"'I - AEMO'!G66*'I - drivers'!$AB$4","v":128.32380833622003},{"$f":"'I - AEMO'!H66*'I - drivers'!$AB$4","v":110.41696393549313},{"$f":"'I - AEMO'!I66*'I - drivers'!$AB$4","v":105.5942145979768},{"$f":"'I - AEMO'!J66*'I - drivers'!$AB$4","v":100.79035282092478},{"$f":"'I - AEMO'!K66*'I - drivers'!$AB$4","v":97.547376040298431},{"$f":"'I - AEMO'!L66*'I - drivers'!$AB$4","v":97.243343606866858},{"$f":"'I - AEMO'!M66*'I - drivers'!$AB$4","v":96.182014178853734},{"$f":"'I - AEMO'!N66*'I - drivers'!$AB$4","v":95.716088902000976},{"$f":"'I - AEMO'!O66*'I - drivers'!$AB$4","v":94.552428493082886},{"$f":"'I - AEMO'!P66*'I - drivers'!$AB$4","v":96.220110836226965},{"$f":"'I - AEMO'!Q66*'I - drivers'!$AB$4","v":96.883913225332066},{"$f":"'I - AEMO'!R66*'I - drivers'!$AB$4","v":95.994345470506801},{"$f":"'I - AEMO'!S66*'I - drivers'!$AB$4","v":95.500159781825772},{"$f":"'I - AEMO'!T66*'I - drivers'!$AB$4","v":93.870002242964574},{"$f":"'I - AEMO'!U66*'I - drivers'!$AB$4","v":94.758492158285819},{"$f":"'I - AEMO'!V66*'I - drivers'!$AB$4","v":95.707214821973082},{"$f":"'I - AEMO'!W66*'I - drivers'!$AB$4","v":96.935176817566216},{"$f":"'I - AEMO'!X66*'I - drivers'!$AB$4","v":95.639870683599412},{"$f":"'I - AEMO'!Y66*'I - drivers'!$AB$4","v":96.413982765774705},{"$f":"'I - AEMO'!Z66*'I - drivers'!$AB$4","v":97.147180935496593},{"$f":"'I - AEMO'!AA66*'I - drivers'!$AB$4","v":97.930601864314653},{"$f":"'I - AEMO'!AB66*'I - drivers'!$AB$4","v":98.739689151799254},{"$f":"'I - AEMO'!AC66*'I - drivers'!$AB$4","v":99.562691065659919},{"$f":"'I - AEMO'!AD66*'I - drivers'!$AB$4","v":100.37713601379288},{"$f":"'I - AEMO'!AE66*'I - drivers'!$AB$4","v":101.12861556108379}]
[1,1,1,1,1,{"$f":"A5*10+D5","v":11},"Gas price / electricity price (ratio)",{"$f":"H3/H$4","v":1.0727353859883979},1.1651501364877161,1.2155172413793103,1.2590744101633393,1.2813469206911827,1.1819566044918157,1.1743784530386741,1.0611541774332469,1.0049133695371089,0.99459702836560093,0.97268740031897927,0.99674928890694836,1.0226674762193888,1.1109281745215063,1.1020408163265305,1.0773117736230418,1.1277494281189511,1.0833476247641916,1.2221155692071413,1.4017639331957212,1.6441063308849249,1.5896920264279031,1.7528911188095351,1.7966187141574044,2.0316032997917262,2.1064986296268424,2.1990896534916327,{"$f":"AI3/AI$4","v":2.2727437000118909},{"$f":"AJ3/AJ$4","v":2.2776815375045874},2.2997716584807049,2.32012762988361,2.3536513210062564,2.332430669701024,2.3101554370095378,2.3325882226148247,2.3576797032315868,2.406161620979177,2.3999091194425586,2.3949159197990229,2.3839238297451844,2.4340684609569476,2.422878551950252,2.4229656200840051,2.4194251675072143,2.4031337404884585,2.3818574207665391,2.3741953244343863,2.3515255609329033]
[null,null,null,null,null,null,"AEMO tariff D system demand",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I - AEMO'!AR40","v":73.004999999999995},{"$f":"'I - AEMO'!AS40","v":73.093000000000004},{"$f":"'I - AEMO'!AT40","v":70.218000000000004},{"$f":"'I - AEMO'!AU40","v":68.370999999999995},{"$f":"'I - AEMO'!AV40","v":65.316999999999993},{"$f":"'I - AEMO'!AW40","v":66.222999999999999},{"$f":"'I - AEMO'!AX40","v":66.471000000000004},{"$f":"'I - AEMO'!AY40","v":65.942999999999998},{"$f":"'I - AEMO'!AZ40","v":60.683},{"$f":"'I - AEMO'!BA40","v":57.164999999999999},{"$f":"'I - AEMO'!BB40","v":58.271000000000001},{"$f":"'I - AEMO'!BC40","v":58.261000000000003},{"$f":"'I - AEMO'!BD40","v":56.927999999999997},{"$f":"'I - AEMO'!BE40","v":57.323},{"$f":"'I - AEMO'!BF40","v":57.125999999999998},{"$f":"'I - AEMO'!BG40","v":56.771000000000001},{"$f":"'I - AEMO'!BH40","v":56.982999999999997},{"$f":"'I - AEMO'!BI40","v":55.758000000000003},{"$f":"'I - AEMO'!BJ40","v":55.881999999999998},{"$f":"'I - AEMO'!BK40","v":56.414999999999999},{"$f":"'I - AEMO'!BL40","v":56.81},{"$f":"'I - AEMO'!BM40","v":57.482999999999997},{"$f":"'I - AEMO'!BN40","v":56.725999999999999},{"$f":"'I - AEMO'!BO40","v":56.954000000000001},{"$f":"'I - AEMO'!BP40","v":57.415999999999997},{"$f":"'I - AEMO'!BQ40","v":57.999000000000002},{"$f":"'I - AEMO'!BR40","v":59.128},{"$f":"'I - AEMO'!BS40","v":58.241},{"$f":"'I - AEMO'!BT40","v":58.118000000000002},{"$f":"'I - AEMO'!BU40","v":58.345999999999997},{"$f":"'I - AEMO'!BV40","v":0},{"$f":"'I - AEMO'!BW40","v":0},{"$f":"'I - AEMO'!BX40","v":0},{"$f":"'I - AEMO'!BY40","v":0},{"$f":"'I - AEMO'!BZ40","v":0},{"$f":"'I - AEMO'!CA40","v":0},{"$f":"'I - AEMO'!CB40","v":0}]
[null,null,null,null,null,null,"Covid effect",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"EDD trend",{"$f":"OFFSET('I - hist driv'!$C$11,H$1-2003,)","v":1871.4937170485264},{"$f":"OFFSET('I - hist driv'!$C$11,I$1-2003,)","v":1863.369458315412},{"$f":"OFFSET('I - hist driv'!$C$11,J$1-2003,)","v":1855.2451995822976},{"$f":"OFFSET('I - hist driv'!$C$11,K$1-2003,)","v":1847.1209408491832},{"$f":"OFFSET('I - hist driv'!$C$11,L$1-2003,)","v":1838.9966821160688},{"$f":"OFFSET('I - hist driv'!$C$11,M$1-2003,)","v":1830.8724233829544},{"$f":"OFFSET('I - hist driv'!$C$11,N$1-2003,)","v":1822.7481646498381},{"$f":"OFFSET('I - hist driv'!$C$11,O$1-2003,)","v":1814.6239059167237},{"$f":"OFFSET('I - hist driv'!$C$11,P$1-2003,)","v":1806.4996471836093},{"$f":"OFFSET('I - hist driv'!$C$11,Q$1-2003,)","v":1798.3753884504949},{"$f":"OFFSET('I - hist driv'!$C$11,R$1-2003,)","v":1790.2511297173805},{"$f":"OFFSET('I - hist driv'!$C$11,S$1-2003,)","v":1782.1268709842661},{"$f":"OFFSET('I - hist driv'!$C$11,T$1-2003,)","v":1774.0026122511499},{"$f":"OFFSET('I - hist driv'!$C$11,U$1-2003,)","v":1765.8783535180355},{"$f":"OFFSET('I - hist driv'!$C$11,V$1-2003,)","v":1757.7540947849229},{"$f":"OFFSET('I - hist driv'!$C$11,W$1-2003,)","v":1749.6298360518049},{"$f":"OFFSET('I - hist driv'!$C$11,X$1-2003,)","v":1741.5055773186905},{"$f":"OFFSET('I - hist driv'!$C$11,Y$1-2003,)","v":1733.3813185855761},{"$f":"OFFSET('I - hist driv'!$C$11,Z$1-2003,)","v":1725.2570598524617},{"$f":"OFFSET('I - hist driv'!$C$11,AA$1-2003,)","v":1717.1328011193473},{"$f":"OFFSET('I - hist driv'!$C$11,AB$1-2003,)","v":1709.0085423862329},{"$f":"OFFSET('I - hist driv'!$D$32,AC$1-2024,)","v":1700.8842836531182},{"$f":"OFFSET('I - hist driv'!$D$32,AD$1-2024,)","v":1692.7600249200036},{"$f":"OFFSET('I - hist driv'!$D$32,AE$1-2024,)","v":1684.635766186889},{"$f":"OFFSET('I - hist driv'!$D$32,AF$1-2024,)","v":1676.5115074537744},{"$f":"OFFSET('I - hist driv'!$D$32,AG$1-2024,)","v":1668.3872487206597},{"$f":"OFFSET('I - hist driv'!$D$32,AH$1-2024,)","v":1660.2629899875451},{"$f":"OFFSET('I - hist driv'!$D$32,AI$1-2024,)","v":1652.1387312544305},{"$f":"OFFSET('I - hist driv'!$D$32,AJ$1-2024,)","v":1644.0144725213158},{"$f":"OFFSET('I - hist driv'!$D$32,AK$1-2024,)","v":1635.8902137882012},{"$f":"OFFSET('I - hist driv'!$D$32,AL$1-2024,)","v":1627.7659550550866},{"$f":"OFFSET('I - hist driv'!$D$32,AM$1-2024,)","v":1619.6416963219719},{"$f":"OFFSET('I - hist driv'!$D$32,AN$1-2024,)","v":1611.5174375888573},{"$f":"OFFSET('I - hist driv'!$D$32,AO$1-2024,)","v":1603.3931788557427},{"$f":"OFFSET('I - hist driv'!$D$32,AP$1-2024,)","v":1595.2689201226281},{"$f":"OFFSET('I - hist driv'!$D$32,AQ$1-2024,)","v":1587.1446613895134},{"$f":"OFFSET('I - hist driv'!$D$32,AR$1-2024,)","v":1579.0204026563988},{"$f":"OFFSET('I - hist driv'!$D$32,AS$1-2024,)","v":1570.8961439232842},{"$f":"OFFSET('I - hist driv'!$D$32,AT$1-2024,)","v":1562.7718851901695},{"$f":"OFFSET('I - hist driv'!$D$32,AU$1-2024,)","v":1554.6476264570549},{"$f":"OFFSET('I - hist driv'!$D$32,AV$1-2024,)","v":1546.5233677239403},{"$f":"OFFSET('I - hist driv'!$D$32,AW$1-2024,)","v":1538.3991089908257},{"$f":"OFFSET('I - hist driv'!$D$32,AX$1-2024,)","v":1530.274850257711},{"$f":"OFFSET('I - hist driv'!$D$32,AY$1-2024,)","v":1522.1505915245964},{"$f":"OFFSET('I - hist driv'!$D$32,AZ$1-2024,)","v":1514.0263327914818},{"$f":"OFFSET('I - hist driv'!$D$32,BA$1-2024,)","v":1505.9020740583671},{"$f":"OFFSET('I - hist driv'!$D$32,BB$1-2024,)","v":1497.7778153252525},{"$f":"OFFSET('I - hist driv'!$D$32,BC$1-2024,)","v":1489.6535565921379}]
[]
["Flat share"]
[1,null,null,1,1,null,"central",null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!H51/('O - CN sum'!H47+'O - CN sum'!H51)","v":0.13734835422363628},{"$f":"'O - CN sum'!I51/('O - CN sum'!I47+'O - CN sum'!I51)","v":0.14055492079777573},{"$f":"'O - CN sum'!J51/('O - CN sum'!J47+'O - CN sum'!J51)","v":0.14392012875532831},{"$f":"'O - CN sum'!K51/('O - CN sum'!K47+'O - CN sum'!K51)","v":0.14686591403667293},{"$f":"'O - CN sum'!L51/('O - CN sum'!L47+'O - CN sum'!L51)","v":0.1498331085143545},{"$f":"'O - CN sum'!M51/('O - CN sum'!M47+'O - CN sum'!M51)","v":0.15319971519591716},{"$f":"'O - CN sum'!N51/('O - CN sum'!N47+'O - CN sum'!N51)","v":0.15589145836262888},{"$f":"'O - CN sum'!O51/('O - CN sum'!O47+'O - CN sum'!O51)","v":0.15728165105427924},{"$f":"'O - CN sum'!P51/('O - CN sum'!P47+'O - CN sum'!P51)","v":0.15778078434821791},{"$f":"'O - CN sum'!Q51/('O - CN sum'!Q47+'O - CN sum'!Q51)","v":0.15745358912921259},{"$f":"'O - CN sum'!R51/('O - CN sum'!R47+'O - CN sum'!R51)","v":0.15611196734041169},{"$f":"'O - CN sum'!S51/('O - CN sum'!S47+'O - CN sum'!S51)","v":0.15428886505665115},{"$f":"'O - CN sum'!T51/('O - CN sum'!T47+'O - CN sum'!T51)","v":0.15262048002857156},{"$f":"'O - CN sum'!U51/('O - CN sum'!U47+'O - CN sum'!U51)","v":0.15123457471905841},{"$f":"'O - CN sum'!V51/('O - CN sum'!V47+'O - CN sum'!V51)","v":0.15088843307311875},{"$f":"'O - CN sum'!W51/('O - CN sum'!W47+'O - CN sum'!W51)","v":0.15060358725746079},{"$f":"'O - CN sum'!X51/('O - CN sum'!X47+'O - CN sum'!X51)","v":0.15066454384587155},{"$f":"'O - CN sum'!Y51/('O - CN sum'!Y47+'O - CN sum'!Y51)","v":0.150678911757163},{"$f":"'O - CN sum'!Z51/('O - CN sum'!Z47+'O - CN sum'!Z51)","v":0.1507243347647455},{"$f":"'O - CN sum'!AA51/('O - CN sum'!AA47+'O - CN sum'!AA51)","v":0.15176869173680385},{"$f":"'O - CN sum'!AB51/('O - CN sum'!AB47+'O - CN sum'!AB51)","v":0.15177688658157065},{"$f":"'O - CN sum'!AC51/('O - CN sum'!AC47+'O - CN sum'!AC51)","v":0.15177774846051978},{"$f":"'O - CN sum'!AD51/('O - CN sum'!AD47+'O - CN sum'!AD51)","v":0.15177484225629523},{"$f":"'O - CN sum'!AE51/('O - CN sum'!AE47+'O - CN sum'!AE51)","v":0.15176865566339043},{"$f":"'O - CN sum'!AF51/('O - CN sum'!AF47+'O - CN sum'!AF51)","v":0.1517606818808383},{"$f":"'O - CN sum'!AG51/('O - CN sum'!AG47+'O - CN sum'!AG51)","v":0.15175260391790849},{"$f":"'O - CN sum'!AH51/('O - CN sum'!AH47+'O - CN sum'!AH51)","v":0.15171951760769786},{"$f":"'O - CN sum'!AI51/('O - CN sum'!AI47+'O - CN sum'!AI51)","v":0.15171316038873817},{"$f":"'O - CN sum'!AJ51/('O - CN sum'!AJ47+'O - CN sum'!AJ51)","v":0.15170798080141368},{"$f":"'O - CN sum'!AK51/('O - CN sum'!AK47+'O - CN sum'!AK51)","v":0.15170798080141368},{"$f":"'O - CN sum'!AL51/('O - CN sum'!AL47+'O - CN sum'!AL51)","v":0.15170798080141368},{"$f":"'O - CN sum'!AM51/('O - CN sum'!AM47+'O - CN sum'!AM51)","v":0.15167725308343588},{"$f":"'O - CN sum'!AN51/('O - CN sum'!AN47+'O - CN sum'!AN51)","v":0.15167725308343588},{"$f":"'O - CN sum'!AO51/('O - CN sum'!AO47+'O - CN sum'!AO51)","v":0.15167725308343588},{"$f":"'O - CN sum'!AP51/('O - CN sum'!AP47+'O - CN sum'!AP51)","v":0.15167725308343588},{"$f":"'O - CN sum'!AQ51/('O - CN sum'!AQ47+'O - CN sum'!AQ51)","v":0.15167725308343588},{"$f":"'O - CN sum'!AR51/('O - CN sum'!AR47+'O - CN sum'!AR51)","v":0.1516406386275205},{"$f":"'O - CN sum'!AS51/('O - CN sum'!AS47+'O - CN sum'!AS51)","v":0.1516406386275205},{"$f":"'O - CN sum'!AT51/('O - CN sum'!AT47+'O - CN sum'!AT51)","v":0.1516406386275205},{"$f":"'O - CN sum'!AU51/('O - CN sum'!AU47+'O - CN sum'!AU51)","v":0.1516406386275205}]
[1,null,null,2,1,null,"west",null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!H52/('O - CN sum'!H48+'O - CN sum'!H52)","v":0.13053718207161571},{"$f":"'O - CN sum'!I52/('O - CN sum'!I48+'O - CN sum'!I52)","v":0.13149736074838536},{"$f":"'O - CN sum'!J52/('O - CN sum'!J48+'O - CN sum'!J52)","v":0.13305967934615834},{"$f":"'O - CN sum'!K52/('O - CN sum'!K48+'O - CN sum'!K52)","v":0.13457815908403384},{"$f":"'O - CN sum'!L52/('O - CN sum'!L48+'O - CN sum'!L52)","v":0.13569695515745614},{"$f":"'O - CN sum'!M52/('O - CN sum'!M48+'O - CN sum'!M52)","v":0.13653411189217274},{"$f":"'O - CN sum'!N52/('O - CN sum'!N48+'O - CN sum'!N52)","v":0.13743657120636144},{"$f":"'O - CN sum'!O52/('O - CN sum'!O48+'O - CN sum'!O52)","v":0.1377893220798517},{"$f":"'O - CN sum'!P52/('O - CN sum'!P48+'O - CN sum'!P52)","v":0.13698700912530679},{"$f":"'O - CN sum'!Q52/('O - CN sum'!Q48+'O - CN sum'!Q52)","v":0.13611929675411549},{"$f":"'O - CN sum'!R52/('O - CN sum'!R48+'O - CN sum'!R52)","v":0.13507672857708922},{"$f":"'O - CN sum'!S52/('O - CN sum'!S48+'O - CN sum'!S52)","v":0.13380101571267689},{"$f":"'O - CN sum'!T52/('O - CN sum'!T48+'O - CN sum'!T52)","v":0.13296027539519814},{"$f":"'O - CN sum'!U52/('O - CN sum'!U48+'O - CN sum'!U52)","v":0.13240105498909344},{"$f":"'O - CN sum'!V52/('O - CN sum'!V48+'O - CN sum'!V52)","v":0.13215862213024235},{"$f":"'O - CN sum'!W52/('O - CN sum'!W48+'O - CN sum'!W52)","v":0.1320596938930195},{"$f":"'O - CN sum'!X52/('O - CN sum'!X48+'O - CN sum'!X52)","v":0.13207508433456538},{"$f":"'O - CN sum'!Y52/('O - CN sum'!Y48+'O - CN sum'!Y52)","v":0.13212847654437235},{"$f":"'O - CN sum'!Z52/('O - CN sum'!Z48+'O - CN sum'!Z52)","v":0.13304392814828897},{"$f":"'O - CN sum'!AA52/('O - CN sum'!AA48+'O - CN sum'!AA52)","v":0.13311427170394174},{"$f":"'O - CN sum'!AB52/('O - CN sum'!AB48+'O - CN sum'!AB52)","v":0.13318143586090903},{"$f":"'O - CN sum'!AC52/('O - CN sum'!AC48+'O - CN sum'!AC52)","v":0.13327226365365233},{"$f":"'O - CN sum'!AD52/('O - CN sum'!AD48+'O - CN sum'!AD52)","v":0.13334751291206348},{"$f":"'O - CN sum'!AE52/('O - CN sum'!AE48+'O - CN sum'!AE52)","v":0.13341784157115913},{"$f":"'O - CN sum'!AF52/('O - CN sum'!AF48+'O - CN sum'!AF52)","v":0.13348239263773329},{"$f":"'O - CN sum'!AG52/('O - CN sum'!AG48+'O - CN sum'!AG52)","v":0.13354030884022364},{"$f":"'O - CN sum'!AH52/('O - CN sum'!AH48+'O - CN sum'!AH52)","v":0.13358251738135637},{"$f":"'O - CN sum'!AI52/('O - CN sum'!AI48+'O - CN sum'!AI52)","v":0.13362458727751089},{"$f":"'O - CN sum'!AJ52/('O - CN sum'!AJ48+'O - CN sum'!AJ52)","v":0.13365744184831971},{"$f":"'O - CN sum'!AK52/('O - CN sum'!AK48+'O - CN sum'!AK52)","v":0.13365744184831971},{"$f":"'O - CN sum'!AL52/('O - CN sum'!AL48+'O - CN sum'!AL52)","v":0.13365744184831971},{"$f":"'O - CN sum'!AM52/('O - CN sum'!AM48+'O - CN sum'!AM52)","v":0.13364852438677541},{"$f":"'O - CN sum'!AN52/('O - CN sum'!AN48+'O - CN sum'!AN52)","v":0.13364852438677541},{"$f":"'O - CN sum'!AO52/('O - CN sum'!AO48+'O - CN sum'!AO52)","v":0.13364852438677541},{"$f":"'O - CN sum'!AP52/('O - CN sum'!AP48+'O - CN sum'!AP52)","v":0.13364852438677541},{"$f":"'O - CN sum'!AQ52/('O - CN sum'!AQ48+'O - CN sum'!AQ52)","v":0.13364852438677541},{"$f":"'O - CN sum'!AR52/('O - CN sum'!AR48+'O - CN sum'!AR52)","v":0.13363884448700025},{"$f":"'O - CN sum'!AS52/('O - CN sum'!AS48+'O - CN sum'!AS52)","v":0.13363884448700025},{"$f":"'O - CN sum'!AT52/('O - CN sum'!AT48+'O - CN sum'!AT52)","v":0.13363884448700025},{"$f":"'O - CN sum'!AU52/('O - CN sum'!AU48+'O - CN sum'!AU52)","v":0.13363884448700025}]
[1,null,null,1,2,null,"adjoining central",null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!H53/('O - CN sum'!H49+'O - CN sum'!H53)","v":9.1092007373867134E-2},{"$f":"'O - CN sum'!I53/('O - CN sum'!I49+'O - CN sum'!I53)","v":9.954253616935041E-2},{"$f":"'O - CN sum'!J53/('O - CN sum'!J49+'O - CN sum'!J53)","v":0.10208903543987208},{"$f":"'O - CN sum'!K53/('O - CN sum'!K49+'O - CN sum'!K53)","v":0.1051573634014128},{"$f":"'O - CN sum'!L53/('O - CN sum'!L49+'O - CN sum'!L53)","v":0.10817549183584672},{"$f":"'O - CN sum'!M53/('O - CN sum'!M49+'O - CN sum'!M53)","v":0.11183590186764127},{"$f":"'O - CN sum'!N53/('O - CN sum'!N49+'O - CN sum'!N53)","v":0.11266432926338826},{"$f":"'O - CN sum'!O53/('O - CN sum'!O49+'O - CN sum'!O53)","v":0.11617122349254179},{"$f":"'O - CN sum'!P53/('O - CN sum'!P49+'O - CN sum'!P53)","v":0.10949424836734166},{"$f":"'O - CN sum'!Q53/('O - CN sum'!Q49+'O - CN sum'!Q53)","v":0.10851933458713303},{"$f":"'O - CN sum'!R53/('O - CN sum'!R49+'O - CN sum'!R53)","v":0.10798277061490462},{"$f":"'O - CN sum'!S53/('O - CN sum'!S49+'O - CN sum'!S53)","v":0.10450065124769686},{"$f":"'O - CN sum'!T53/('O - CN sum'!T49+'O - CN sum'!T53)","v":0.10236459302326911},{"$f":"'O - CN sum'!U53/('O - CN sum'!U49+'O - CN sum'!U53)","v":9.9189605657648908E-2},{"$f":"'O - CN sum'!V53/('O - CN sum'!V49+'O - CN sum'!V53)","v":9.1791237760971228E-2},{"$f":"'O - CN sum'!W53/('O - CN sum'!W49+'O - CN sum'!W53)","v":8.7582777154166361E-2},{"$f":"'O - CN sum'!X53/('O - CN sum'!X49+'O - CN sum'!X53)","v":8.5372816621541073E-2},{"$f":"'O - CN sum'!Y53/('O - CN sum'!Y49+'O - CN sum'!Y53)","v":8.4231475796465366E-2},{"$f":"'O - CN sum'!Z53/('O - CN sum'!Z49+'O - CN sum'!Z53)","v":8.3671547406112698E-2},{"$f":"'O - CN sum'!AA53/('O - CN sum'!AA49+'O - CN sum'!AA53)","v":8.3201336186560573E-2},{"$f":"'O - CN sum'!AB53/('O - CN sum'!AB49+'O - CN sum'!AB53)","v":8.2765770080029402E-2},{"$f":"'O - CN sum'!AC53/('O - CN sum'!AC49+'O - CN sum'!AC53)","v":8.2341433501830361E-2},{"$f":"'O - CN sum'!AD53/('O - CN sum'!AD49+'O - CN sum'!AD53)","v":8.1963233694333629E-2},{"$f":"'O - CN sum'!AE53/('O - CN sum'!AE49+'O - CN sum'!AE53)","v":8.1629960836441973E-2},{"$f":"'O - CN sum'!AF53/('O - CN sum'!AF49+'O - CN sum'!AF53)","v":8.1340562463157379E-2},{"$f":"'O - CN sum'!AG53/('O - CN sum'!AG49+'O - CN sum'!AG53)","v":8.1094134973225693E-2},{"$f":"'O - CN sum'!AH53/('O - CN sum'!AH49+'O - CN sum'!AH53)","v":8.0889916453903005E-2},{"$f":"'O - CN sum'!AI53/('O - CN sum'!AI49+'O - CN sum'!AI53)","v":8.0727280714665506E-2},{"$f":"'O - CN sum'!AJ53/('O - CN sum'!AJ49+'O - CN sum'!AJ53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AK53/('O - CN sum'!AK49+'O - CN sum'!AK53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AL53/('O - CN sum'!AL49+'O - CN sum'!AL53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AM53/('O - CN sum'!AM49+'O - CN sum'!AM53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AN53/('O - CN sum'!AN49+'O - CN sum'!AN53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AO53/('O - CN sum'!AO49+'O - CN sum'!AO53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AP53/('O - CN sum'!AP49+'O - CN sum'!AP53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AQ53/('O - CN sum'!AQ49+'O - CN sum'!AQ53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AR53/('O - CN sum'!AR49+'O - CN sum'!AR53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AS53/('O - CN sum'!AS49+'O - CN sum'!AS53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AT53/('O - CN sum'!AT49+'O - CN sum'!AT53)","v":8.0605732441495936E-2},{"$f":"'O - CN sum'!AU53/('O - CN sum'!AU49+'O - CN sum'!AU53)","v":8.0605732441495936E-2}]
[1,null,null,2,2,null,"adjoining west",null,null,null,null,null,null,null,null,{"$f":"'O - CN sum'!H54/('O - CN sum'!H50+'O - CN sum'!H54)","v":4.9784479867584483E-2},{"$f":"'O - CN sum'!I54/('O - CN sum'!I50+'O - CN sum'!I54)","v":5.2696518672888736E-2},{"$f":"'O - CN sum'!J54/('O - CN sum'!J50+'O - CN sum'!J54)","v":5.5862553884760378E-2},{"$f":"'O - CN sum'!K54/('O - CN sum'!K50+'O - CN sum'!K54)","v":5.9817483559945185E-2},{"$f":"'O - CN sum'!L54/('O - CN sum'!L50+'O - CN sum'!L54)","v":6.2183279434309492E-2},{"$f":"'O - CN sum'!M54/('O - CN sum'!M50+'O - CN sum'!M54)","v":6.5709938492570535E-2},{"$f":"'O - CN sum'!N54/('O - CN sum'!N50+'O - CN sum'!N54)","v":6.6474640406939692E-2},{"$f":"'O - CN sum'!O54/('O - CN sum'!O50+'O - CN sum'!O54)","v":6.8970808200657138E-2},{"$f":"'O - CN sum'!P54/('O - CN sum'!P50+'O - CN sum'!P54)","v":7.0006916537216649E-2},{"$f":"'O - CN sum'!Q54/('O - CN sum'!Q50+'O - CN sum'!Q54)","v":7.2714327324289146E-2},{"$f":"'O - CN sum'!R54/('O - CN sum'!R50+'O - CN sum'!R54)","v":7.7149785038551577E-2},{"$f":"'O - CN sum'!S54/('O - CN sum'!S50+'O - CN sum'!S54)","v":7.6842236691730723E-2},{"$f":"'O - CN sum'!T54/('O - CN sum'!T50+'O - CN sum'!T54)","v":7.686202276406108E-2},{"$f":"'O - CN sum'!U54/('O - CN sum'!U50+'O - CN sum'!U54)","v":7.6073435039109766E-2},{"$f":"'O - CN sum'!V54/('O - CN sum'!V50+'O - CN sum'!V54)","v":7.5027839615825459E-2},{"$f":"'O - CN sum'!W54/('O - CN sum'!W50+'O - CN sum'!W54)","v":7.4351618934512836E-2},{"$f":"'O - CN sum'!X54/('O - CN sum'!X50+'O - CN sum'!X54)","v":7.395275400186202E-2},{"$f":"'O - CN sum'!Y54/('O - CN sum'!Y50+'O - CN sum'!Y54)","v":7.3723283530037848E-2},{"$f":"'O - CN sum'!Z54/('O - CN sum'!Z50+'O - CN sum'!Z54)","v":7.3601887126422225E-2},{"$f":"'O - CN sum'!AA54/('O - CN sum'!AA50+'O - CN sum'!AA54)","v":7.3497157737858684E-2},{"$f":"'O - CN sum'!AB54/('O - CN sum'!AB50+'O - CN sum'!AB54)","v":7.3399352980273183E-2},{"$f":"'O - CN sum'!AC54/('O - CN sum'!AC50+'O - CN sum'!AC54)","v":7.3297494792683271E-2},{"$f":"'O - CN sum'!AD54/('O - CN sum'!AD50+'O - CN sum'!AD54)","v":7.3206063832983129E-2},{"$f":"'O - CN sum'!AE54/('O - CN sum'!AE50+'O - CN sum'!AE54)","v":7.3124983149014222E-2},{"$f":"'O - CN sum'!AF54/('O - CN sum'!AF50+'O - CN sum'!AF54)","v":7.3054184739894196E-2},{"$f":"'O - CN sum'!AG54/('O - CN sum'!AG50+'O - CN sum'!AG54)","v":7.2993609412559807E-2},{"$f":"'O - CN sum'!AH54/('O - CN sum'!AH50+'O - CN sum'!AH54)","v":7.2943206657446955E-2},{"$f":"'O - CN sum'!AI54/('O - CN sum'!AI50+'O - CN sum'!AI54)","v":7.290293454281839E-2},{"$f":"'O - CN sum'!AJ54/('O - CN sum'!AJ50+'O - CN sum'!AJ54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AK54/('O - CN sum'!AK50+'O - CN sum'!AK54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AL54/('O - CN sum'!AL50+'O - CN sum'!AL54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AM54/('O - CN sum'!AM50+'O - CN sum'!AM54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AN54/('O - CN sum'!AN50+'O - CN sum'!AN54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AO54/('O - CN sum'!AO50+'O - CN sum'!AO54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AP54/('O - CN sum'!AP50+'O - CN sum'!AP54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AQ54/('O - CN sum'!AQ50+'O - CN sum'!AQ54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AR54/('O - CN sum'!AR50+'O - CN sum'!AR54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AS54/('O - CN sum'!AS50+'O - CN sum'!AS54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AT54/('O - CN sum'!AT50+'O - CN sum'!AT54)","v":7.2872759627324285E-2},{"$f":"'O - CN sum'!AU54/('O - CN sum'!AU50+'O - CN sum'!AU54)","v":7.2872759627324285E-2}]
["Flat share of net new customers"]
[1,null,null,1,1,null,"central",null,null,null,null,null,null,null,null,null,{"$f":"('O - CN sum'!I51-'O - CN sum'!H51)/('O - CN sum'!I47-'O - CN sum'!H47+'O - CN sum'!I51-'O - CN sum'!H51)","v":0.25431367598692933},{"$f":"IFERROR(('O - CN sum'!J51-'O - CN sum'!I51)/('O - CN sum'!J47-'O - CN sum'!I47+'O - CN sum'!J51-'O - CN sum'!I51),Q16)","v":0.31544989597835044},{"$f":"IFERROR(('O - CN sum'!K51-'O - CN sum'!J51)/('O - CN sum'!K47-'O - CN sum'!J47+'O - CN sum'!K51-'O - CN sum'!J51),R16)","v":0.28937143755161476},{"$f":"IFERROR(('O - CN sum'!L51-'O - CN sum'!K51)/('O - CN sum'!L47-'O - CN sum'!K47+'O - CN sum'!L51-'O - CN sum'!K51),S16)","v":0.28393661374265888},{"$f":"IFERROR(('O - CN sum'!M51-'O - CN sum'!L51)/('O - CN sum'!M47-'O - CN sum'!L47+'O - CN sum'!M51-'O - CN sum'!L51),T16)","v":0.28480319028991613},{"$f":"IFERROR(('O - CN sum'!N51-'O - CN sum'!M51)/('O - CN sum'!N47-'O - CN sum'!M47+'O - CN sum'!N51-'O - CN sum'!M51),U16)","v":0.26684167398531233},{"$f":"IFERROR(('O - CN sum'!O51-'O - CN sum'!N51)/('O - CN sum'!O47-'O - CN sum'!N47+'O - CN sum'!O51-'O - CN sum'!N51),V16)","v":0.20772726846682088},{"$f":"IFERROR(('O - CN sum'!P51-'O - CN sum'!O51)/('O - CN sum'!P47-'O - CN sum'!O47+'O - CN sum'!P51-'O - CN sum'!O51),W16)","v":0.17372433394745365},{"$f":"IFERROR(('O - CN sum'!Q51-'O - CN sum'!P51)/('O - CN sum'!Q47-'O - CN sum'!P47+'O - CN sum'!Q51-'O - CN sum'!P51),X16)","v":0.14782617710776977},{"$f":"IFERROR(('O - CN sum'!R51-'O - CN sum'!Q51)/('O - CN sum'!R47-'O - CN sum'!Q47+'O - CN sum'!R51-'O - CN sum'!Q51),Y16)","v":0.10634183491884557},{"$f":"IFERROR(('O - CN sum'!S51-'O - CN sum'!R51)/('O - CN sum'!S47-'O - CN sum'!R47+'O - CN sum'!S51-'O - CN sum'!R51),Z16)","v":5.4593655731737377E-2},{"$f":"IFERROR(('O - CN sum'!T51-'O - CN sum'!S51)/('O - CN sum'!T47-'O - CN sum'!S47+'O - CN sum'!T51-'O - CN sum'!S51),AA16)","v":9.657064299685536E-2},{"$f":"IFERROR(('O - CN sum'!U51-'O - CN sum'!T51)/('O - CN sum'!U47-'O - CN sum'!T47+'O - CN sum'!U51-'O - CN sum'!T51),AB16)","v":8.1982518620433611E-2},{"$f":"IFERROR(('O - CN sum'!V51-'O - CN sum'!U51)/('O - CN sum'!V47-'O - CN sum'!U47+'O - CN sum'!V51-'O - CN sum'!U51),AC16)","v":0.11698357206366458},{"$f":"IFERROR(('O - CN sum'!W51-'O - CN sum'!V51)/('O - CN sum'!W47-'O - CN sum'!V47+'O - CN sum'!W51-'O - CN sum'!V51),AD16)","v":0.1061338491406985},{"$f":"IFERROR(('O - CN sum'!X51-'O - CN sum'!W51)/('O - CN sum'!X47-'O - CN sum'!W47+'O - CN sum'!X51-'O - CN sum'!W51),AE16)","v":0.16794338460830063},{"$f":"IFERROR(('O - CN sum'!Y51-'O - CN sum'!X51)/('O - CN sum'!Y47-'O - CN sum'!X47+'O - CN sum'!Y51-'O - CN sum'!X51),AF16)","v":0.1581338221474633},{"$f":"IFERROR(('O - CN sum'!Z51-'O - CN sum'!Y51)/('O - CN sum'!Z47-'O - CN sum'!Y47+'O - CN sum'!Z51-'O - CN sum'!Y51),AG16)","v":0.19482723090039142},{"$f":"IFERROR(('O - CN sum'!AA51-'O - CN sum'!Z51)/('O - CN sum'!AA47-'O - CN sum'!Z47+'O - CN sum'!AA51-'O - CN sum'!Z51),AH16)","v":-2.5601721311007585E-2},{"$f":"IFERROR(('O - CN sum'!AB51-'O - CN sum'!AA51)/('O - CN sum'!AB47-'O - CN sum'!AA47+'O - CN sum'!AB51-'O - CN sum'!AA51),AI16)","v":0.16212619029133132},{"$f":"IFERROR(('O - CN sum'!AC51-'O - CN sum'!AB51)/('O - CN sum'!AC47-'O - CN sum'!AB47+'O - CN sum'!AC51-'O - CN sum'!AB51),AJ16)","v":0.15288186135827966},{"$f":"IFERROR(('O - CN sum'!AD51-'O - CN sum'!AC51)/('O - CN sum'!AD47-'O - CN sum'!AC47+'O - CN sum'!AD51-'O - CN sum'!AC51),AK16)","v":0.14759412852255105},{"$f":"IFERROR(('O - CN sum'!AE51-'O - CN sum'!AD51)/('O - CN sum'!AE47-'O - CN sum'!AD47+'O - CN sum'!AE51-'O - CN sum'!AD51),AL16)","v":0.14168000807848008},{"$f":"IFERROR(('O - CN sum'!AF51-'O - CN sum'!AE51)/('O - CN sum'!AF47-'O - CN sum'!AE47+'O - CN sum'!AF51-'O - CN sum'!AE51),AM16)","v":0.13680649088688693},{"$f":"IFERROR(('O - CN sum'!AG51-'O - CN sum'!AF51)/('O - CN sum'!AG47-'O - CN sum'!AF47+'O - CN sum'!AG51-'O - CN sum'!AF51),AN16)","v":0.13401141618657289},{"$f":"IFERROR(('O - CN sum'!AH51-'O - CN sum'!AG51)/('O - CN sum'!AH47-'O - CN sum'!AG47+'O - CN sum'!AH51-'O - CN sum'!AG51),AO16)","v":9.2462421229194097E-2},{"$f":"IFERROR(('O - CN sum'!AI51-'O - CN sum'!AH51)/('O - CN sum'!AI47-'O - CN sum'!AH47+'O - CN sum'!AI51-'O - CN sum'!AH51),AP16)","v":0.1306679679851161},{"$f":"IFERROR(('O - CN sum'!AJ51-'O - CN sum'!AI51)/('O - CN sum'!AJ47-'O - CN sum'!AI47+'O - CN sum'!AJ51-'O - CN sum'!AI51),AQ16)","v":0.1287893705340106},{"$f":"IFERROR(('O - CN sum'!AK51-'O - CN sum'!AJ51)/('O - CN sum'!AK47-'O - CN sum'!AJ47+'O - CN sum'!AK51-'O - CN sum'!AJ51),AR16)","v":0.1287893705340106},{"$f":"IFERROR(('O - CN sum'!AL51-'O - CN sum'!AK51)/('O - CN sum'!AL47-'O - CN sum'!AK47+'O - CN sum'!AL51-'O - CN sum'!AK51),AS16)","v":0.1287893705340106},{"$f":"IFERROR(('O - CN sum'!AM51-'O - CN sum'!AL51)/('O - CN sum'!AM47-'O - CN sum'!AL47+'O - CN sum'!AM51-'O - CN sum'!AL51),AT16)","v":8.1247352409673668E-3},{"$f":"IFERROR(('O - CN sum'!AN51-'O - CN sum'!AM51)/('O - CN sum'!AN47-'O - CN sum'!AM47+'O - CN sum'!AN51-'O - CN sum'!AM51),AU16)","v":8.1247352409673668E-3},{"$f":"IFERROR(('O - CN sum'!AO51-'O - CN sum'!AN51)/('O - CN sum'!AO47-'O - CN sum'!AN47+'O - CN sum'!AO51-'O - CN sum'!AN51),AV16)","v":8.1247352409673668E-3},{"$f":"IFERROR(('O - CN sum'!AP51-'O - CN sum'!AO51)/('O - CN sum'!AP47-'O - CN sum'!AO47+'O - CN sum'!AP51-'O - CN sum'!AO51),AW16)","v":8.1247352409673668E-3},{"$f":"IFERROR(('O - CN sum'!AQ51-'O - CN sum'!AP51)/('O - CN sum'!AQ47-'O - CN sum'!AP47+'O - CN sum'!AQ51-'O - CN sum'!AP51),AX16)","v":8.1247352409673668E-3},{"$f":"IFERROR(('O - CN sum'!AR51-'O - CN sum'!AQ51)/('O - CN sum'!AR47-'O - CN sum'!AQ47+'O - CN sum'!AR51-'O - CN sum'!AQ51),AY16)","v":8.1247352409299835E-3},{"$f":"IFERROR(('O - CN sum'!AS51-'O - CN sum'!AR51)/('O - CN sum'!AS47-'O - CN sum'!AR47+'O - CN sum'!AS51-'O - CN sum'!AR51),AZ16)","v":8.1247352409299835E-3},{"$f":"IFERROR(('O - CN sum'!AT51-'O - CN sum'!AS51)/('O - CN sum'!AT47-'O - CN sum'!AS47+'O - CN sum'!AT51-'O - CN sum'!AS51),BA16)","v":8.1247352409299835E-3},{"$f":"IFERROR(('O - CN sum'!AU51-'O - CN sum'!AT51)/('O - CN sum'!AU47-'O - CN sum'!AT47+'O - CN sum'!AU51-'O - CN sum'!AT51),BB16)","v":8.1247352409299835E-3}]
[1,null,null,2,1,null,"west",null,null,null,null,null,null,null,null,null,{"$f":"('O - CN sum'!I52-'O - CN sum'!H52)/('O - CN sum'!I48-'O - CN sum'!H48+'O - CN sum'!I52-'O - CN sum'!H52)","v":0.16687632953236112},{"$f":"IFERROR(('O - CN sum'!J52-'O - CN sum'!I52)/('O - CN sum'!J48-'O - CN sum'!I48+'O - CN sum'!J52-'O - CN sum'!I52),Q17)","v":0.20162736729387298},{"$f":"IFERROR(('O - CN sum'!K52-'O - CN sum'!J52)/('O - CN sum'!K48-'O - CN sum'!J48+'O - CN sum'!K52-'O - CN sum'!J52),R17)","v":0.20990046799752601},{"$f":"IFERROR(('O - CN sum'!L52-'O - CN sum'!K52)/('O - CN sum'!L48-'O - CN sum'!K48+'O - CN sum'!L52-'O - CN sum'!K52),S17)","v":0.19299464296537711},{"$f":"IFERROR(('O - CN sum'!M52-'O - CN sum'!L52)/('O - CN sum'!M48-'O - CN sum'!L48+'O - CN sum'!M52-'O - CN sum'!L52),T17)","v":0.18144660154296166},{"$f":"IFERROR(('O - CN sum'!N52-'O - CN sum'!M52)/('O - CN sum'!N48-'O - CN sum'!M48+'O - CN sum'!N52-'O - CN sum'!M52),U17)","v":0.19926924373519167},{"$f":"IFERROR(('O - CN sum'!O52-'O - CN sum'!N52)/('O - CN sum'!O48-'O - CN sum'!N48+'O - CN sum'!O52-'O - CN sum'!N52),V17)","v":0.15929384571590674},{"$f":"IFERROR(('O - CN sum'!P52-'O - CN sum'!O52)/('O - CN sum'!P48-'O - CN sum'!O48+'O - CN sum'!P52-'O - CN sum'!O52),W17)","v":9.4836955069057802E-2},{"$f":"IFERROR(('O - CN sum'!Q52-'O - CN sum'!P52)/('O - CN sum'!Q48-'O - CN sum'!P48+'O - CN sum'!Q52-'O - CN sum'!P52),X17)","v":9.8503018989141572E-2},{"$f":"IFERROR(('O - CN sum'!R52-'O - CN sum'!Q52)/('O - CN sum'!R48-'O - CN sum'!Q48+'O - CN sum'!R52-'O - CN sum'!Q52),Y17)","v":8.0060885336336915E-2},{"$f":"IFERROR(('O - CN sum'!S52-'O - CN sum'!R52)/('O - CN sum'!S48-'O - CN sum'!R48+'O - CN sum'!S52-'O - CN sum'!R52),Z17)","v":3.7446535703083754E-2},{"$f":"IFERROR(('O - CN sum'!T52-'O - CN sum'!S52)/('O - CN sum'!T48-'O - CN sum'!S48+'O - CN sum'!T52-'O - CN sum'!S52),AA17)","v":9.0299836448092863E-2},{"$f":"IFERROR(('O - CN sum'!U52-'O - CN sum'!T52)/('O - CN sum'!U48-'O - CN sum'!T48+'O - CN sum'!U52-'O - CN sum'!T52),AB17)","v":8.4360264364899393E-2},{"$f":"IFERROR(('O - CN sum'!V52-'O - CN sum'!U52)/('O - CN sum'!V48-'O - CN sum'!U48+'O - CN sum'!V52-'O - CN sum'!U52),AC17)","v":0.1005152548780293},{"$f":"IFERROR(('O - CN sum'!W52-'O - CN sum'!V52)/('O - CN sum'!W48-'O - CN sum'!V48+'O - CN sum'!W52-'O - CN sum'!V52),AD17)","v":0.112025247976489},{"$f":"IFERROR(('O - CN sum'!X52-'O - CN sum'!W52)/('O - CN sum'!X48-'O - CN sum'!W48+'O - CN sum'!X52-'O - CN sum'!W52),AE17)","v":0.1374502259342002},{"$f":"IFERROR(('O - CN sum'!Y52-'O - CN sum'!X52)/('O - CN sum'!Y48-'O - CN sum'!X48+'O - CN sum'!Y52-'O - CN sum'!X52),AF17)","v":0.16493014579228049},{"$f":"IFERROR(('O - CN sum'!Z52-'O - CN sum'!Y52)/('O - CN sum'!Z48-'O - CN sum'!Y48+'O - CN sum'!Z52-'O - CN sum'!Y52),AG17)","v":-3.715127262167376E-2},{"$f":"IFERROR(('O - CN sum'!AA52-'O - CN sum'!Z52)/('O - CN sum'!AA48-'O - CN sum'!Z48+'O - CN sum'!AA52-'O - CN sum'!Z52),AH17)","v":0.22475627079849694},{"$f":"IFERROR(('O - CN sum'!AB52-'O - CN sum'!AA52)/('O - CN sum'!AB48-'O - CN sum'!AA48+'O - CN sum'!AB52-'O - CN sum'!AA52),AI17)","v":0.22648215331141805},{"$f":"IFERROR(('O - CN sum'!AC52-'O - CN sum'!AB52)/('O - CN sum'!AC48-'O - CN sum'!AB48+'O - CN sum'!AC52-'O - CN sum'!AB52),AJ17)","v":0.2710423970798741},{"$f":"IFERROR(('O - CN sum'!AD52-'O - CN sum'!AC52)/('O - CN sum'!AD48-'O - CN sum'!AC48+'O - CN sum'!AD52-'O - CN sum'!AC52),AK17)","v":0.24392548409836606},{"$f":"IFERROR(('O - CN sum'!AE52-'O - CN sum'!AD52)/('O - CN sum'!AE48-'O - CN sum'!AD48+'O - CN sum'!AE52-'O - CN sum'!AD52),AL17)","v":0.2489841397248039},{"$f":"IFERROR(('O - CN sum'!AF52-'O - CN sum'!AE52)/('O - CN sum'!AF48-'O - CN sum'!AE48+'O - CN sum'!AF52-'O - CN sum'!AE52),AM17)","v":0.25397555351279566},{"$f":"IFERROR(('O - CN sum'!AG52-'O - CN sum'!AF52)/('O - CN sum'!AG48-'O - CN sum'!AF48+'O - CN sum'!AG52-'O - CN sum'!AF52),AN17)","v":0.25890105732266383},{"$f":"IFERROR(('O - CN sum'!AH52-'O - CN sum'!AG52)/('O - CN sum'!AH48-'O - CN sum'!AG48+'O - CN sum'!AH52-'O - CN sum'!AG52),AO17)","v":0.22676027547574726},{"$f":"IFERROR(('O - CN sum'!AI52-'O - CN sum'!AH52)/('O - CN sum'!AI48-'O - CN sum'!AH48+'O - CN sum'!AI52-'O - CN sum'!AH52),AP17)","v":0.26855948886909498},{"$f":"IFERROR(('O - CN sum'!AJ52-'O - CN sum'!AI52)/('O - CN sum'!AJ48-'O - CN sum'!AI48+'O - CN sum'!AJ52-'O - CN sum'!AI52),AQ17)","v":0.27329491011990581},{"$f":"IFERROR(('O - CN sum'!AK52-'O - CN sum'!AJ52)/('O - CN sum'!AK48-'O - CN sum'!AJ48+'O - CN sum'!AK52-'O - CN sum'!AJ52),AR17)","v":0.27329491011990581},{"$f":"IFERROR(('O - CN sum'!AL52-'O - CN sum'!AK52)/('O - CN sum'!AL48-'O - CN sum'!AK48+'O - CN sum'!AL52-'O - CN sum'!AK52),AS17)","v":0.27329491011990581},{"$f":"IFERROR(('O - CN sum'!AM52-'O - CN sum'!AL52)/('O - CN sum'!AM48-'O - CN sum'!AL48+'O - CN sum'!AM52-'O - CN sum'!AL52),AT17)","v":8.3685671388479925E-3},{"$f":"IFERROR(('O - CN sum'!AN52-'O - CN sum'!AM52)/('O - CN sum'!AN48-'O - CN sum'!AM48+'O - CN sum'!AN52-'O - CN sum'!AM52),AU17)","v":8.3685671388479925E-3},{"$f":"IFERROR(('O - CN sum'!AO52-'O - CN sum'!AN52)/('O - CN sum'!AO48-'O - CN sum'!AN48+'O - CN sum'!AO52-'O - CN sum'!AN52),AV17)","v":8.3685671388479925E-3},{"$f":"IFERROR(('O - CN sum'!AP52-'O - CN sum'!AO52)/('O - CN sum'!AP48-'O - CN sum'!AO48+'O - CN sum'!AP52-'O - CN sum'!AO52),AW17)","v":8.3685671388479925E-3},{"$f":"IFERROR(('O - CN sum'!AQ52-'O - CN sum'!AP52)/('O - CN sum'!AQ48-'O - CN sum'!AP48+'O - CN sum'!AQ52-'O - CN sum'!AP52),AX17)","v":8.3685671388479925E-3},{"$f":"IFERROR(('O - CN sum'!AR52-'O - CN sum'!AQ52)/('O - CN sum'!AR48-'O - CN sum'!AQ48+'O - CN sum'!AR52-'O - CN sum'!AQ52),AY17)","v":8.3685671387936245E-3},{"$f":"IFERROR(('O - CN sum'!AS52-'O - CN sum'!AR52)/('O - CN sum'!AS48-'O - CN sum'!AR48+'O - CN sum'!AS52-'O - CN sum'!AR52),AZ17)","v":8.3685671387936245E-3},{"$f":"IFERROR(('O - CN sum'!AT52-'O - CN sum'!AS52)/('O - CN sum'!AT48-'O - CN sum'!AS48+'O - CN sum'!AT52-'O - CN sum'!AS52),BA17)","v":8.3685671387936245E-3},{"$f":"IFERROR(('O - CN sum'!AU52-'O - CN sum'!AT52)/('O - CN sum'!AU48-'O - CN sum'!AT48+'O - CN sum'!AU52-'O - CN sum'!AT52),BB17)","v":8.3685671387936245E-3}]
[1,null,null,1,2,null,"adjoining central",null,null,null,null,null,null,null,null,null,{"$f":"('O - CN sum'!I53-'O - CN sum'!H53)/('O - CN sum'!I49-'O - CN sum'!H49+'O - CN sum'!I53-'O - CN sum'!H53)","v":0.15881325820692893},{"$f":"IFERROR(('O - CN sum'!J53-'O - CN sum'!I53)/('O - CN sum'!J49-'O - CN sum'!I49+'O - CN sum'!J53-'O - CN sum'!I53),Q18)","v":0.11002181221660098},{"$f":"IFERROR(('O - CN sum'!K53-'O - CN sum'!J53)/('O - CN sum'!K49-'O - CN sum'!J49+'O - CN sum'!K53-'O - CN sum'!J53),R18)","v":0.11803366448689663},{"$f":"IFERROR(('O - CN sum'!L53-'O - CN sum'!K53)/('O - CN sum'!L49-'O - CN sum'!K49+'O - CN sum'!L53-'O - CN sum'!K53),S18)","v":0.16695062290700166},{"$f":"IFERROR(('O - CN sum'!M53-'O - CN sum'!L53)/('O - CN sum'!M49-'O - CN sum'!L49+'O - CN sum'!M53-'O - CN sum'!L53),T18)","v":0.18554359444559701},{"$f":"IFERROR(('O - CN sum'!N53-'O - CN sum'!M53)/('O - CN sum'!N49-'O - CN sum'!M49+'O - CN sum'!N53-'O - CN sum'!M53),U18)","v":0.13201842430693439},{"$f":"IFERROR(('O - CN sum'!O53-'O - CN sum'!N53)/('O - CN sum'!O49-'O - CN sum'!N49+'O - CN sum'!O53-'O - CN sum'!N53),V18)","v":0.19513098572851356},{"$f":"IFERROR(('O - CN sum'!P53-'O - CN sum'!O53)/('O - CN sum'!P49-'O - CN sum'!O49+'O - CN sum'!P53-'O - CN sum'!O53),W18)","v":5.0509816786531117E-2},{"$f":"IFERROR(('O - CN sum'!Q53-'O - CN sum'!P53)/('O - CN sum'!Q49-'O - CN sum'!P49+'O - CN sum'!Q53-'O - CN sum'!P53),X18)","v":9.8954429127445703E-2},{"$f":"IFERROR(('O - CN sum'!R53-'O - CN sum'!Q53)/('O - CN sum'!R49-'O - CN sum'!Q49+'O - CN sum'!R53-'O - CN sum'!Q53),Y18)","v":9.9306414276002744E-2},{"$f":"IFERROR(('O - CN sum'!S53-'O - CN sum'!R53)/('O - CN sum'!S49-'O - CN sum'!R49+'O - CN sum'!S53-'O - CN sum'!R53),Z18)","v":3.0928834038128124E-2},{"$f":"IFERROR(('O - CN sum'!T53-'O - CN sum'!S53)/('O - CN sum'!T49-'O - CN sum'!S49+'O - CN sum'!T53-'O - CN sum'!S53),AA18)","v":4.6985275771455809E-2},{"$f":"IFERROR(('O - CN sum'!U53-'O - CN sum'!T53)/('O - CN sum'!U49-'O - CN sum'!T49+'O - CN sum'!U53-'O - CN sum'!T53),AB18)","v":0},{"$f":"IFERROR(('O - CN sum'!V53-'O - CN sum'!U53)/('O - CN sum'!V49-'O - CN sum'!U49+'O - CN sum'!V53-'O - CN sum'!U53),AC18)","v":0},{"$f":"IFERROR(('O - CN sum'!W53-'O - CN sum'!V53)/('O - CN sum'!W49-'O - CN sum'!V49+'O - CN sum'!W53-'O - CN sum'!V53),AD18)","v":0},{"$f":"IFERROR(('O - CN sum'!X53-'O - CN sum'!W53)/('O - CN sum'!X49-'O - CN sum'!W49+'O - CN sum'!X53-'O - CN sum'!W53),AE18)","v":0},{"$f":"IFERROR(('O - CN sum'!Y53-'O - CN sum'!X53)/('O - CN sum'!Y49-'O - CN sum'!X49+'O - CN sum'!Y53-'O - CN sum'!X53),AF18)","v":0},{"$f":"IFERROR(('O - CN sum'!Z53-'O - CN sum'!Y53)/('O - CN sum'!Z49-'O - CN sum'!Y49+'O - CN sum'!Z53-'O - CN sum'!Y53),AG18)","v":0},{"$f":"IFERROR(('O - CN sum'!AA53-'O - CN sum'!Z53)/('O - CN sum'!AA49-'O - CN sum'!Z49+'O - CN sum'!AA53-'O - CN sum'!Z53),AH18)","v":0},{"$f":"IFERROR(('O - CN sum'!AB53-'O - CN sum'!AA53)/('O - CN sum'!AB49-'O - CN sum'!AA49+'O - CN sum'!AB53-'O - CN sum'!AA53),AI18)","v":0},{"$f":"IFERROR(('O - CN sum'!AC53-'O - CN sum'!AB53)/('O - CN sum'!AC49-'O - CN sum'!AB49+'O - CN sum'!AC53-'O - CN sum'!AB53),AJ18)","v":0},{"$f":"IFERROR(('O - CN sum'!AD53-'O - CN sum'!AC53)/('O - CN sum'!AD49-'O - CN sum'!AC49+'O - CN sum'!AD53-'O - CN sum'!AC53),AK18)","v":0},{"$f":"IFERROR(('O - CN sum'!AE53-'O - CN sum'!AD53)/('O - CN sum'!AE49-'O - CN sum'!AD49+'O - CN sum'!AE53-'O - CN sum'!AD53),AL18)","v":0},{"$f":"IFERROR(('O - CN sum'!AF53-'O - CN sum'!AE53)/('O - CN sum'!AF49-'O - CN sum'!AE49+'O - CN sum'!AF53-'O - CN sum'!AE53),AM18)","v":0},{"$f":"IFERROR(('O - CN sum'!AG53-'O - CN sum'!AF53)/('O - CN sum'!AG49-'O - CN sum'!AF49+'O - CN sum'!AG53-'O - CN sum'!AF53),AN18)","v":0},{"$f":"IFERROR(('O - CN sum'!AH53-'O - CN sum'!AG53)/('O - CN sum'!AH49-'O - CN sum'!AG49+'O - CN sum'!AH53-'O - CN sum'!AG53),AO18)","v":0},{"$f":"IFERROR(('O - CN sum'!AI53-'O - CN sum'!AH53)/('O - CN sum'!AI49-'O - CN sum'!AH49+'O - CN sum'!AI53-'O - CN sum'!AH53),AP18)","v":0},{"$f":"IFERROR(('O - CN sum'!AJ53-'O - CN sum'!AI53)/('O - CN sum'!AJ49-'O - CN sum'!AI49+'O - CN sum'!AJ53-'O - CN sum'!AI53),AQ18)","v":0},{"$f":"IFERROR(('O - CN sum'!AK53-'O - CN sum'!AJ53)/('O - CN sum'!AK49-'O - CN sum'!AJ49+'O - CN sum'!AK53-'O - CN sum'!AJ53),AR18)","v":0},{"$f":"IFERROR(('O - CN sum'!AL53-'O - CN sum'!AK53)/('O - CN sum'!AL49-'O - CN sum'!AK49+'O - CN sum'!AL53-'O - CN sum'!AK53),AS18)","v":0},{"$f":"IFERROR(('O - CN sum'!AM53-'O - CN sum'!AL53)/('O - CN sum'!AM49-'O - CN sum'!AL49+'O - CN sum'!AM53-'O - CN sum'!AL53),AT18)","v":0},{"$f":"IFERROR(('O - CN sum'!AN53-'O - CN sum'!AM53)/('O - CN sum'!AN49-'O - CN sum'!AM49+'O - CN sum'!AN53-'O - CN sum'!AM53),AU18)","v":0},{"$f":"IFERROR(('O - CN sum'!AO53-'O - CN sum'!AN53)/('O - CN sum'!AO49-'O - CN sum'!AN49+'O - CN sum'!AO53-'O - CN sum'!AN53),AV18)","v":0},{"$f":"IFERROR(('O - CN sum'!AP53-'O - CN sum'!AO53)/('O - CN sum'!AP49-'O - CN sum'!AO49+'O - CN sum'!AP53-'O - CN sum'!AO53),AW18)","v":0},{"$f":"IFERROR(('O - CN sum'!AQ53-'O - CN sum'!AP53)/('O - CN sum'!AQ49-'O - CN sum'!AP49+'O - CN sum'!AQ53-'O - CN sum'!AP53),AX18)","v":0},{"$f":"IFERROR(('O - CN sum'!AR53-'O - CN sum'!AQ53)/('O - CN sum'!AR49-'O - CN sum'!AQ49+'O - CN sum'!AR53-'O - CN sum'!AQ53),AY18)","v":0},{"$f":"IFERROR(('O - CN sum'!AS53-'O - CN sum'!AR53)/('O - CN sum'!AS49-'O - CN sum'!AR49+'O - CN sum'!AS53-'O - CN sum'!AR53),AZ18)","v":0},{"$f":"IFERROR(('O - CN sum'!AT53-'O - CN sum'!AS53)/('O - CN sum'!AT49-'O - CN sum'!AS49+'O - CN sum'!AT53-'O - CN sum'!AS53),BA18)","v":0},{"$f":"IFERROR(('O - CN sum'!AU53-'O - CN sum'!AT53)/('O - CN sum'!AU49-'O - CN sum'!AT49+'O - CN sum'!AU53-'O - CN sum'!AT53),BB18)","v":0}]
[1,null,null,2,2,null,"adjoining west",null,null,null,null,null,null,null,null,null,{"$f":"('O - CN sum'!I54-'O - CN sum'!H54)/('O - CN sum'!I50-'O - CN sum'!H50+'O - CN sum'!I54-'O - CN sum'!H54)","v":8.0962000501202155E-2},{"$f":"IFERROR(('O - CN sum'!J54-'O - CN sum'!I54)/('O - CN sum'!J50-'O - CN sum'!I50+'O - CN sum'!J54-'O - CN sum'!I54),Q19)","v":9.4338884791781916E-2},{"$f":"IFERROR(('O - CN sum'!K54-'O - CN sum'!J54)/('O - CN sum'!K50-'O - CN sum'!J50+'O - CN sum'!K54-'O - CN sum'!J54),R19)","v":0.12826864488855827},{"$f":"IFERROR(('O - CN sum'!L54-'O - CN sum'!K54)/('O - CN sum'!L50-'O - CN sum'!K50+'O - CN sum'!L54-'O - CN sum'!K54),S19)","v":0.11485742185420483},{"$f":"IFERROR(('O - CN sum'!M54-'O - CN sum'!L54)/('O - CN sum'!M50-'O - CN sum'!L50+'O - CN sum'!M54-'O - CN sum'!L54),T19)","v":0.1488302201079954},{"$f":"IFERROR(('O - CN sum'!N54-'O - CN sum'!M54)/('O - CN sum'!N50-'O - CN sum'!M50+'O - CN sum'!N54-'O - CN sum'!M54),U19)","v":8.4537205031415832E-2},{"$f":"IFERROR(('O - CN sum'!O54-'O - CN sum'!N54)/('O - CN sum'!O50-'O - CN sum'!N50+'O - CN sum'!O54-'O - CN sum'!N54),V19)","v":0.11708812599118196},{"$f":"IFERROR(('O - CN sum'!P54-'O - CN sum'!O54)/('O - CN sum'!P50-'O - CN sum'!O50+'O - CN sum'!P54-'O - CN sum'!O54),W19)","v":9.43239164961715E-2},{"$f":"IFERROR(('O - CN sum'!Q54-'O - CN sum'!P54)/('O - CN sum'!Q50-'O - CN sum'!P50+'O - CN sum'!Q54-'O - CN sum'!P54),X19)","v":0.14452155071396702},{"$f":"IFERROR(('O - CN sum'!R54-'O - CN sum'!Q54)/('O - CN sum'!R50-'O - CN sum'!Q50+'O - CN sum'!R54-'O - CN sum'!Q54),Y19)","v":0.21400810145657875},{"$f":"IFERROR(('O - CN sum'!S54-'O - CN sum'!R54)/('O - CN sum'!S50-'O - CN sum'!R50+'O - CN sum'!S54-'O - CN sum'!R54),Z19)","v":6.0988312259916355E-2},{"$f":"IFERROR(('O - CN sum'!T54-'O - CN sum'!S54)/('O - CN sum'!T50-'O - CN sum'!S50+'O - CN sum'!T54-'O - CN sum'!S54),AA19)","v":7.8010933399500937E-2},{"$f":"IFERROR(('O - CN sum'!U54-'O - CN sum'!T54)/('O - CN sum'!U50-'O - CN sum'!T50+'O - CN sum'!U54-'O - CN sum'!T54),AB19)","v":2.6128218908544578E-2},{"$f":"IFERROR(('O - CN sum'!V54-'O - CN sum'!U54)/('O - CN sum'!V50-'O - CN sum'!U50+'O - CN sum'!V54-'O - CN sum'!U54),AC19)","v":1.5794302320159392E-2},{"$f":"IFERROR(('O - CN sum'!W54-'O - CN sum'!V54)/('O - CN sum'!W50-'O - CN sum'!V50+'O - CN sum'!W54-'O - CN sum'!V54),AD19)","v":1.3709264415445297E-2},{"$f":"IFERROR(('O - CN sum'!X54-'O - CN sum'!W54)/('O - CN sum'!X50-'O - CN sum'!W50+'O - CN sum'!X54-'O - CN sum'!W54),AE19)","v":1.1433603747994731E-2},{"$f":"IFERROR(('O - CN sum'!Y54-'O - CN sum'!X54)/('O - CN sum'!Y50-'O - CN sum'!X50+'O - CN sum'!Y54-'O - CN sum'!X54),AF19)","v":5.9425153826851143E-3},{"$f":"IFERROR(('O - CN sum'!Z54-'O - CN sum'!Y54)/('O - CN sum'!Z50-'O - CN sum'!Y50+'O - CN sum'!Z54-'O - CN sum'!Y54),AG19)","v":1.3953621462527847E-3},{"$f":"IFERROR(('O - CN sum'!AA54-'O - CN sum'!Z54)/('O - CN sum'!AA50-'O - CN sum'!Z50+'O - CN sum'!AA54-'O - CN sum'!Z54),AH19)","v":0},{"$f":"IFERROR(('O - CN sum'!AB54-'O - CN sum'!AA54)/('O - CN sum'!AB50-'O - CN sum'!AA50+'O - CN sum'!AB54-'O - CN sum'!AA54),AI19)","v":0},{"$f":"IFERROR(('O - CN sum'!AC54-'O - CN sum'!AB54)/('O - CN sum'!AC50-'O - CN sum'!AB50+'O - CN sum'!AC54-'O - CN sum'!AB54),AJ19)","v":0},{"$f":"IFERROR(('O - CN sum'!AD54-'O - CN sum'!AC54)/('O - CN sum'!AD50-'O - CN sum'!AC50+'O - CN sum'!AD54-'O - CN sum'!AC54),AK19)","v":0},{"$f":"IFERROR(('O - CN sum'!AE54-'O - CN sum'!AD54)/('O - CN sum'!AE50-'O - CN sum'!AD50+'O - CN sum'!AE54-'O - CN sum'!AD54),AL19)","v":0},{"$f":"IFERROR(('O - CN sum'!AF54-'O - CN sum'!AE54)/('O - CN sum'!AF50-'O - CN sum'!AE50+'O - CN sum'!AF54-'O - CN sum'!AE54),AM19)","v":0},{"$f":"IFERROR(('O - CN sum'!AG54-'O - CN sum'!AF54)/('O - CN sum'!AG50-'O - CN sum'!AF50+'O - CN sum'!AG54-'O - CN sum'!AF54),AN19)","v":0},{"$f":"IFERROR(('O - CN sum'!AH54-'O - CN sum'!AG54)/('O - CN sum'!AH50-'O - CN sum'!AG50+'O - CN sum'!AH54-'O - CN sum'!AG54),AO19)","v":0},{"$f":"IFERROR(('O - CN sum'!AI54-'O - CN sum'!AH54)/('O - CN sum'!AI50-'O - CN sum'!AH50+'O - CN sum'!AI54-'O - CN sum'!AH54),AP19)","v":0},{"$f":"IFERROR(('O - CN sum'!AJ54-'O - CN sum'!AI54)/('O - CN sum'!AJ50-'O - CN sum'!AI50+'O - CN sum'!AJ54-'O - CN sum'!AI54),AQ19)","v":0},{"$f":"IFERROR(('O - CN sum'!AK54-'O - CN sum'!AJ54)/('O - CN sum'!AK50-'O - CN sum'!AJ50+'O - CN sum'!AK54-'O - CN sum'!AJ54),AR19)","v":0},{"$f":"IFERROR(('O - CN sum'!AL54-'O - CN sum'!AK54)/('O - CN sum'!AL50-'O - CN sum'!AK50+'O - CN sum'!AL54-'O - CN sum'!AK54),AS19)","v":0},{"$f":"IFERROR(('O - CN sum'!AM54-'O - CN sum'!AL54)/('O - CN sum'!AM50-'O - CN sum'!AL50+'O - CN sum'!AM54-'O - CN sum'!AL54),AT19)","v":0},{"$f":"IFERROR(('O - CN sum'!AN54-'O - CN sum'!AM54)/('O - CN sum'!AN50-'O - CN sum'!AM50+'O - CN sum'!AN54-'O - CN sum'!AM54),AU19)","v":0},{"$f":"IFERROR(('O - CN sum'!AO54-'O - CN sum'!AN54)/('O - CN sum'!AO50-'O - CN sum'!AN50+'O - CN sum'!AO54-'O - CN sum'!AN54),AV19)","v":0},{"$f":"IFERROR(('O - CN sum'!AP54-'O - CN sum'!AO54)/('O - CN sum'!AP50-'O - CN sum'!AO50+'O - CN sum'!AP54-'O - CN sum'!AO54),AW19)","v":0},{"$f":"IFERROR(('O - CN sum'!AQ54-'O - CN sum'!AP54)/('O - CN sum'!AQ50-'O - CN sum'!AP50+'O - CN sum'!AQ54-'O - CN sum'!AP54),AX19)","v":0},{"$f":"IFERROR(('O - CN sum'!AR54-'O - CN sum'!AQ54)/('O - CN sum'!AR50-'O - CN sum'!AQ50+'O - CN sum'!AR54-'O - CN sum'!AQ54),AY19)","v":0},{"$f":"IFERROR(('O - CN sum'!AS54-'O - CN sum'!AR54)/('O - CN sum'!AS50-'O - CN sum'!AR50+'O - CN sum'!AS54-'O - CN sum'!AR54),AZ19)","v":0},{"$f":"IFERROR(('O - CN sum'!AT54-'O - CN sum'!AS54)/('O - CN sum'!AT50-'O - CN sum'!AS50+'O - CN sum'!AT54-'O - CN sum'!AS54),BA19)","v":0},{"$f":"IFERROR(('O - CN sum'!AU54-'O - CN sum'!AT54)/('O - CN sum'!AU50-'O - CN sum'!AT50+'O - CN sum'!AU54-'O - CN sum'!AT54),BB19)","v":0}]
["Difference in flat proportion to existing (in 2020)"]
[1,null,null,1,1,null,"central",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB16-$AA11","v":-5.7718222059795793E-2},-7.2306346436217542E-2,-3.7305292992986572E-2,-4.8155015915952656E-2,1.365451955164948E-2,3.8449570908121455E-3,{"$f":"AH16-$AA11","v":4.0538365843740265E-2},-0.17989058636765873,{"$f":"AJ16-$AA11","v":7.8373252346801703E-3},-1.4070036983714895E-3,-6.6947365341001042E-3,-1.2608856978171074E-2,-1.7482374169764225E-2,-2.0277448870078263E-2,-6.1826443827457056E-2,-2.3620897071535057E-2,-2.5499494522640553E-2,-2.5499494522640553E-2,-2.5499494522640553E-2,-0.14616412981568377,-0.14616412981568377,-0.14616412981568377,-0.14616412981568377,-0.14616412981568377,-0.14616412981572116,-0.14616412981572116,-0.14616412981572116,-0.14616412981572116]
[1,null,null,2,1,null,"west",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB17-$AA12","v":-4.3501179264584022E-2},-4.9440751347777492E-2,-3.3285760834647585E-2,-2.177576773618789E-2,3.6492102215233135E-3,3.1129130079603606E-2,{"$f":"AH17-$AA12","v":-0.17095228833435064},9.0955255085820058E-2,{"$f":"AJ17-$AA12","v":9.2681137598741165E-2},0.13724138136719721,0.11012446838568918,0.11518312401212702,0.12017453780011877,0.12510004160998695,9.2959259763070373E-2,0.13475847315641809,0.13949389440722892,0.13949389440722892,0.13949389440722892,-0.1254324485738289,-0.1254324485738289,-0.1254324485738289,-0.1254324485738289,-0.1254324485738289,-0.12543244857388325,-0.12543244857388325,-0.12543244857388325,-0.12543244857388325]
[1,null,null,1,2,null,"adjoining central",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB18-$AA13","v":-5.7515375476241054E-2},-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,{"$f":"AH18-$AA13","v":-0.10450065124769686},-0.10450065124769686,{"$f":"AJ18-$AA13","v":-0.10450065124769686},-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686,-0.10450065124769686]
[1,null,null,2,2,null,"adjoining west",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB19-$AA14","v":1.1686967077702143E-3},-5.0714017783186141E-2,-6.1047934371571327E-2,-6.3132972276285421E-2,-6.5408632943735986E-2,-7.0899721309045607E-2,{"$f":"AH19-$AA14","v":-7.5446874545477938E-2},-7.6842236691730723E-2,{"$f":"AJ19-$AA14","v":-7.6842236691730723E-2},-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2,-7.6842236691730723E-2]
[]
[null,null,null,null,null,null,"Cumulative post-model adjustments"]
[null,null,null,null,null,null,"Fuel switching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I - AEMO'!BB36*(1-'I - assumptions'!$B$20)","v":-1.0083423102938598E-2},{"$f":"'I - AEMO'!BC36*(1-'I - assumptions'!$B$20)","v":-2.8579919758284208E-2},{"$f":"'I - AEMO'!BD36*(1-'I - assumptions'!$B$20)","v":-5.8048967474635435E-2},{"$f":"'I - AEMO'!BE36*(1-'I - assumptions'!$B$20)","v":-9.1855839460142863E-2},{"$f":"'I - AEMO'!BF36*(1-'I - assumptions'!$B$20)","v":-0.13146585994148327},{"$f":"'I - AEMO'!BG36*(1-'I - assumptions'!$B$20)","v":-0.1675105385865342},{"$f":"'I - AEMO'!BH36*(1-'I - assumptions'!$B$20)","v":-0.20656210508361567},{"$f":"'I - AEMO'!BI36*(1-'I - assumptions'!$B$20)","v":-0.23755695087867071},{"$f":"'I - AEMO'!BJ36*(1-'I - assumptions'!$B$20)","v":-0.26996188373025176},{"$f":"'I - AEMO'!BK36*(1-'I - assumptions'!$B$20)","v":-0.30118785252698815},{"$f":"'I - AEMO'!BL36*(1-'I - assumptions'!$B$20)","v":-0.33114201790445552},{"$f":"'I - AEMO'!BM36*(1-'I - assumptions'!$B$20)","v":-0.36083115159382451},{"$f":"'I - AEMO'!BN36*(1-'I - assumptions'!$B$20)","v":-0.39034989770336864},{"$f":"'I - AEMO'!BO36*(1-'I - assumptions'!$B$20)","v":-0.4198033647892736},{"$f":"'I - AEMO'!BP36*(1-'I - assumptions'!$B$20)","v":-0.44910978602518753},{"$f":"'I - AEMO'!BQ36*(1-'I - assumptions'!$B$20)","v":-0.4778402301086625},{"$f":"'I - AEMO'!BR36*(1-'I - assumptions'!$B$20)","v":-0.50559622066275733},{"$f":"'I - AEMO'!BS36*(1-'I - assumptions'!$B$20)","v":-0.53259947327695045},{"$f":"'I - AEMO'!BT36*(1-'I - assumptions'!$B$20)","v":-0.55886340147376612},{"$f":"'I - AEMO'!BU36*(1-'I - assumptions'!$B$20)","v":-0.58403899499621736},{"$f":"'I - AEMO'!BV36*(1-'I - assumptions'!$B$20)","v":0},{"$f":"'I - AEMO'!BW36*(1-'I - assumptions'!$B$20)","v":0},{"$f":"'I - AEMO'!BX36*(1-'I - assumptions'!$B$20)","v":0},{"$f":"'I - AEMO'!BY36*(1-'I - assumptions'!$B$20)","v":0},{"$f":"'I - AEMO'!BZ36*(1-'I - assumptions'!$B$20)","v":0},{"$f":"'I - AEMO'!CA36*(1-'I - assumptions'!$B$20)","v":0},{"$f":"'I - AEMO'!CB36*(1-'I - assumptions'!$B$20)","v":0}]
[null,null,null,null,null,null,"Energy efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I - AEMO'!BB37","v":-2.2379771358903059E-3},{"$f":"'I - AEMO'!BC37","v":-4.622979510294385E-3},{"$f":"'I - AEMO'!BD37","v":-7.0629302189019021E-3},{"$f":"'I - AEMO'!BE37","v":-9.1801483318704139E-3},{"$f":"'I - AEMO'!BF37","v":-1.0932133316371963E-2},{"$f":"'I - AEMO'!BG37","v":-1.228520515900117E-2},{"$f":"'I - AEMO'!BH37","v":-1.3397114348402503E-2},{"$f":"'I - AEMO'!BI37","v":-1.4472223285730694E-2},{"$f":"'I - AEMO'!BJ37","v":-1.5480953209253783E-2},{"$f":"'I - AEMO'!BK37","v":-1.5965036793545256E-2},{"$f":"'I - AEMO'!BL37","v":-1.6900743189886124E-2},{"$f":"'I - AEMO'!BM37","v":-1.8137001086615666E-2},{"$f":"'I - AEMO'!BN37","v":-1.9630867648330119E-2},{"$f":"'I - AEMO'!BO37","v":-2.1115333703403218E-2},{"$f":"'I - AEMO'!BP37","v":-2.2156905486840156E-2},{"$f":"'I - AEMO'!BQ37","v":-2.2503682294416807E-2},{"$f":"'I - AEMO'!BR37","v":-2.2563412389963879E-2},{"$f":"'I - AEMO'!BS37","v":-2.2602934987714322E-2},{"$f":"'I - AEMO'!BT37","v":-2.2656805766210757E-2},{"$f":"'I - AEMO'!BU37","v":-2.2736020599126664E-2},{"$f":"'I - AEMO'!BV37","v":0},{"$f":"'I - AEMO'!BW37","v":0},{"$f":"'I - AEMO'!BX37","v":0},{"$f":"'I - AEMO'!BY37","v":0},{"$f":"'I - AEMO'!BZ37","v":0},{"$f":"'I - AEMO'!CA37","v":0},{"$f":"'I - AEMO'!CB37","v":0}]
[null,null,null,null,null,null,"Fuel switching and energy efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC27:AC28)","v":-1.2321400238828904E-2},-3.3202899268578591E-2,-6.5111897693537341E-2,-0.10103598779201328,-0.14239799325785524,{"$f":"SUM(AH27:AH28)","v":-0.17979574374553536},-0.21995921943201818,{"$f":"SUM(AJ27:AJ28)","v":-0.2520291741644014},-0.28544283693950556,-0.31715288932053343,-0.34804276109434162,-0.37896815268044015,-0.40998076535169875,-0.44091869849267684,-0.47126669151202771,-0.50034391240307929,-0.52815963305272118,-0.55520240826466483,-0.58152020723997688,-0.60677501559534408,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Old price forecast",237.99778645833328,240.91113694627361,242.55151351551081,242.74211463554079,243.4398352967724,244.46873622342017,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New price forecast",237.99778645833328,{"$f":"'I - AEMO'!AQ$96/'I - AEMO'!$AP$96*$AB$3","v":234.54101561597352},242.55151351551081,242.74211463554079,243.4398352967724,244.46873622342017,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111,245.82191762072111]

{"sheet":"I - hist driv","index":17,"n_rows":109,"n_cols":72,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Annual weather",null,null,null,null,"year","elec_price","gas_price","CPI","real_elecprice","real_gasprice","price ratio","avg gas price Aus","real_national prices","Count by year_connected",null,null,null,null,null,"Distribution of commercial usage",null,null,null,null,null,null,null,null,"Disconnections time series",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prices",null,null,"Res","Cla","Blo","Reg","New"]
["year","EDD actuals","EDD trend estimate","EDD forecast",null,2003,{"$f":"CPI!I2","v":56.024999999999999},{"$f":"CPI!J2","v":60.099999999999994},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F2)","v":79.899999999999991},{"$f":"G2/($I2/$I$23)","v":95.431821026282861},{"$f":"H2/($I2/$I$23)","v":102.37309136420525},{"$f":"(K2/J2)","v":1.0727353859883979},59.2,{"$f":"M2/($I2/$I$23)","v":100.84005006257823},"year","residential","year_connected","res + 1",null,null,null,0,1,null,null,null,null,null,null,"res","reg","new",null,"Half","Both","Both","Both","Both","Both","Both","Both","Both","Both","H1","H2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,"1Jan2023-30June2023","FY23-24"]
[1995,2157.2239784155395,{"$f":"TREND($B$3:$B$31,$A$3:$A$31)","v":1936.4877869134452},null,null,2004,{"$f":"CPI!I3","v":54.949999999999996},{"$f":"CPI!J3","v":64.024999999999991},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F3)","v":81.5},91.763128834355811,106.91782208588955,{"$f":"(K3/J3)","v":1.1651501364877161},62.575000000000003,{"$f":"M3/($I3/$I$23)","v":104.49641104294479},2009,1,2,{"$f":"IF(P3=0,2,1)","v":1},{"$f":"O3+R3*10000","v":12009},null,"p20c",12140.625,18910.98828125,null,null,null,null,null,null,null,null,null,"Dom/non-dom","Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2023,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central - Residential"]
[{"$f":"A3+1","v":1996},2135.5178073673474,1928.3635281803308,null,null,2005,{"$f":"CPI!I4","v":55.1},{"$f":"CPI!J4","v":66.974999999999994},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F4)","v":83.474999999999994},89.836597783767601,109.19793351302785,{"$f":"(K4/J4)","v":1.2155172413793103},65.8,107.28218029350106,2010,0,13971,{"$f":"IF(P4=0,2,1)","v":2},{"$f":"O4+R4*10000","v":22010},null,"p40c",38437.90234375,32882.70703125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,"Fixed Charge",0.10349999999999999,8.7669412706373059E-2,0.13750000000000001,0.22060000000000002,0.18059999999999998,0.32899999999999996,0.29799999999999999,0.35499999999999998,0.35720000000000002,0.38579999999999998,0.43459999999999999,0.44779999999999998,0.47060000000000002]
[1997,1927.3716500811875,1920.2392694472146,null,null,2006,{"$f":"CPI!I5","v":55.1},{"$f":"CPI!J5","v":69.375},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F5)","v":86.174999999999997},87.021874093414567,109.56701479547432,1.2590744101633393,68.900000000000006,108.81682622570351,2010,1,545310,1,12010,null,"p60c",93504.0546875,45908.8046875,null,null,null,null,null,null,1,1,1,"domestic","central",1775,2006,1643,919,403,2245,2568,1509,438,618,891,null,null,null,null,null,null,null,null,1,1,2,1,1,"Peak 0 - 0.1",8.6879000000000008,7.3590636777941896,6.468,5.2731000000000003,8.4368999999999996,9.3717000000000006,8.4884000000000004,7.3334999999999999,7.3345000000000002,6.54,5.9707999999999997,6.1515000000000004,6.4835000000000003]
[1998,1956.5483168180649,1912.1150107141002,null,null,2007,{"$f":"CPI!I6","v":56.425000000000004},{"$f":"CPI!J6","v":72.3},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F6)","v":88.224999999999994},87.04383678095779,111.53335222442618,1.2813469206911827,71.525000000000006,110.3378010767923,2011,0,308,2,22011,null,"p80c",276598.65625,63301.7890625,null,null,null,null,null,null,1,2,1,null,"west",257,237,155,133,-167,228,509,527,114,244,283,null,null,null,null,null,null,null,null,1,1,3,1,1,"Peak 0.1 - 0.2",6.4222000000000001,5.4399082346170928,3.806,5.0199999999999996,8.0319000000000003,5.6223999999999998,5.0925000000000002,4.3996000000000004,4.4001999999999999,3.9236,3.5987,3.7075999999999998,3.9077000000000002]
[1999,1830.6477788475304,1903.9907519809858,null,null,2008,{"$f":"CPI!I7","v":65.675000000000011},{"$f":"CPI!J7","v":77.625},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F7)","v":91.924999999999997},97.23543649714442,114.92806635844438,1.1819566044918157,77.324999999999989,114.48389991841172,2011,1,19186,1,12011,null,"p90c",601184.8125,78032.8984375,null,null,null,null,null,null,1,1,2,null,"adjoining central",5,5,5,3,7,6,6,11,0,7,4,null,null,null,null,null,null,null,null,1,1,4,1,1,"Peak 0.2 - 1.4",2.0139999999999998,1.7059535960447858,1.2524,2.0038,1.4044000000000001,0.98310000000000008,0.89039999999999997,0.76929999999999998,0.76939999999999997,0.68610000000000004,0.62570000000000003,0.64459999999999995,0.6794]
[2000,1818.1206366389436,1895.8664932478714,null,null,2009,{"$f":"CPI!I8","v":72.400000000000006},{"$f":"CPI!J8","v":85.025000000000006},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F8)","v":93.224999999999994},105.69739876642534,124.12874765352643,1.1743784530386741,83.974999999999994,122.59584338964871,2012,0,343,2,22012,null,"p95c",1279685.375,91901.1171875,null,null,null,null,null,null,1,2,2,null,"adjoining west",1,11,12,10,-3,23,60,47,10,11,36,null,null,null,null,null,null,null,null,1,1,5,1,1,"Peak > 1.4",1.2562,1.0640610264902979,0.98409999999999997,1.5745,1.1022000000000001,0.77170000000000005,0.69899999999999995,0.68779999999999997,0.68789999999999996,0.61339999999999995,0.56200000000000006,0.57899999999999996,0.61029999999999995]
[2001,1864.1177840873988,1887.742234514757,null,null,2010,{"$f":"CPI!I9","v":87.075000000000003},{"$f":"CPI!J9","v":92.399999999999991},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F9)","v":96.050000000000011},123.38269130661114,130.92805830296717,1.0611541774332469,91.5,129.65278500780843,2012,1,16070,1,12012,null,"p99c",5166720.5,125839.5234375,null,null,null,null,null,null,2,1,1,"non-domestic","central",283,138,149,129,12,59,135,96,1,30,66,null,null,null,null,null,null,null,null,1,1,6,1,1,"Off Peak 0 - 0.1",6.9619999999999997,5.8971444566354512,6.1660000000000004,5.0151000000000003,3.5106000000000002,2.4575,2.2259000000000002,2.5017999999999998,2.5021,2.2311000000000001,2.0238999999999998,2.0851999999999999,2.1977000000000002]
[2002,1763.6999270918932,1879.6179757816426,null,null,2011,{"$f":"CPI!I10","v":96.674999999999997},{"$f":"CPI!J10","v":97.15},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F10)","v":99.35},132.43550578761952,133.08621036738802,1.0049133695371089,96.524999999999991,132.23002013085051,2013,0,317,2,22013,null,null,"non-residential","residential",null,null,null,null,null,null,2,2,1,null,"west",89,90,60,48,18,30,65,93,11,38,55,null,null,null,null,null,null,null,null,1,1,7,1,1,"Off Peak 0.1 - 0.2",4.3833000000000002,3.7128631566748318,2.5992999999999999,1.8196000000000001,2.9113000000000002,2.0380000000000003,1.8459000000000001,2.0009000000000001,2.0011999999999999,1.7844,1.5993999999999999,1.6477999999999999,1.7366999999999999]
[2003,1924.3856684017605,1871.4937170485264,null,null,2012,{"$f":"CPI!I11","v":111.05000000000001},{"$f":"CPI!J11","v":110.44999999999999},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F11)","v":100.97499999999999},149.6796731864323,148.87095815795988,0.99459702836560093,108.89999999999999,146.78177766773953,2013,1,14682,1,12013,null,null,null,null,null,null,null,null,null,null,2,1,2,null,"adjoining central",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,1,1,8,1,1,"Off Peak 0.2 - 1.4",2.0114000000000001,1.7037512726338047,1.1927000000000001,0.83489999999999998,1.3358000000000001,0.93510000000000004,0.84699999999999998,0.76559999999999995,0.76570000000000005,0.68279999999999996,0.61299999999999999,0.63160000000000005,0.66559999999999997]
[2004,1881.3257762568912,1863.369458315412,null,null,2013,{"$f":"CPI!I12","v":125.4},{"$f":"CPI!J12","v":121.97499999999999},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F12)","v":103.45},164.97767037216045,160.47170130497824,0.97268740031897927,120.35000000000001,158.33383276945383,2014,0,352,2,22014,null,null,null,null,null,null,null,null,null,null,2,2,2,null,"adjoining west",3,3,-2,-2,3,1,3,7,2,6,1,null,null,null,null,null,null,null,null,1,1,9,1,1,"Off Peak > 1.4",0.69159999999999999,0.58581802732103971,0.93720000000000003,0.65610000000000002,0.45929999999999999,0.3216,0.2913,0.26650000000000001,0.26650000000000001,0.23760000000000001,0.21740000000000001,0.224,0.2361]
[2005,1642.3834398577576,1855.2451995822976,null,null,2014,{"$f":"CPI!I13","v":123.05000000000001},{"$f":"CPI!J13","v":122.65},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F13)","v":105.89999999999999},158.14074598677999,157.6266761095373,0.99674928890694836,125.72500000000001,161.57858829084043,2014,1,15776,1,12014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",2413,2490,2022,1240,273,2592,3346,2290,576,954,1336]
[2006,1907.3201912528798,1847.1209408491832,null,null,2015,{"$f":"CPI!I14","v":123.52500000000001},{"$f":"CPI!J14","v":126.32499999999999},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F14)","v":107.35000000000001},156.6069166278528,160.15680018630644,1.0226674762193888,128.30000000000001,162.6607359105729,2015,0,279,2,22015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central - Non-Residential"]
[2007,1653.7074950944204,1838.9966821160688,null,null,2016,{"$f":"CPI!I15","v":121.47499999999999},{"$f":"CPI!J15","v":134.94999999999999},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F15)","v":108.94999999999999},151.74619091326298,168.57911886186324,1.1109281745215063,130.22500000000002,162.6766636071593,2015,1,16696,1,12015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,1,1,"Fixed Charge",0.10440000000000001,8.8431755425558922E-2,0.14179999999999998,0.22749999999999998,0.19020000000000001,0.34639999999999999,0.31380000000000002,0.37069999999999997,0.373,0.40279999999999999,0.45369999999999999,0.46739999999999998,0.49130000000000001]
[2008,1857.5346636897991,1830.8724233829544,null,null,2017,{"$f":"CPI!I16","v":132.30000000000001},{"$f":"CPI!J16","v":145.80000000000001},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F16)","v":111.425},161.5977563383442,178.08732331164461,1.1020408163265305,137.17500000000001,167.55232218981379,2016,0,282,2,22016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,1,1,"Peak 0 - 0.1",7.8371000000000004,6.6383956939238296,4.6468999999999996,3.2528999999999999,2.2770999999999999,1.5940000000000001,1.4438,1.2474000000000001,1.2476,1.1125,1.0755999999999999,1.1082000000000001,1.1679999999999999]
[2009,1764.8322580604324,1822.7481646498381,null,null,2018,{"$f":"CPI!I17","v":148.42500000000001},{"$f":"CPI!J17","v":159.9},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F17)","v":113.92500000000001},177.31527320605662,191.02383146807108,1.0773117736230418,145.1,173.34307658547289,2016,1,17149,1,12016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,3,1,1,"Peak 0.1 - 0.2",5.2107999999999999,4.4137949345929348,3.2385000000000002,2.9091,2.0364,1.5179,1.3748,1.1878,1.1879999999999999,1.0592999999999999,1.0246999999999999,1.0557000000000001,1.1127]
[2010,1858.2401169469006,1814.6239059167237,null,null,2019,{"$f":"CPI!I18","v":142.07500000000002},{"$f":"CPI!J18","v":160.22499999999999},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F18)","v":115.69999999999999},167.12538893690584,188.47556179775282,1.1277494281189511,145.625,171.30131806395855,2017,0,258,2,22017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,4,1,1,"Peak 0.2 - 1.4",2.8138999999999998,2.3835068639078565,1.7316,2.7705000000000002,1.9394,1.3576000000000001,1.2297,1.0624,1.0625,0.94740000000000002,0.92210000000000003,0.95,1.0013000000000001]
[2011,1700.6125263160036,1806.4996471836093,null,null,2020,{"$f":"CPI!I19","v":145.77500000000001},{"$f":"CPI!J19","v":157.92500000000001},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F19)","v":117.15},169.35533504054629,183.47069995731968,1.0833476247641916,144.02499999999998,167.32225778915915,2017,1,18812,1,12017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,5,1,1,"Peak > 1.4",2.8138999999999998,0.95801068377688825,1.3214999999999999,0.92510000000000003,1.4554,1.0188000000000001,0.92279999999999995,0.79730000000000001,0.7974,0.71099999999999997,0.70389999999999997,0.72519999999999996,0.76429999999999998]
[2012,1862.7630576881165,1798.3753884504949,null,null,2021,{"$f":"CPI!I20","v":130.22499999999999},{"$f":"CPI!J20","v":159.14999999999998},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F20)","v":119.85},147.88170629954109,180.72853566958696,1.2221155692071413,144.52500000000001,164.12058823529412,2018,0,228,2,22018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,6,1,1,"Off Peak 0 - 0.1",2.8138999999999998,6.2862780624065415,4.4115000000000002,3.0880999999999998,2.1617000000000002,1.5132000000000001,1.3706,1.1840999999999999,1.1842999999999999,1.056,1.0192000000000001,1.05,1.1067]
[2013,1680.5293649462958,1790.2511297173805,null,null,2022,{"$f":"CPI!I21","v":133.22500000000002},{"$f":"CPI!J21","v":186.75},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F21)","v":127.67500000000001},142.01623262189153,199.07323281770115,1.4017639331957212,161.82499999999999,172.50348541217932,2018,1,20248,1,12018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,7,1,1,"Off Peak 0.1 - 0.2",2.8138999999999998,4.4072726691065665,3.0851999999999999,2.1597,1.5118,1.0583,0.95860000000000001,0.82820000000000005,0.82830000000000004,0.73860000000000003,0.71309999999999996,0.73470000000000002,0.77429999999999999]
[2014,1606.5045950755084,1782.1268709842661,null,null,2023,{"$f":"CPI!I22","v":142.94999999999999},{"$f":"CPI!J22","v":235.02499999999998},{"$f":"AVERAGEIFS(CPI!$E:$E,CPI!$D:$D,'I - hist driv'!$F22)","v":134.4},144.75814732142854,237.99778645833328,1.6441063308849249,194.17499999999998,{"$f":"M22/($I22/$I$23)","v":196.63108258928568},2019,0,239,2,22019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,8,1,1,"Off Peak 0.2 - 1.4",2.8138999999999998,2.3562319355103183,1.6493,1.1546000000000001,1.2493000000000001,0.87460000000000004,0.79220000000000002,0.68440000000000001,0.6845,0.61040000000000005,0.58709999999999996,0.60489999999999999,0.63749999999999996]
[2015,1807.3154080729541,1774.0026122511499,null,null,"Most recent quarter",null,null,{"$f":"CPI!E312","v":136.1},null,null,null,null,null,2019,1,22243,1,12019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,9,1,1,"Off Peak > 1.4",2.8138999999999998,0.91947002408471445,1.2573000000000001,0.88100000000000001,1.1894,0.83260000033060322,0.75409999999999999,0.65149999999999997,0.65159999999999996,0.58099999999999996,0.56920000000000004,0.58640000000000003,0.61809999999999998]
[2016,1702.8628292966944,1765.8783535180355,null,null,null,null,null,null,null,null,null,null,null,2020,0,208,2,22020]
[2017,1793.2733756831767,1757.7540947849229,null,null,null,null,null,null,null,null,null,null,null,2020,1,22105,1,12020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West - Residential"]
[2018,1749.4335589774189,1749.6298360518049,null,null,null,null,null,null,null,null,null,null,null,2021,0,361,2,22021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,1,"Fixed Charge",0.10349999999999999,8.7669412706373059E-2,0.13750000000000001,0.22060000000000002,0.18059999999999998,0.32899999999999996,0.29799999999999999,0.35499999999999998,0.35720000000000002,0.38579999999999998,0.43459999999999999,0.44779999999999998,0.47060000000000002]
[2019,1738.864850291546,1741.5055773186905,null,null,null,null,null,null,null,null,null,null,null,2021,1,21613,1,12021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,2,1,"Peak 0 - 0.1",6.9665999999999997,5.9010408749779568,5.0419999999999998,3.5851999999999999,5.7363,5.3351000000000006,4.8323,4.1749000000000001,4.1753999999999998,3.7231000000000001,3.1560000000000001,3.2515000000000001,3.427]
[2020,1868.3086142908651,1733.3813185855761,null,null,null,null,null,null,null,null,null,null,null,2022,0,223,2,22022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,null,null,1,1,3,2,1,"Peak 0.1 - 0.2",6.3822999999999999,5.4061110407331867,3.7835000000000001,3.4144000000000001,5.4630000000000001,3.8241000000000001,3.4636999999999998,2.9925000000000002,2.9929000000000001,2.6686999999999999,2.2725,2.3412999999999999,2.4676]
[2021,1877.0372417114413,1725.2570598524617,null,null,null,null,null,null,null,null,null,null,null,2022,1,19901,{"$f":"IF(P29=0,2,1)","v":1},{"$f":"O29+R29*10000","v":12022},null,null,null,null,null,null,null,null,null,null,null,null,null,1,"residential",2,545310,19186,16070,14682,15776,16696,17149,18812,20248,22243,22105,21613,19901,20797,null,null,null,null,1,1,4,2,1,"Peak 0.2 - 1.4",2.6490999999999998,2.2439134415502693,1.5708,2.5131999999999999,1.7593000000000001,1.2316,1.1154999999999999,0.96489999999999998,0.96499999999999997,0.86050000000000004,0.73409999999999997,0.75629999999999997,0.79710000000000003]
[2022,1871.9949077713406,1717.1328011193473,null,null,null,null,null,null,null,null,null,null,null,2023,0,207,2,22023,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"non-residential",0,13971,308,343,317,352,279,282,258,228,239,208,361,223,207,null,null,null,null,1,1,5,2,1,"Peak > 1.4",1.1986000000000001,1.0152710924624035,1.496,2.3935,1.6755,1.1729000000000001,1.0624,0.92410000000000003,0.92420000000000002,0.82410000000000005,0.7036,0.72489999999999999,0.76400000000000001]
[2023,1657.2189558151645,1709.0085423862329,null,null,null,null,null,null,null,null,null,null,null,2023,1,20797,1,12023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,6,2,1,"Off Peak 0 - 0.1",4.673,3.9582528075061001,4.8085000000000004,3.4144000000000001,2.3900999999999999,1.6731,1.5154000000000001,1.3091999999999999,1.3093999999999999,1.1676,0.9758,1.0053000000000001,1.0596000000000001]
[2025,null,null,{"$f":"$D32+'I - assumptions'!$B$59","v":1692.7600249200036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,8,2,1,"Off Peak 0.2 - 1.4",1.9164000000000001,1.6232817633864092,1.1364000000000001,0.79549999999999998,1.2727999999999999,0.89100000000000001,0.80700000000000005,0.69720000000000004,0.69730000000000003,0.62180000000000002,0.52139999999999997,0.53720000000000001,0.56620000000000004]
[2026,null,null,{"$f":"$D33+'I - assumptions'!$B$59","v":1684.635766186889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,9,2,1,"Off Peak > 1.4",0.84940000000000004,0.7194821174182926,0.50370000000000004,0.35260000000000002,0.24690000000000001,0.1729,0.15659999999999999,0.1353,0.1353,0.1206,0.10290000000000001,0.106,0.11169999999999999]
[2029,null,null,{"$f":"$D36+'I - assumptions'!$B$59","v":1660.2629899875451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,1,2,1,"Fixed Charge",0.10440000000000001,8.8431755425558922E-2,0.14179999999999998,0.22749999999999998,0.19020000000000001,0.34639999999999999,0.31380000000000002,0.37069999999999997,0.373,0.40279999999999999,0.45369999999999999,0.46739999999999998,0.49130000000000001]
[2032,null,null,{"$f":"$D39+'I - assumptions'!$B$59","v":1635.8902137882012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,4,2,1,"Peak 0.2 - 1.4",2.6,2.2023234109813523,1.5417000000000001,1.0791999999999999,1.7266999999999999,1.2087000000000001,1.0948,1.0548,1.0548999999999999,0.94059999999999999,0.85589999999999999,0.88180000000000003,0.9294]
[2034,null,null,{"$f":"$D41+'I - assumptions'!$B$59","v":1619.6416963219719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,6,2,1,"Off Peak 0 - 0.1",5.2893999999999997,4.4803728654018329,3.1707999999999998,2.2195999999999998,1.5538000000000001,1.0877000000000001,0.98519999999999996,0.94920000000000004,0.94930000000000003,0.84650000000000003,0.76170000000000004,0.78480000000000005,0.82709999999999995]
[2035,null,null,{"$f":"$D42+'I - assumptions'!$B$59","v":1611.5174375888573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,7,2,1,"Off Peak 0.1 - 0.2",4.5034000000000001,3.8145935573128549,2.6703000000000001,1.8693,1.3086,0.91610000000000003,0.82979999999999998,0.79949999999999999,0.79959999999999998,0.71299999999999997,0.64170000000000005,0.66110000000000002,0.69679999999999997]
[2037,null,null,{"$f":"$D44+'I - assumptions'!$B$59","v":1595.2689201226281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,9,2,1,"Off Peak > 1.4",0.91,0.77081319384347335,0.53959999999999997,0.37780000000000002,0.52259999999999995,0.3659,0.33139999999999997,0.2863,0.2863,0.25530000000000003,0.23,0.23699999999999999,0.24970000000000001]
[2040,null,null,{"$f":"$D47+'I - assumptions'!$B$59","v":1570.8961439232842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,2,"Fixed Charge",0.10349999999999999,8.7669412706373059E-2,0.13750000000000001,0.22060000000000002,0.18059999999999998,0.32899999999999996,0.29799999999999999,0.35499999999999998,0.35720000000000002,0.38579999999999998,0.43459999999999999,0.44779999999999998,0.44779999999999998]
[2043,null,null,{"$f":"$D50+'I - assumptions'!$B$59","v":1546.5233677239403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,4,1,2,"Peak 0.2 - 1.4",7.4457000000000004,6.3068613158245599,4.4149000000000003,6.98,4.9448999999999996,3.4615,3.1353,2.8969,2.8973,2.5834999999999999,2.5099999999999998,2.5859999999999999,2.7254999999999998]
[2044,null,null,{"$f":"$D51+'I - assumptions'!$B$59","v":1538.3991089908257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,5,1,2,"Peak > 1.4",5.2344999999999997,4.4338699595314948,4.2046000000000001,2.9432999999999998,4.7092000000000001,3.2965,2.9857999999999998,2.7587000000000002,2.7591000000000001,2.4601999999999999,2.4068000000000001,2.4796,2.6135000000000002]
[2047,null,null,{"$f":"$D54+'I - assumptions'!$B$59","v":1514.0263327914818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,8,1,2,"Off Peak 0.2 - 1.4",6.2694999999999999,5.3105640865952264,4.2046000000000001,2.9432999999999998,4.7092000000000001,3.2965,2.9857999999999998,2.5796000000000001,2.5798999999999999,2.3005,2.2098,2.2766999999999999,2.3995000000000002]
[2049,null,null,{"$f":"$D56+'I - assumptions'!$B$59","v":1497.7778153252525}]
["Source:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,1,2,"Peak 0 - 0.1",11.5998,9.8255811933467267,9.6464999999999996,8.2529000000000003,6.2770999999999999,5.5937000000000001,5.0664999999999996,4.6811999999999996,4.6818,4.1746999999999996,4.0205000000000002,4.1421999999999999,4.3657000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,5,1,2,"Peak > 1.4",5.2481,4.4453898050658598,6.3213999999999997,4.4249999999999998,5.42,4.8117000000000001,4.3582000000000001,3.7652999999999999,3.7658,3.3578999999999999,3.4207000000000001,3.5242,3.7143999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,7,1,2,"Off Peak 0.1 - 0.2",8.6351999999999993,7.3144242763485279,6.3425000000000002,7.1597,5.5118,5.0583,4.5815999999999999,3.9582999999999999,3.9588000000000001,3.53,3.5526,3.6600999999999999,3.8576000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,8,1,2,"Off Peak 0.2 - 1.4",6.9387999999999996,5.8774929554297719,5.8151000000000002,6.1546000000000003,5.2492999999999999,4.8121,4.3586,3.7656000000000001,3.7660999999999998,3.3582000000000001,3.4424999999999999,3.5467,3.7381000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New West - Residential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2,2,2,"Peak 0 - 0.1",10.957000000000001,9.281099082354876,10.048999999999999,7.9321999999999999,9.7363,9.3351000000000006,8.4552999999999994,7.8121999999999998,7.8132000000000001,6.9668999999999999,6.8521000000000001,7.0594999999999999,7.4405000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,5,2,2,"Peak > 1.4",5.0399000000000003,4.2690345226941995,3.0009000000000001,2.1032999999999999,3.3652000000000002,3.8437000000000001,3.4813999999999998,3.0076999999999998,3.0081000000000002,2.6823000000000001,2.6482000000000001,2.7284000000000002,2.8755999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,6,2,2,"Off Peak 0 - 0.1",8.7977000000000007,7.4520694895348631,7.2618,7.5544000000000002,6.3901000000000003,5.6731000000000007,5.1383999999999999,4.7476000000000003,4.7481999999999998,4.2339000000000002,4.0662000000000003,4.1893000000000002,4.4153000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New West - Non-Residential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,3,2,2,"Peak 0.1 - 0.2",8.9975000000000005,7.6213095731941225,7.8038999999999996,6.9627999999999997,7.1403999999999996,6.1982999999999997,5.6140999999999996,5.1871,5.1878000000000002,4.6258999999999997,4.657,4.7979000000000003,5.0568999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,4,2,2,"Peak 0.2 - 1.4",7.2458999999999998,6.1376212321653005,6.5411000000000001,6.0792000000000002,5.7267000000000001,5.2087000000000003,4.7178000000000004,4.359,4.3596000000000004,3.8874,3.9998999999999998,4.1210000000000004,4.3433999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,7,2,2,"Off Peak 0.1 - 0.2",8.5601000000000003,7.2508110116697972,7.4321999999999999,6.0792000000000002,5.2892999999999999,4.8454000000000006,4.3887,4.0548999999999999,4.0553999999999997,3.6160999999999999,3.629,3.7387999999999999,3.9405999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,9,2,2,"Off Peak > 1.4",5.1936999999999998,4.3993104229284032,3.0796000000000001,4.7153999999999998,4.4138999999799298,4.2322000000000006,3.8332999999999999,3.3117999999999999,3.3121999999999998,2.9533999999999998,3.0211999999999999,3.1126,3.2806000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,null,null,"0 - 10",1106.3805,937.15679869355915,783.16139999999905,825.3424,577.73969999999997,404.4178,366.30279999999999,316.46620000000001,316.55869999999999,310.23239999999998,316.04379999999998,325.60910000000001,343.18130000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,null,null,"0 - 10",2043.8859,1731.2683719018044,1211.8878999999999,1277.1601000000001,1265.8202000000001,886.07420000000002,802.56460000000004,693.37329999999997,693.98429999999996,680.0702,692.80970000000002,713.77819999999997,752.29870000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2,null,null,"10 - 50",1480.1795,1253.7822943479509,877.64769999999999,924.91780000000006,1205.5429999999999,843.88010000000008,764.34720000000004,660.35550000000001,660.96220000000005,647.71019999999999,659.84349999999995,679.8143,716.5018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2,2,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,2,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,3,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,1,2,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,2,2,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,3,2,1]

{"sheet":"I - coeff","index":18,"n_rows":102,"n_cols":25,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Res","Cla","Blo","Reg","New","Code","flat","conn_2010","conn_2011","conn_2012","conn_2013","conn_2014","conn_2015","conn_2016","conn_2017","conn_2018","conn_2019","conn_2020","conn_2021","conn_2022",null,"year","EDD","gas_price",{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!Y70,'I - coeff'!Y48)","v":"covid_19"}]
["Residential",null,null,null,null,null,{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!G71,'I - coeff'!G49)","v":"Flat"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!H71,'I - coeff'!H49)","v":"conn_2010"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!I71,'I - coeff'!I49)","v":"conn_2011"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!J71,'I - coeff'!J49)","v":"conn_2012"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!K71,'I - coeff'!K49)","v":"conn_2013"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!L71,'I - coeff'!L49)","v":"conn_2014"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!M71,'I - coeff'!M49)","v":"conn_2015"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!N71,'I - coeff'!N49)","v":"conn_2016"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!O71,'I - coeff'!O49)","v":"conn_2017"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!P71,'I - coeff'!P49)","v":"conn_2018"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!Q71,'I - coeff'!Q49)","v":"conn_2019"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!R71,'I - coeff'!R49)","v":"conn_2020"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!S71,'I - coeff'!S49)","v":"conn_2021"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!T71,'I - coeff'!T49)","v":"conn_2022"},null,{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!V71,'I - coeff'!V49)","v":"year"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!W71,'I - coeff'!W49)","v":"EDD"},{"$f":"X1","v":"gas_price"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!Y71,'I - coeff'!Y49)","v":"covid_19"}]
[1,1,2,1,1,{"$f":"E3+D3*10+C3*100+B3*1000+A3*10000","v":11211},{"$f":"CHOOSE('I - assumptions'!$B$4,G50,G72)","v":-0.51287845606710247},{"$f":"CHOOSE('I - assumptions'!$B$4,H50,H72)","v":2.755175650924309},{"$f":"CHOOSE('I - assumptions'!$B$4,I50,I72)","v":2.787500137183903},{"$f":"CHOOSE('I - assumptions'!$B$4,J50,J72)","v":2.7659434175291202},{"$f":"CHOOSE('I - assumptions'!$B$4,K50,K72)","v":2.77471408258043},{"$f":"CHOOSE('I - assumptions'!$B$4,L50,L72)","v":2.746196334641029},{"$f":"CHOOSE('I - assumptions'!$B$4,M50,M72)","v":2.744036476919629},{"$f":"CHOOSE('I - assumptions'!$B$4,N50,N72)","v":2.7650495111697508},{"$f":"CHOOSE('I - assumptions'!$B$4,O50,O72)","v":2.746758683710818},{"$f":"CHOOSE('I - assumptions'!$B$4,P50,P72)","v":2.7661369016102419},{"$f":"CHOOSE('I - assumptions'!$B$4,Q50,Q72)","v":2.744493264718654},{"$f":"CHOOSE('I - assumptions'!$B$4,R50,R72)","v":2.7172220732138661},{"$f":"CHOOSE('I - assumptions'!$B$4,S50,S72)","v":2.695522562910992},{"$f":"CHOOSE('I - assumptions'!$B$4,T50,T72)","v":2.5734906355000162},null,{"$f":"CHOOSE('I - assumptions'!$B$4,V50,V72)","v":-2.9436890267048581E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,W50,W72)","v":1.2541870156345799E-4},{"$f":"CHOOSE('I - assumptions'!$B$4,X50,X72)","v":-8.8769600000000004E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,Y50,Y72)","v":1.352548456591041E-2}]
[1,1,3,1,1,11311,{"$f":"CHOOSE('I - assumptions'!$B$4,G51,G73)","v":-2.722068794718584},{"$f":"CHOOSE('I - assumptions'!$B$4,H51,H73)","v":3.521795668226726},{"$f":"CHOOSE('I - assumptions'!$B$4,I51,I73)","v":3.7216736000932249},{"$f":"CHOOSE('I - assumptions'!$B$4,J51,J73)","v":3.5703866913702611},{"$f":"CHOOSE('I - assumptions'!$B$4,K51,K73)","v":3.5416456836552279},{"$f":"CHOOSE('I - assumptions'!$B$4,L51,L73)","v":3.3227262920177512},{"$f":"CHOOSE('I - assumptions'!$B$4,M51,M73)","v":3.364788619898559},{"$f":"CHOOSE('I - assumptions'!$B$4,N51,N73)","v":3.3557529708493981},{"$f":"CHOOSE('I - assumptions'!$B$4,O51,O73)","v":3.2542656424620442},{"$f":"CHOOSE('I - assumptions'!$B$4,P51,P73)","v":3.3103179638963649},{"$f":"CHOOSE('I - assumptions'!$B$4,Q51,Q73)","v":3.2263547704316839},{"$f":"CHOOSE('I - assumptions'!$B$4,R51,R73)","v":3.030700150858427},{"$f":"CHOOSE('I - assumptions'!$B$4,S51,S73)","v":2.7925970891534249},{"$f":"CHOOSE('I - assumptions'!$B$4,T51,T73)","v":2.4609428205099029},null,{"$f":"CHOOSE('I - assumptions'!$B$4,V51,V73)","v":-0.1587130221018844},{"$f":"CHOOSE('I - assumptions'!$B$4,W51,W73)","v":9.8586502995734004E-4},{"$f":"CHOOSE('I - assumptions'!$B$4,X51,X73)","v":-8.8769600000000004E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,Y51,Y73)","v":9.4911050470801742E-2}]
[1,1,4,1,1,11411,{"$f":"CHOOSE('I - assumptions'!$B$4,G52,G74)","v":-3.179006175265223},{"$f":"CHOOSE('I - assumptions'!$B$4,H52,H74)","v":3.1004627360043142},{"$f":"CHOOSE('I - assumptions'!$B$4,I52,I74)","v":3.4575415713081079},{"$f":"CHOOSE('I - assumptions'!$B$4,J52,J74)","v":3.2695504482426911},{"$f":"CHOOSE('I - assumptions'!$B$4,K52,K74)","v":3.186542630819166},{"$f":"CHOOSE('I - assumptions'!$B$4,L52,L74)","v":2.8982532338928051},{"$f":"CHOOSE('I - assumptions'!$B$4,M52,M74)","v":2.9676022027466109},{"$f":"CHOOSE('I - assumptions'!$B$4,N52,N74)","v":2.8598884914875899},{"$f":"CHOOSE('I - assumptions'!$B$4,O52,O74)","v":2.746884530270747},{"$f":"CHOOSE('I - assumptions'!$B$4,P52,P74)","v":2.7673999327831291},{"$f":"CHOOSE('I - assumptions'!$B$4,Q52,Q74)","v":2.6728353126190449},{"$f":"CHOOSE('I - assumptions'!$B$4,R52,R74)","v":2.440361187574652},{"$f":"CHOOSE('I - assumptions'!$B$4,S52,S74)","v":2.141372048046783},{"$f":"CHOOSE('I - assumptions'!$B$4,T52,T74)","v":1.8557501472136659},null,{"$f":"CHOOSE('I - assumptions'!$B$4,V52,V74)","v":-0.16842073074144381},{"$f":"CHOOSE('I - assumptions'!$B$4,W52,W74)","v":1.6661227119485231E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,X52,X74)","v":-8.8769600000000004E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,Y52,Y74)","v":8.6609953799724276E-2}]
[1,1,5,1,1,11511,{"$f":"CHOOSE('I - assumptions'!$B$4,G53,G75)","v":-9.9798504770843878E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,H53,H75)","v":1.4531802250700349E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,I53,I75)","v":1.6221475699779251E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,J53,J75)","v":2.3662598803826991E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,K53,K75)","v":2.0983408068020071E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,L53,L75)","v":1.5747673323786529E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,M53,M75)","v":1.822821316467086E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,N53,N75)","v":1.406925984340421E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,O53,O75)","v":1.266658097046704E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,P53,P75)","v":1.0253170505392839E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,Q53,Q75)","v":1.7173960093292719E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,R53,R75)","v":1.3216086946095631E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,S53,S75)","v":1.401683242077793E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,T53,T75)","v":2.453728729221466E-2},null,{"$f":"CHOOSE('I - assumptions'!$B$4,V53,V75)","v":3.2775995151441491E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,W53,W75)","v":4.0417672121424397E-6},{"$f":"CHOOSE('I - assumptions'!$B$4,X53,X75)","v":-8.8769600000000004E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,Y53,Y75)","v":-1.16314891866818E-2}]
[1,1,6,1,1,11611,{"$f":"CHOOSE('I - assumptions'!$B$4,G54,G76)","v":-0.51484501034944852},{"$f":"CHOOSE('I - assumptions'!$B$4,H54,H76)","v":2.7755136901076942},{"$f":"CHOOSE('I - assumptions'!$B$4,I54,I76)","v":2.652756513402315},{"$f":"CHOOSE('I - assumptions'!$B$4,J54,J76)","v":2.6027121074578021},{"$f":"CHOOSE('I - assumptions'!$B$4,K54,K76)","v":2.5818141481283781},{"$f":"CHOOSE('I - assumptions'!$B$4,L54,L76)","v":2.549629902101346},{"$f":"CHOOSE('I - assumptions'!$B$4,M54,M76)","v":2.5534386055137279},{"$f":"CHOOSE('I - assumptions'!$B$4,N54,N76)","v":2.5558179746847531},{"$f":"CHOOSE('I - assumptions'!$B$4,O54,O76)","v":2.5569383476115499},{"$f":"CHOOSE('I - assumptions'!$B$4,P54,P76)","v":2.5844819576037068},{"$f":"CHOOSE('I - assumptions'!$B$4,Q54,Q76)","v":2.5689091477827151},{"$f":"CHOOSE('I - assumptions'!$B$4,R54,R76)","v":2.5466610775649809},{"$f":"CHOOSE('I - assumptions'!$B$4,S54,S76)","v":2.5084226173843529},{"$f":"CHOOSE('I - assumptions'!$B$4,T54,T76)","v":2.3957088523613792},null,{"$f":"CHOOSE('I - assumptions'!$B$4,V54,V76)","v":-9.0178903784070962E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,W54,W76)","v":3.6090486838544177E-5},{"$f":"CHOOSE('I - assumptions'!$B$4,X54,X76)","v":-0.30569380000000002},{"$f":"CHOOSE('I - assumptions'!$B$4,Y54,Y76)","v":5.9415729234803497E-2}]
[1,1,7,1,1,11711,{"$f":"CHOOSE('I - assumptions'!$B$4,G55,G77)","v":-2.6679320280870829},{"$f":"CHOOSE('I - assumptions'!$B$4,H55,H77)","v":2.451983683573554},{"$f":"CHOOSE('I - assumptions'!$B$4,I55,I77)","v":2.5046285387066072},{"$f":"CHOOSE('I - assumptions'!$B$4,J55,J77)","v":2.2912018605348039},{"$f":"CHOOSE('I - assumptions'!$B$4,K55,K77)","v":2.2102592626181612},{"$f":"CHOOSE('I - assumptions'!$B$4,L55,L77)","v":2.03199770194405},{"$f":"CHOOSE('I - assumptions'!$B$4,M55,M77)","v":2.0851347817022039},{"$f":"CHOOSE('I - assumptions'!$B$4,N55,N77)","v":2.0448427189592628},{"$f":"CHOOSE('I - assumptions'!$B$4,O55,O77)","v":1.955355364809253},{"$f":"CHOOSE('I - assumptions'!$B$4,P55,P77)","v":2.0037521908033851},{"$f":"CHOOSE('I - assumptions'!$B$4,Q55,Q77)","v":1.922533185449087},{"$f":"CHOOSE('I - assumptions'!$B$4,R55,R77)","v":1.7596080268741261},{"$f":"CHOOSE('I - assumptions'!$B$4,S55,S77)","v":1.5508354343305899},{"$f":"CHOOSE('I - assumptions'!$B$4,T55,T77)","v":1.2926298666847309},null,{"$f":"CHOOSE('I - assumptions'!$B$4,V55,V77)","v":-0.12544439636108271},{"$f":"CHOOSE('I - assumptions'!$B$4,W55,W77)","v":9.9485502446278228E-4},{"$f":"CHOOSE('I - assumptions'!$B$4,X55,X77)","v":-0.30569380000000002},{"$f":"CHOOSE('I - assumptions'!$B$4,Y55,Y77)","v":0.26985007083192458}]
[1,1,8,1,1,11811,{"$f":"CHOOSE('I - assumptions'!$B$4,G56,G78)","v":-2.364630226973413},{"$f":"CHOOSE('I - assumptions'!$B$4,H56,H78)","v":1.252108180874502},{"$f":"CHOOSE('I - assumptions'!$B$4,I56,I78)","v":1.4326795056609629},{"$f":"CHOOSE('I - assumptions'!$B$4,J56,J78)","v":1.173643327823588},{"$f":"CHOOSE('I - assumptions'!$B$4,K56,K78)","v":1.05104904291295},{"$f":"CHOOSE('I - assumptions'!$B$4,L56,L78)","v":0.89780918988671654},{"$f":"CHOOSE('I - assumptions'!$B$4,M56,M78)","v":0.9242489824595731},{"$f":"CHOOSE('I - assumptions'!$B$4,N56,N78)","v":0.87097059697840895},{"$f":"CHOOSE('I - assumptions'!$B$4,O56,O78)","v":0.77646751646718337},{"$f":"CHOOSE('I - assumptions'!$B$4,P56,P78)","v":0.76781263344474104},{"$f":"CHOOSE('I - assumptions'!$B$4,Q56,Q78)","v":0.7087282863471942},{"$f":"CHOOSE('I - assumptions'!$B$4,R56,R78)","v":0.53392811215293723},{"$f":"CHOOSE('I - assumptions'!$B$4,S56,S78)","v":0.34858877116143983},{"$f":"CHOOSE('I - assumptions'!$B$4,T56,T78)","v":0.21265095360646069},null,{"$f":"CHOOSE('I - assumptions'!$B$4,V56,V78)","v":-0.1058178684773903},{"$f":"CHOOSE('I - assumptions'!$B$4,W56,W78)","v":1.373020192697031E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,X56,X78)","v":-0.30569380000000002},{"$f":"CHOOSE('I - assumptions'!$B$4,Y56,Y78)","v":0.26756718205056917}]
[1,1,9,1,1,11911,{"$f":"CHOOSE('I - assumptions'!$B$4,G57,G79)","v":-4.4403443335249071E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,H57,H79)","v":8.6903716142629171E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,I57,I79)","v":1.1672551911283699E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,J57,J79)","v":1.8080493899632229E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,K57,K79)","v":1.41860662464336E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,L57,L79)","v":9.3807018427249176E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,M57,M79)","v":1.364231223180633E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,N57,N79)","v":8.0742884788252145E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,O57,O79)","v":8.1280367051489548E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,P57,P79)","v":4.9602189129194967E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,Q57,Q79)","v":1.083650727555719E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,R57,R79)","v":4.6411172314609461E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,S57,S79)","v":7.2860136510317667E-3},{"$f":"CHOOSE('I - assumptions'!$B$4,T57,T79)","v":3.1419942239966712E-2},null,{"$f":"CHOOSE('I - assumptions'!$B$4,V57,V79)","v":1.274691186430804E-2},{"$f":"CHOOSE('I - assumptions'!$B$4,W57,W79)","v":-1.8548244084798312E-5},{"$f":"CHOOSE('I - assumptions'!$B$4,X57,X79)","v":-0.30569380000000002},{"$f":"CHOOSE('I - assumptions'!$B$4,Y57,Y79)","v":-3.2563312755889529E-2}]
[]
["Commericial",null,null,null,null,null,null,{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!H81,'I - coeff'!H59)","v":"conn_2010"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!I81,'I - coeff'!I59)","v":"conn_2011"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!J81,'I - coeff'!J59)","v":"conn_2012"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!K81,'I - coeff'!K59)","v":"conn_2013"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!L81,'I - coeff'!L59)","v":"conn_2014"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!M81,'I - coeff'!M59)","v":"conn_2015"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!N81,'I - coeff'!N59)","v":"conn_2016"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!O81,'I - coeff'!O59)","v":"conn_2017"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!P81,'I - coeff'!P59)","v":"conn_2018"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!Q81,'I - coeff'!Q59)","v":"conn_2019"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!R81,'I - coeff'!R59)","v":"conn_2020"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!S81,'I - coeff'!S59)","v":"conn_2021"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!T81,'I - coeff'!T59)","v":"conn_2022"},null,{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!V81,'I - coeff'!V59)","v":"year"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!W81,'I - coeff'!W59)","v":"EDD"},{"$f":"X1","v":"gas_price"},{"$f":"IF('I - assumptions'!$B$3,'I - coeff'!Y81,'I - coeff'!Y59)","v":"covid_19"}]
[2,1,2,1,1,{"$f":"E13+D13*10+C13*100+B13*1000+A13*10000","v":21211},null,{"$f":"CHOOSE('I - assumptions'!$B$8,H60,H82,H95)","v":0},{"$f":"CHOOSE('I - assumptions'!$B$8,I60,I82,I95)","v":-4.3595460807249603E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,J60,J82,J95)","v":0.1127257656018396},{"$f":"CHOOSE('I - assumptions'!$B$8,K60,K82,K95)","v":9.2690718224975086E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,L60,L82,L95)","v":0.13926187539933141},{"$f":"CHOOSE('I - assumptions'!$B$8,M60,M82,M95)","v":0.16256688316509779},{"$f":"CHOOSE('I - assumptions'!$B$8,N60,N82,N95)","v":0.26463068824783859},{"$f":"CHOOSE('I - assumptions'!$B$8,O60,O82,O95)","v":0.22510152506316461},{"$f":"CHOOSE('I - assumptions'!$B$8,P60,P82,P95)","v":0.2733510173549949},{"$f":"CHOOSE('I - assumptions'!$B$8,Q60,Q82,Q95)","v":0.37283642306171361},{"$f":"CHOOSE('I - assumptions'!$B$8,R60,R82,R95)","v":0.30390587182322371},{"$f":"CHOOSE('I - assumptions'!$B$8,S60,S82,S95)","v":0.2460000954852169},{"$f":"CHOOSE('I - assumptions'!$B$8,T60,T82,T95)","v":0.44473545927296099},null,{"$f":"CHOOSE('I - assumptions'!$B$8,V60,V82,V95)","v":-3.8790630531084037E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,W60,W82,W95)","v":6.6474598019729969E-5},{"$f":"CHOOSE('I - assumptions'!$B$8,X60,X82,X95)","v":-2.9796799999999998E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,Y60,Y82,Y95)","v":-4.4094846794749579E-2}]
[2,1,3,1,1,21311,null,{"$f":"CHOOSE('I - assumptions'!$B$8,H61,H83,H96)","v":0},{"$f":"CHOOSE('I - assumptions'!$B$8,I61,I83,I96)","v":7.0603925935458306E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,J61,J83,J96)","v":0.21334521354864799},{"$f":"CHOOSE('I - assumptions'!$B$8,K61,K83,K96)","v":0.16560571828776399},{"$f":"CHOOSE('I - assumptions'!$B$8,L61,L83,L96)","v":0.2270355389198811},{"$f":"CHOOSE('I - assumptions'!$B$8,M61,M83,M96)","v":0.27938864459939461},{"$f":"CHOOSE('I - assumptions'!$B$8,N61,N83,N96)","v":0.41899219776045837},{"$f":"CHOOSE('I - assumptions'!$B$8,O61,O83,O96)","v":0.39101875760190491},{"$f":"CHOOSE('I - assumptions'!$B$8,P61,P83,P96)","v":0.45511445912201232},{"$f":"CHOOSE('I - assumptions'!$B$8,Q61,Q83,Q96)","v":0.57409666603849518},{"$f":"CHOOSE('I - assumptions'!$B$8,R61,R83,R96)","v":0.51195124448747531},{"$f":"CHOOSE('I - assumptions'!$B$8,S61,S83,S96)","v":0.3449779199766545},{"$f":"CHOOSE('I - assumptions'!$B$8,T61,T83,T96)","v":0.64522432063493829},null,{"$f":"CHOOSE('I - assumptions'!$B$8,V61,V83,V96)","v":-4.8897635117896958E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,W61,W83,W96)","v":1.362249252303066E-4},{"$f":"CHOOSE('I - assumptions'!$B$8,X61,X83,X96)","v":-2.9796799999999998E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,Y61,Y83,Y96)","v":-0.1088913972045969}]
[2,1,4,1,1,21411,null,{"$f":"CHOOSE('I - assumptions'!$B$8,H62,H84,H97)","v":0},{"$f":"CHOOSE('I - assumptions'!$B$8,I62,I84,I97)","v":0.18331551382393871},{"$f":"CHOOSE('I - assumptions'!$B$8,J62,J84,J97)","v":0.3892708907656347},{"$f":"CHOOSE('I - assumptions'!$B$8,K62,K84,K97)","v":0.30296189556826097},{"$f":"CHOOSE('I - assumptions'!$B$8,L62,L84,L97)","v":0.38444656328905208},{"$f":"CHOOSE('I - assumptions'!$B$8,M62,M84,M97)","v":0.48661458906433919},{"$f":"CHOOSE('I - assumptions'!$B$8,N62,N84,N97)","v":0.73260232864468433},{"$f":"CHOOSE('I - assumptions'!$B$8,O62,O84,O97)","v":0.69373809288228427},{"$f":"CHOOSE('I - assumptions'!$B$8,P62,P84,P97)","v":0.77397374139103015},{"$f":"CHOOSE('I - assumptions'!$B$8,Q62,Q84,Q97)","v":0.92701636612743088},{"$f":"CHOOSE('I - assumptions'!$B$8,R62,R84,R97)","v":0.83779660941384126},{"$f":"CHOOSE('I - assumptions'!$B$8,S62,S84,S97)","v":0.51248652591274646},{"$f":"CHOOSE('I - assumptions'!$B$8,T62,T84,T97)","v":0.93219599093888428},null,{"$f":"CHOOSE('I - assumptions'!$B$8,V62,V84,V97)","v":-6.6691725212835687E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,W62,W84,W97)","v":2.4288166848171339E-4},{"$f":"CHOOSE('I - assumptions'!$B$8,X62,X84,X97)","v":-2.9796799999999998E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,Y62,Y84,Y97)","v":-0.22547062704094831}]
[2,1,5,1,1,21511,null,{"$f":"CHOOSE('I - assumptions'!$B$8,H63,H85,H98)","v":0},{"$f":"CHOOSE('I - assumptions'!$B$8,I63,I85,I98)","v":0.60350376029623143},{"$f":"CHOOSE('I - assumptions'!$B$8,J63,J85,J98)","v":0.65952168991821136},{"$f":"CHOOSE('I - assumptions'!$B$8,K63,K85,K98)","v":0.84217338908253547},{"$f":"CHOOSE('I - assumptions'!$B$8,L63,L85,L98)","v":0.67270864186739232},{"$f":"CHOOSE('I - assumptions'!$B$8,M63,M85,M98)","v":0.81669068045486981},{"$f":"CHOOSE('I - assumptions'!$B$8,N63,N85,N98)","v":2.596410678835428},{"$f":"CHOOSE('I - assumptions'!$B$8,O63,O85,O98)","v":1.762221341075255},{"$f":"CHOOSE('I - assumptions'!$B$8,P63,P85,P98)","v":1.397527199073948},{"$f":"CHOOSE('I - assumptions'!$B$8,Q63,Q85,Q98)","v":1.752586715770271},{"$f":"CHOOSE('I - assumptions'!$B$8,R63,R85,R98)","v":1.0805382644906889},{"$f":"CHOOSE('I - assumptions'!$B$8,S63,S85,S98)","v":0.69166149648751551},{"$f":"CHOOSE('I - assumptions'!$B$8,T63,T85,T98)","v":0.32054896302588382},null,{"$f":"CHOOSE('I - assumptions'!$B$8,V63,V85,V98)","v":-8.4250353256625374E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,W63,W85,W98)","v":5.1061393105191616E-4},{"$f":"CHOOSE('I - assumptions'!$B$8,X63,X85,X98)","v":-2.9796799999999998E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,Y63,Y85,Y98)","v":-0.56996644262525742}]
[2,1,6,1,1,21611,null,{"$f":"CHOOSE('I - assumptions'!$B$8,H64,H86,H99)","v":0},{"$f":"CHOOSE('I - assumptions'!$B$8,I64,I86,I99)","v":2.4384303630552891E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,J64,J86,J99)","v":0.1073011545856179},{"$f":"CHOOSE('I - assumptions'!$B$8,K64,K86,K99)","v":8.5537341765080488E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,L64,L86,L99)","v":0.14404722175450141},{"$f":"CHOOSE('I - assumptions'!$B$8,M64,M86,M99)","v":0.19077523370778621},{"$f":"CHOOSE('I - assumptions'!$B$8,N64,N86,N99)","v":0.2427702095551377},{"$f":"CHOOSE('I - assumptions'!$B$8,O64,O86,O99)","v":0.23438797199971309},{"$f":"CHOOSE('I - assumptions'!$B$8,P64,P86,P99)","v":0.32312916293262972},{"$f":"CHOOSE('I - assumptions'!$B$8,Q64,Q86,Q99)","v":0.34882306104791899},{"$f":"CHOOSE('I - assumptions'!$B$8,R64,R86,R99)","v":0.27875165922787642},{"$f":"CHOOSE('I - assumptions'!$B$8,S64,S86,S99)","v":0.33106329756272451},{"$f":"CHOOSE('I - assumptions'!$B$8,T64,T86,T99)","v":0.44886600135756638},null,{"$f":"CHOOSE('I - assumptions'!$B$8,V64,V86,V99)","v":-3.6988529933214873E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,W64,W86,W99)","v":1.371895668753876E-4},{"$f":"CHOOSE('I - assumptions'!$B$8,X64,X86,X99)","v":-0.17472670000000001},{"$f":"CHOOSE('I - assumptions'!$B$8,Y64,Y86,Y99)","v":-9.3529357472613411E-3}]
[2,1,7,1,1,21711,null,{"$f":"CHOOSE('I - assumptions'!$B$8,H65,H87,H100)","v":0},{"$f":"CHOOSE('I - assumptions'!$B$8,I65,I87,I100)","v":0.18226198636885771},{"$f":"CHOOSE('I - assumptions'!$B$8,J65,J87,J100)","v":0.22304553547754641},{"$f":"CHOOSE('I - assumptions'!$B$8,K65,K87,K100)","v":0.1889846075739961},{"$f":"CHOOSE('I - assumptions'!$B$8,L65,L87,L100)","v":0.28765804017115137},{"$f":"CHOOSE('I - assumptions'!$B$8,M65,M87,M100)","v":0.35612311245064238},{"$f":"CHOOSE('I - assumptions'!$B$8,N65,N87,N100)","v":0.46424057517577261},{"$f":"CHOOSE('I - assumptions'!$B$8,O65,O87,O100)","v":0.47018499521601259},{"$f":"CHOOSE('I - assumptions'!$B$8,P65,P87,P100)","v":0.56849010933582422},{"$f":"CHOOSE('I - assumptions'!$B$8,Q65,Q87,Q100)","v":0.60456572096611105},{"$f":"CHOOSE('I - assumptions'!$B$8,R65,R87,R100)","v":0.54243577332795079},{"$f":"CHOOSE('I - assumptions'!$B$8,S65,S87,S100)","v":0.49475748035771477},{"$f":"CHOOSE('I - assumptions'!$B$8,T65,T87,T100)","v":0.72963579645654886},null,{"$f":"CHOOSE('I - assumptions'!$B$8,V65,V87,V100)","v":-4.6442633492497512E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,W65,W87,W100)","v":2.289230507660092E-4},{"$f":"CHOOSE('I - assumptions'!$B$8,X65,X87,X100)","v":-0.17472670000000001},{"$f":"CHOOSE('I - assumptions'!$B$8,Y65,Y87,Y100)","v":-3.5694163500169053E-2}]
[2,1,8,1,1,21811,null,{"$f":"CHOOSE('I - assumptions'!$B$8,H66,H88,H101)","v":0},{"$f":"CHOOSE('I - assumptions'!$B$8,I66,I88,I101)","v":0.35311993530087149},{"$f":"CHOOSE('I - assumptions'!$B$8,J66,J88,J101)","v":0.41535094045731757},{"$f":"CHOOSE('I - assumptions'!$B$8,K66,K88,K101)","v":0.35537718036186361},{"$f":"CHOOSE('I - assumptions'!$B$8,L66,L88,L101)","v":0.50773934299304679},{"$f":"CHOOSE('I - assumptions'!$B$8,M66,M88,M101)","v":0.6167288846609944},{"$f":"CHOOSE('I - assumptions'!$B$8,N66,N88,N101)","v":0.85129054022739781},{"$f":"CHOOSE('I - assumptions'!$B$8,O66,O88,O101)","v":0.8564582611081103},{"$f":"CHOOSE('I - assumptions'!$B$8,P66,P88,P101)","v":0.95694609789861473},{"$f":"CHOOSE('I - assumptions'!$B$8,Q66,Q88,Q101)","v":0.99488688682449899},{"$f":"CHOOSE('I - assumptions'!$B$8,R66,R88,R101)","v":0.92195633848697744},{"$f":"CHOOSE('I - assumptions'!$B$8,S66,S88,S101)","v":0.81598191605864268},{"$f":"CHOOSE('I - assumptions'!$B$8,T66,T88,T101)","v":1.073640462897532},null,{"$f":"CHOOSE('I - assumptions'!$B$8,V66,V88,V101)","v":-6.0537732463488952E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,W66,W88,W101)","v":3.4484268219388519E-4},{"$f":"CHOOSE('I - assumptions'!$B$8,X66,X88,X101)","v":-0.17472670000000001},{"$f":"CHOOSE('I - assumptions'!$B$8,Y66,Y88,Y101)","v":-7.64751581067417E-2}]
[2,1,9,1,1,21911,null,{"$f":"CHOOSE('I - assumptions'!$B$8,H67,H89,H102)","v":0},{"$f":"CHOOSE('I - assumptions'!$B$8,I67,I89,I102)","v":0.72649970212329817},{"$f":"CHOOSE('I - assumptions'!$B$8,J67,J89,J102)","v":0.68669476495886539},{"$f":"CHOOSE('I - assumptions'!$B$8,K67,K89,K102)","v":1.017044219053423},{"$f":"CHOOSE('I - assumptions'!$B$8,L67,L89,L102)","v":0.84155608327672926},{"$f":"CHOOSE('I - assumptions'!$B$8,M67,M89,M102)","v":0.94008669424873548},{"$f":"CHOOSE('I - assumptions'!$B$8,N67,N89,N102)","v":2.6111627810613118},{"$f":"CHOOSE('I - assumptions'!$B$8,O67,O89,O102)","v":1.886647540500993},{"$f":"CHOOSE('I - assumptions'!$B$8,P67,P89,P102)","v":1.3180741579806989},{"$f":"CHOOSE('I - assumptions'!$B$8,Q67,Q89,Q102)","v":1.725235299862161},{"$f":"CHOOSE('I - assumptions'!$B$8,R67,R89,R102)","v":1.0435917574368541},{"$f":"CHOOSE('I - assumptions'!$B$8,S67,S89,S102)","v":1.141207297146303},{"$f":"CHOOSE('I - assumptions'!$B$8,T67,T89,T102)","v":1.0222352885370929},null,{"$f":"CHOOSE('I - assumptions'!$B$8,V67,V89,V102)","v":-6.7126760146974496E-2},{"$f":"CHOOSE('I - assumptions'!$B$8,W67,W89,W102)","v":5.3169857236830785E-4},{"$f":"CHOOSE('I - assumptions'!$B$8,X67,X89,X102)","v":-0.17472670000000001},{"$f":"CHOOSE('I - assumptions'!$B$8,Y67,Y89,Y102)","v":-0.2077051643676267}]
[]
["Difference of 3-year average connection coefficient to history (weighted by new connections number in each year)"]
[null,null,null,null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[1,null,null,"res",null,"count connected",null,{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!H$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":545310},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!I$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":19186},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!J$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":16070},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!K$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":14682},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!L$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":15776},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!M$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":16696},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!N$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":17149},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!O$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":18812},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!P$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":20248},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!Q$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":22243},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!R$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":22105},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!S$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":21613},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!T$23+'I - coeff'!$A24*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":19901}]
[2,null,null,"non-res",null,"count connected",null,{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!H$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":13971},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!I$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":308},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!J$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":343},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!K$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":317},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$28, MATCH('I - coeff'!L$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$28,0),1)","v":352},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!M$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":279},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!N$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":282},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!O$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":258},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!P$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":228},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!Q$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":239},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!R$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":208},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!S$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":361},{"$f":"INDEX('I - hist driv'!$Q$3:$Q$40, MATCH('I - coeff'!T$23+'I - coeff'!$A25*10000,'I - hist driv'!$S$3:$S$40,0),1)","v":223}]
[]
["Residential",null,null,null,null,null,"new connection"]
[1,1,2,1,1,{"$f":"A28*10+C28","v":12},{"$f":"SUMPRODUCT($R3:$T3,$R$24:$T$24)/SUM($R$24:$T$24)-SUMPRODUCT($H3:$T3,$H$24:$T$24)/SUM($H$24:$T$24)","v":-8.3796528426208994E-2}]
[1,1,3,1,1,{"$f":"A29*10+C29","v":13},-0.6627664782739302]
[1,1,4,1,1,14,-0.83841787555265013]
[1,1,5,1,1,15,1.9225560828521303E-3]
[1,1,7,1,1,17,-0.76271047087515198]
[1,1,8,1,1,18,-0.74488390352032652]
["Commericial",null,null,null,null,null,"new connection"]
[2,1,2,1,1,{"$f":"A38*10+C38","v":22},{"$f":"SUMPRODUCT($R13:$T13,$R$25:$T$25)/SUM($R$25:$T$25)-SUMPRODUCT($H13:$T13,$H$25:$T$25)/SUM($H$25:$T$25)","v":0.27776549308029197}]
[2,1,5,1,1,25,0.4812272893628764]
[2,1,6,1,1,26,0.30795118016945427]
[2,1,9,1,1,29,0.84411001862699819]
[]
["Residential",null,null,null,null,null,"Flat",{"$f":"H48","v":"conn_2010"},"conn_2011","conn_2012","conn_2013","conn_2014","conn_2015","conn_2016","conn_2017","conn_2018","conn_2019","conn_2020","conn_2021",{"$f":"T48","v":"conn_2022"},null,"year","EDD","gas_price","covid_19"]
[1,1,2,1,1,{"$f":"E50+D50*10+C50*100+B50*1000+A50*10000","v":11211},-0.51287761330157089,2.754989759417116,2.7866473972348471,2.765289033787576,2.774591689153636,2.7457619408794551,2.7435435910649519,2.7645055156491489,2.7465336070689488,2.7670299208911899,2.7453138953246001,2.7197247045262891,2.6973542810424962,2.5675889121935529,null,-3.4916403852916542E-2,1.3493316691502681E-4,4.1086830014400118E-2,2.6794775604258941E-2]
[1,1,5,1,1,11511,-9.9792651588526474E-3,1.440352987622478E-2,1.5633090117771021E-2,2.321109034291394E-2,2.089897274097173E-2,1.544793220810275E-2,1.7888105946823281E-2,1.3693915512707849E-2,1.25112649994452E-2,1.0869346302263249E-2,1.7740154050858721E-2,1.494286914702448E-2,1.5280659871645079E-2,2.046497082196299E-2,null,-5.0334465111222335E-4,1.0606790069632299E-5,8.3277415684069136E-4,-2.475326943645704E-3]
[1,1,6,1,1,11611,-0.51484425159040248,2.7753476294145689,2.6519947465814808,2.6021275464987959,2.5817048512120482,2.5492418354159012,2.5529982285777382,2.5553319976129161,2.5567372983208911,2.5852797030704671,2.5696422264808492,2.5488968514635659,2.5100589440919872,2.390436449504981,null,-1.3913246928452109E-2,4.459049121846619E-5,-0.18968204272506439,7.1270641295233972E-2]
[1,1,9,1,1,11911,-4.4383676641133827E-3,8.257198169417659E-3,9.6855837564556995E-3,1.6555756720524041E-2,1.390092736174974E-2,8.3684804878712774E-3,1.2493779468225691E-2,6.806767294345214E-3,7.6035383734847769E-3,7.0410266875271322E-3,1.2748535559581241E-2,1.0472441858255389E-2,1.155394176272454E-2,1.7667794750889969E-2,null,-2.1264046742357311E-5,3.6217379645113882E-6,-3.1082900724874259E-3,-1.643102330507399E-3]
[]
[2,1,3,1,1,{"$f":"E61+D61*10+C61*100+B61*1000+A61*10000","v":21311},null,0,7.1670660455388363E-2,0.21407953003655561,0.16550307312364071,0.22738470689542051,0.27984463602822762,0.41953146945466252,0.39109375046734801,0.45349611629066122,0.57260333528659313,0.5079169706926443,0.34197802939835559,0.65404515623435178,null,-4.059345124448431E-2,1.222624882642437E-4,-0.19737662327159661,-0.1291168336928121]
[2,1,4,1,1,21411,null,0,0.18567054833120281,0.39089210274376729,0.30273525866465278,0.38521745989130712,0.4876213362252062,0.73379292428866905,0.69390369869169222,0.77040088110379468,0.92371950574560213,0.82888999387960371,0.50586362219753822,0.95167013111706089,null,-4.8358230236272517E-2,2.120562108714283E-4,-0.43575664826334509,-0.27012317133764729]
[2,1,8,1,1,21811,null,0,0.35015805487528479,0.41331196607198822,0.35566217540329242,0.5067697936585408,0.61546269583931712,0.84979313728593986,0.85624996236583395,0.96143963488844308,0.99903321412275914,0.93315805141207775,0.82431141648441553,1.0491481439620201,null,-8.3595518984384068E-2,3.8361143970004949E-4,0.54804519179575095,-2.031626230840727E-2]
[2,1,9,1,1,21911,null,0,0.72366164920778486,0.68474104502284816,1.0173173164907949,0.84062706018555566,0.93887364789843697,2.6097279800454949,1.8864478850832489,1.322379761934197,1.7292081973019371,1.054324952352905,1.1491883506220339,0.99876753885611891,null,-8.9220025252159635E-2,5.688456088631653E-4,0.52512012378088024,-0.15389542977915219]
["Res","Cla","Blo","Reg","New","Code","flat",{"$f":"H48","v":"conn_2010"},"conn_2011","conn_2012","conn_2013","conn_2014","conn_2015","conn_2016","conn_2017","conn_2018","conn_2019","conn_2020","conn_2021","conn_2022",null,"year","EDD","gas_price","Covid_19"]
["Residential",null,null,null,null,null,"Flat",{"$f":"H70","v":"conn_2010"},"conn_2011","conn_2012","conn_2013","conn_2014","conn_2015","conn_2016","conn_2017","conn_2018","conn_2019","conn_2020","conn_2021",{"$f":"T70","v":"conn_2022"},null,"year","EDD",null,"Covid_19"]
[1,1,4,1,1,11411,-3.179006175265223,3.1004627360043142,3.4575415713081079,3.2695504482426911,3.186542630819166,2.8982532338928051,2.9676022027466109,2.8598884914875899,2.746884530270747,2.7673999327831291,2.6728353126190449,2.440361187574652,2.141372048046783,1.8557501472136659,null,-0.16842073074144381,1.6661227119485231E-3,{"$f":"'I - assumptions'!$B$14","v":-8.8769600000000004E-2},8.6609953799724276E-2]
[1,1,5,1,1,11511,-9.9798504770843878E-3,1.4531802250700349E-2,1.6221475699779251E-2,2.3662598803826991E-2,2.0983408068020071E-2,1.5747673323786529E-2,1.822821316467086E-2,1.406925984340421E-2,1.266658097046704E-2,1.0253170505392839E-2,1.7173960093292719E-2,1.3216086946095631E-2,1.401683242077793E-2,2.453728729221466E-2,null,3.2775995151441491E-3,4.0417672121424397E-6,{"$f":"'I - assumptions'!$B$14","v":-8.8769600000000004E-2},-1.16314891866818E-2]
[1,1,8,1,1,11811,-2.364630226973413,1.252108180874502,1.4326795056609629,1.173643327823588,1.05104904291295,0.89780918988671654,0.9242489824595731,0.87097059697840895,0.77646751646718337,0.76781263344474104,0.7087282863471942,0.53392811215293723,0.34858877116143983,0.21265095360646069,null,-0.1058178684773903,1.373020192697031E-3,{"$f":"'I - assumptions'!$B$15","v":-0.30569380000000002},0.26756718205056917]
[1,1,9,1,1,11911,-4.4403443335249071E-3,8.6903716142629171E-3,1.1672551911283699E-2,1.8080493899632229E-2,1.41860662464336E-2,9.3807018427249176E-3,1.364231223180633E-2,8.0742884788252145E-3,8.1280367051489548E-3,4.9602189129194967E-3,1.083650727555719E-2,4.6411172314609461E-3,7.2860136510317667E-3,3.1419942239966712E-2,null,1.274691186430804E-2,-1.8548244084798312E-5,{"$f":"'I - assumptions'!$B$15","v":-0.30569380000000002},-3.2563312755889529E-2]
[2,1,2,1,1,{"$f":"E82+D82*10+C82*100+B82*1000+A82*10000","v":21211},null,0,-4.3595460807249603E-2,0.1127257656018396,9.2690718224975086E-2,0.13926187539933141,0.16256688316509779,0.26463068824783859,0.22510152506316461,0.2733510173549949,0.37283642306171361,0.30390587182322371,0.2460000954852169,0.44473545927296099,null,-3.8790630531084037E-2,6.6474598019729969E-5,{"$f":"'I - assumptions'!$C$14","v":-2.9796799999999998E-2},-4.4094846794749579E-2]
[2,1,3,1,1,{"$f":"E83+D83*10+C83*100+B83*1000+A83*10000","v":21311},null,0,7.0603925935458306E-2,0.21334521354864799,0.16560571828776399,0.2270355389198811,0.27938864459939461,0.41899219776045837,0.39101875760190491,0.45511445912201232,0.57409666603849518,0.51195124448747531,0.3449779199766545,0.64522432063493829,null,-4.8897635117896958E-2,1.362249252303066E-4,{"$f":"'I - assumptions'!$C$14","v":-2.9796799999999998E-2},-0.1088913972045969]
[2,1,6,1,1,21611,null,0,2.4384303630552891E-2,0.1073011545856179,8.5537341765080488E-2,0.14404722175450141,0.19077523370778621,0.2427702095551377,0.23438797199971309,0.32312916293262972,0.34882306104791899,0.27875165922787642,0.33106329756272451,0.44886600135756638,null,-3.6988529933214873E-2,1.371895668753876E-4,{"$f":"'I - assumptions'!$C$15","v":-0.17472670000000001},-9.3529357472613411E-3]
[2,1,7,1,1,21711,null,0,0.18226198636885771,0.22304553547754641,0.1889846075739961,0.28765804017115137,0.35612311245064238,0.46424057517577261,0.47018499521601259,0.56849010933582422,0.60456572096611105,0.54243577332795079,0.49475748035771477,0.72963579645654886,null,-4.6442633492497512E-2,2.289230507660092E-4,{"$f":"'I - assumptions'!$C$15","v":-0.17472670000000001},-3.5694163500169053E-2]
[]
[]
[]
[2,1,3,1,1,21311,null,{"$f":"H95","v":"satchi"},0.2820474,0.2921204,0.3240478,0.2112425,0.35217520000000002,1.2536160000000001,0.56854890000000002,0.29404170000000002,0.58875540000000004,0.30268309999999998,0.36410900000000002,{"$f":"T95","v":0},null,{"$f":"V95","v":-1.08988E-2},1.038E-4,-0.1148665,-0.1233601]
[2,1,4,1,1,21411,null,"satchi",0.2820474,0.2921204,0.3240478,0.2112425,0.35217520000000002,1.2536160000000001,0.56854890000000002,0.29404170000000002,0.58875540000000004,0.30268309999999998,0.36410900000000002,{"$f":"T96","v":0},null,-1.08988E-2,1.038E-4,-0.1148665,-0.1233601]
[2,1,5,1,1,21511,null,"satchi",0.2820474,0.2921204,0.3240478,0.2112425,0.35217520000000002,1.2536160000000001,0.56854890000000002,0.29404170000000002,0.58875540000000004,0.30268309999999998,0.36410900000000002,{"$f":"T97","v":0},null,-1.08988E-2,1.038E-4,-0.1148665,-0.1233601]
[2,1,6,1,1,21611,null,"satchi",0.2820474,0.2921204,0.3240478,0.2112425,0.35217520000000002,1.2536160000000001,0.56854890000000002,0.29404170000000002,0.58875540000000004,0.30268309999999998,0.36410900000000002,{"$f":"T98","v":0},null,-1.08988E-2,1.038E-4,-0.1148665,-0.1233601]
[2,1,7,1,1,21711,null,"satchi",0.2820474,0.2921204,0.3240478,0.2112425,0.35217520000000002,1.2536160000000001,0.56854890000000002,0.29404170000000002,0.58875540000000004,0.30268309999999998,0.36410900000000002,{"$f":"T99","v":0},null,-1.08988E-2,1.038E-4,-0.1148665,-0.1233601]
[2,1,8,1,1,21811,null,"satchi",0.2820474,0.2921204,0.3240478,0.2112425,0.35217520000000002,1.2536160000000001,0.56854890000000002,0.29404170000000002,0.58875540000000004,0.30268309999999998,0.36410900000000002,{"$f":"T100","v":0},null,-1.08988E-2,1.038E-4,-0.1148665,-0.1233601]
[2,1,9,1,1,21911,null,"satchi",0.2820474,0.2921204,0.3240478,0.2112425,0.35217520000000002,1.2536160000000001,0.56854890000000002,0.29404170000000002,0.58875540000000004,0.30268309999999998,0.36410900000000002,{"$f":"T101","v":0},null,-1.08988E-2,1.038E-4,-0.1148665,-0.1233601]

{"sheet":"I - assumptions","index":19,"n_rows":415,"n_cols":41,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Gas price coefficient constraints"]
["Use constrained coefficients?"]
["Residential"]
["Unconstrained, block by block",2]
["Constrained, block by block"]
[]
["Non-residential"]
["Unconstrained, block by block",2]
["Constrained, block by block"]
["Constrained, total usage model"]
[]
["Constrained coefficient values"]
[null,"Residential","Commercial"]
["Peak",-8.8769600000000004E-2,-2.9796799999999998E-2]
["Offpeak",-0.30569380000000002,-0.17472670000000001]
[]
[]
["Post-model adjustments"]
[null,"Value","Units"]
["Share of AEMO electrification impact we remove to avoid double-counting CIE estimates of policy impacts",0.25,"Per cent"]
[]
["Impact of 7-star standards"]
[null,"Houses","Flats"]
["Reduction in usage (GJ)",{"$f":"AVERAGE(2357,2412)","v":2384.5},{"$f":"AVERAGE(9676,10274)","v":9975},"Source: CIE report on impact of the GSR, based on the Acil Allen RIS about the standards"]
["Baseline usage",53092,28622,"p.8-12, especially table 2.4 which has these numbers"]
["Marginal penetration rate",{"$f":"'C - PRs chosen'!BI323","v":0.65832727103038891},{"$f":"'C - PRs chosen'!CW323","v":0.1512465840173651}]
["Reduction in usage (%)",3.5000000000000003E-2,0.27300000000000002]
["Applied reduction",{"$f":"CHOOSE($B$31,0,B$27)","v":3.5000000000000003E-2},{"$f":"CHOOSE($B$31,0,C$27)","v":0.27300000000000002},"CIE Final report_Impact of the GSR on Ausnet gas usage forecasts_06092022.pdf"]
[]
["Choice of whether to apply 7-star impacts"]
["Baseline - no impacts",2]
["Dwelling completion assumptions"]
[]
["Baseline",null,"Chosen MPR scenario"]
[{"$f":"A68","v":"Ausnet revised submission"},null,null,7.4999999999999997E-3,{"$f":"D76","v":7.4999999999999997E-3},{"$f":"E76","v":7.4999999999999997E-3},0.01,{"$f":"G76","v":0.01},{"$f":"H76","v":0.01},0.01]
[{"$f":"A69","v":"AER Final Decision"},1,{"$f":"B85","v":1},{"$f":"C85","v":1},{"$f":"D85","v":1},{"$f":"E85","v":1},{"$f":"F85","v":1},{"$f":"G85","v":1},{"$f":"H85","v":1},{"$f":"I85","v":1},{"$f":"J85","v":1},{"$f":"K85","v":1},{"$f":"L85","v":1},{"$f":"M85","v":1},0.99643261799080451,0.99551066068172833,0.99366737667733041,0.99090213536385641,0.98951919940024224,0.98951919940024224,0.98951919940024224,{"$f":"U85","v":0.98951919940024224},0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224,0.98951919940024224]
[]
["Adjustment for calendar to financial years","Tariff D and M"]
["Ratio of MHQ in first half of year to second half",0.5]
[{"$f":"A122","v":"Peak 0.1 - 0.2"},"Commercial",2,3,{"$f":"IF(D130<6,SUMIFS('Hist vol month'!$LT$78:$LT$87,'Hist vol month'!$A$78:$A$87,$C130,'Hist vol month'!$C$78:$C$87,$D130),SUMIFS('Hist vol month'!$MR$78:$MR$87,'Hist vol month'!$A$78:$A$87,$C130,'Hist vol month'!$LV$78:$LV$87,$D130))","v":0.24659060962833862}]
[1,0,0,1,2,10012,"Central","Tariff V","Non-domestic","Peak",">0.1-0.2",2.9091,2.9091,2.9091]
[3,0,0,0,3,30003,"Central","Tariff M",null,null,">50",358.52710000000002,358.52710000000002,358.52710000000002]
[1,0,1,1,0,10110,"West","Tariff V","Non-domestic","Fixed",null,0.22919999999999999,0.22919999999999999,83.715299999999999]
[3,0,1,0,3,30103,"West","Tariff M",null,null,">50",358.52710000000002,358.52710000000002,358.52710000000002]
[null,null,null,null,null,null,"Adjoining Central","Tariff V","Domestic","Peak",">1.4",2.9432999999999998,2.9432999999999998,2.9432999999999998]
[null,null,null,null,null,null,"Adjoining Central","Tariff V","Non-domestic","Offpeak",">1.4",4.0560999999999998,4.0560999999999998,4.0560999999999998]
[null,null,null,null,null,null,"Adjoining West","Tariff V","Domestic","Peak",">0.1-0.2",7.54,7.54,7.54]
[null,null,null,null,null,null,"Adjoining West","Tariff V","Non-domestic","Offpeak",">0.1-0.2",6.0792000000000002,6.0792000000000002,6.0792000000000002]
[3020,"central"]
[3024,"central"]
[3044,"central"]
[3060,"central"]
[3218,"central"]
[3228,"central"]
[3250,"west"]
[3400,"west"]
[3241,"central"]
[3437,"west"]
["west",2,1]
[2014,"2014-01-01","2014-12-31",365]
[2027,"2027-01-01","2027-12-31",365]
[2034,"2034-01-01","2034-12-31",365]
["2023/24",{"$f":"C407+1","v":"2023-07-01"},{"$f":"DATE(A387,6,30)","v":"2024-06-30"},365]
["2024/25",{"$f":"C409+1","v":"2024-07-01"},"2025-06-30",365]
["2025/26","2025-07-01","2026-06-30",365]
["2026/27","2026-07-01","2027-06-30",366]
["2027/28","2027-07-01","2028-06-30",365]
["2028/29","2028-07-01","2029-06-30",365]
[null,"2029-07-01","2030-06-30"]

{"sheet":"I - AEMO","index":20,"n_rows":96,"n_cols":83,"rows_kept":69,"cut":true,"hidden":false,"merged":[[2,77,3,77]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["2023 PM adjustments and inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 PM adjustments and inputs"]
[]
["Region","VIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,2024,2024,2024]
["Period","(All)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region","VIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Green Energy Exports","Step Change","Progressive Change","Step Change - No Electrification"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,4325428]
["Sum of Annual consumption (PJ)",null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of Annual consumption (PJ)",null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,4434914]
["Scenario","Category","SubCategory",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","Category","SubCategory",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,2019,4530912]
["Actual","GPG","(blank)",25.507000000000001,11.7,10.917999999999999,38.523000000000003,23.957000000000001,34.164999999999999,17.884,10.555,20.693000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","GPG","(blank)",23.547999999999998,10.010999999999999,9.0960000000000001,35.378,22.771000000000001,34.616999999999997,17.116,10.516999999999999,22.166,7.0419999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,4617237]
["Actual","Industrial","(blank)",73.004999999999995,73.093000000000004,70.218000000000004,68.370999999999995,65.316999999999993,66.222999999999999,66.471000000000004,65.885999999999996,60.551000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Industrial","(blank)",73.004999999999995,73.093000000000004,70.218000000000004,68.370999999999995,65.316999999999993,66.222999999999999,66.471000000000004,65.942999999999998,60.683,57.164999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,4691013]
["Actual","ResidentialCommercial","(blank)",111.339,125.28400000000001,122.563,127.845,122.994,125.378,129.24700000000001,127.96,126.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","ResidentialCommercial","(blank)",111.339,125.28400000000001,122.563,127.845,122.994,125.378,129.24700000000001,127.908,126.054,110.90600000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,4720622]
["Actual","Total","(blank)",209.851,210.07599999999999,203.69900000000001,234.738,212.268,225.76599999999999,213.602,204.40100000000001,207.51300000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Total","(blank)",207.893,208.38800000000001,201.87799999999999,231.59299999999999,211.08199999999999,226.21799999999999,212.834,204.36799999999999,208.90299999999999,175.113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,null,4831036,4834736,4878972,4907297]
["Orchestrated Step Change","Biomethane","TD",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","Electrification","TD",null,null,null,null,null,null,null,null,null,null,0.27200000000000002,0.22500000000000001,0.121,6.5000000000000002E-2,0.45600000000000002,1.2549999999999999,2.242,2.7839999999999998,2.7160000000000002,2.4660000000000002,2.2160000000000002,2.319,2.552,2.609,2.359,1.978,1.774,1.7030000000000001,1.8149999999999999,1.9279999999999999,null,null,null,null,2024,null,4828418,4838316,4918439,4987185]
["Orchestrated Step Change","Biomethane","TV",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","Electrification","TV",null,null,null,null,null,null,null,null,null,null,1.61,4.6159999999999997,9.49,15.209,22.047000000000001,28.452000000000002,35.524000000000001,41.365000000000002,47.594999999999999,53.753999999999998,59.825000000000003,65.971000000000004,72.247,78.650999999999996,85.159000000000006,91.701999999999998,98.176000000000002,104.621,111.032,117.342,null,null,null,null,2025,null,4746709,4771163,4905594,5063876]
["Orchestrated Step Change","Electrification","TD",null,null,null,null,null,null,null,null,null,0.23400000000000001,0.40799999999999997,0.17399999999999999,9.4E-2,9.4E-2,5.0000000000000001E-3,1.2689999999999999,2.492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","EnergyEfficiency","TD",null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,6.0000000000000001E-3,2.3E-2,3.5000000000000003E-2,4.8000000000000001E-2,5.8999999999999997E-2,6.6000000000000003E-2,6.9000000000000006E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,null,null,null,null,2026,null,4598199,4645012,4844925,5138691]
["Orchestrated Step Change","Electrification","TV",null,null,null,null,null,null,null,null,null,3.3029999999999999,6.7320000000000002,10.909000000000001,16.699000000000002,22.134,27.67,33.314,39.095999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","EnergyEfficiency","TV",null,null,null,null,null,null,null,null,null,null,0.26800000000000002,0.56000000000000005,0.86599999999999999,1.1399999999999999,1.375,1.5649999999999999,1.728,1.89,2.0470000000000002,2.137,2.29,2.4870000000000001,2.7250000000000001,2.9670000000000001,3.1509999999999998,3.2389999999999999,3.286,3.33,3.3759999999999999,3.4260000000000002,null,null,null,null,2027,null,4398948,4474405,4744896,5214757]
["Orchestrated Step Change","EnergyEfficiency","TD",null,null,null,null,null,null,null,null,null,5.6000000000000001E-2,0.30499999999999999,0.629,0.84599999999999997,1.0640000000000001,1.079,1.0920000000000001,1.103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","GPG","(blank)",null,null,null,null,null,null,null,null,null,null,2.6579999999999999,2.5019999999999998,5.9630000000000001,5.5780000000000003,8.9179999999999993,8.5440000000000005,3.1440000000000001,3.7330000000000001,4.3639999999999999,9.82,16.222000000000001,14.721,13.038,19.478999999999999,27.372,25.155999999999999,21.478000000000002,22.693000000000001,24.956,27.11,null,null,null,null,2028,null,4142827,4257040,4604172,5293120]
["Orchestrated Step Change","EnergyEfficiency","TV",null,null,null,null,null,null,null,null,null,1.9359999999999999,3.4279999999999999,4.38,5.1210000000000004,5.7889999999999997,5.883,6.1589999999999998,5.9550000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","Industrial","(blank)",null,null,null,null,null,null,null,null,null,null,58.271000000000001,58.261000000000003,56.927999999999997,57.323,57.125999999999998,56.771000000000001,56.982999999999997,55.758000000000003,55.881999999999998,56.414999999999999,56.81,57.482999999999997,56.725999999999999,56.954000000000001,57.415999999999997,57.999000000000002,59.128,58.241,58.118000000000002,58.345999999999997,null,null,null,null,2029,null,3903260,4058914,4471445,5371894]
["Orchestrated Step Change","GPG","(blank)",null,null,null,null,null,null,null,null,null,17.87,12.281000000000001,9.0890000000000004,11.541,15.972,14.493,13.986000000000001,14.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","Losses","(blank)",null,null,null,null,null,null,null,null,null,null,7.548,7.444,7.2169999999999996,6.9870000000000001,6.6870000000000003,6.4109999999999996,6.11,5.8479999999999999,5.5940000000000003,5.3550000000000004,5.1159999999999997,4.875,4.5990000000000002,4.3369999999999997,4.0759999999999996,3.823,3.5859999999999999,3.3090000000000002,3.048,2.8,null,null,null,null,2030,null,3637166,3833924,4320367,5450003]
["Orchestrated Step Change","Hydrogen","TDBlending",null,null,null,null,null,null,null,null,null,0.64600000000000002,1.4370000000000001,0.95199999999999996,0.376,0.48699999999999999,0.6,0.71399999999999997,1.0109999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","PriceImpact","TV",null,null,null,null,null,null,null,null,null,null,4.9000000000000002E-2,3.3000000000000002E-2,0.10199999999999999,0.183,0.2,0.20100000000000001,0.19,0.185,0.17899999999999999,0.161,0.14899999999999999,0.123,0.122,0.114,9.7000000000000003E-2,8.5000000000000006E-2,6.8000000000000005E-2,5.0999999999999997E-2,3.5999999999999997E-2,2.4E-2,null,null,null,null,2031,null,3452967,3670368,4215515,5527747]
["Orchestrated Step Change","Hydrogen","TVBlending",null,null,null,null,null,null,null,null,null,0.34799999999999998,0.94499999999999995,1.522,2.0339999999999998,2.5009999999999999,2.9169999999999998,3.0939999999999999,3.0619999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","ResidentialCommercial","(blank)",null,null,null,null,null,null,null,null,null,null,117.873,115.958,112.256,107.83199999999999,102.354,97.372,91.730999999999995,87.34,82.584999999999994,77.963999999999999,73.382000000000005,68.665000000000006,63.84,58.896000000000001,53.902999999999999,48.991,44.171999999999997,39.375,34.597999999999999,29.917999999999999,null,null,null,null,2032,null,3265875,3498627,4106852,5605705]
["Orchestrated Step Change","Industrial","(blank)",null,null,null,null,null,null,null,null,null,61.249000000000002,60.338000000000001,60.981000000000002,61.725000000000001,59.055999999999997,59.185000000000002,58.116,56.942999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change","Total","(blank)",null,null,null,null,null,null,null,null,null,null,186.35,184.16499999999999,182.36500000000001,177.71899999999999,175.084,169.09700000000001,157.96899999999999,152.678,148.42400000000001,149.554,151.53,145.744,138.203,139.666,142.767,135.96899999999999,128.363,123.617,120.721,118.17400000000001,null,null,null,null,2033,null,3076184,3327355,3993922,5683929]
["Orchestrated Step Change","Losses","(blank)",null,null,null,null,null,null,null,null,null,7.34,7.3,7.2249999999999996,7.0380000000000003,6.673,6.2850000000000001,6.0819999999999999,5.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change-No Electrification","EnergyEfficiency","TV",null,null,null,null,null,null,null,null,null,null,0.26800000000000002,0.56000000000000005,0.86599999999999999,1.1399999999999999,1.375,1.5649999999999999,1.728,1.89,2.0470000000000002,2.137,2.29,2.4870000000000001,2.7250000000000001,2.9670000000000001,3.1509999999999998,3.2389999999999999,3.286,3.33,3.3759999999999999,3.4260000000000002,null,null,null,null,2034,null,2884113,3158212,3880710,5762308]
["Orchestrated Step Change","PriceImpact","TV",null,null,null,null,null,null,null,null,null,8.4000000000000005E-2,0.44900000000000001,0.93500000000000005,1.37,1.087,0.63200000000000001,0.48899999999999999,0.376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change-No Electrification","GPG","(blank)",null,null,null,null,null,null,null,null,null,null,2.6579999999999999,2.5019999999999998,5.9630000000000001,5.5780000000000003,8.9179999999999993,8.5440000000000005,3.1440000000000001,3.7330000000000001,4.3639999999999999,9.82,16.222000000000001,14.721,13.038,19.478999999999999,27.372,25.155999999999999,21.478000000000002,22.693000000000001,24.956,27.11,null,null,null,null,2035,null,2704258,2988982,3770517,5840931]
["Orchestrated Step Change","ResidentialCommercial","(blank)",null,null,null,null,null,null,null,null,null,124.735,123.364,121.17,116.736,109.842,101.349,97.405000000000001,94.058999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change-No Electrification","Industrial","(blank)",null,null,null,null,null,null,null,null,null,null,58.542999999999999,58.485999999999997,57.048999999999999,57.387999999999998,57.582000000000001,58.027000000000001,59.225000000000001,58.542000000000002,58.597000000000001,58.881999999999998,59.026000000000003,59.802,59.277999999999999,59.563000000000002,59.774999999999999,59.976999999999997,60.902000000000001,59.944000000000003,59.933,60.274000000000001,null,null,null,null,2036,null,2550798,2817336,3657892,5919931]
["Orchestrated Step Change","Total","(blank)",null,null,null,null,null,null,null,null,null,211.19499999999999,203.28399999999999,198.465,197.04,191.54300000000001,181.31200000000001,175.589,171.46199999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change-No Electrification","Losses","(blank)",null,null,null,null,null,null,null,null,null,null,7.64,7.6980000000000004,7.7320000000000002,7.8090000000000002,7.8869999999999996,7.9720000000000004,8.0739999999999998,8.1379999999999999,8.2189999999999994,8.3079999999999998,8.391,8.484,8.5519999999999996,8.6370000000000005,8.7230000000000008,8.8149999999999995,8.923,8.9930000000000003,9.0809999999999995,9.1760000000000002,null,null,null,null,2037,null,2415424,2642459,3536348,5999470]
["Grand Total",null,null,419.702,420.15300000000002,407.39800000000002,469.47699999999998,424.536,451.53200000000004,427.20400000000006,408.80200000000002,415.02700000000004,428.99599999999998,420.27100000000002,416.43100000000004,420.62,416.24200000000002,401.41,397.30899999999997,396.01900000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change-No Electrification","PriceImpact","TV",null,null,null,null,null,null,null,null,null,null,0.05,3.5000000000000003E-2,0.111,0.21099999999999999,0.245,0.26200000000000001,0.26600000000000001,0.27300000000000002,0.28299999999999997,0.27200000000000002,0.26800000000000002,0.23699999999999999,0.252,0.254,0.23400000000000001,0.224,0.19700000000000001,0.16500000000000001,0.13,9.8000000000000004E-2,null,null,null,null,2038,null,2290791,2467491,3412333,6079410]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change-No Electrification","ResidentialCommercial","(blank)",null,null,null,null,null,null,null,null,null,null,119.483,120.574,121.746,123.041,124.4,125.824,127.256,128.70500000000001,130.18,131.71700000000001,133.20599999999999,134.636,136.08699999999999,137.547,139.06200000000001,140.69300000000001,142.34800000000001,143.99600000000001,145.63,147.25899999999999,null,null,null,null,2039,null,2180582,2292955,3291255,6159365]
["Residential and commercial only, tariff V only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Step Change-No Electrification","Total","(blank)",null,null,null,null,null,null,null,null,null,null,188.32499999999999,189.261,192.49100000000001,193.816,198.78700000000001,200.36699999999999,197.69800000000001,199.11799999999999,201.36,208.727,216.846,217.64400000000001,216.95500000000001,225.22499999999999,234.93199999999999,234.64099999999999,233.65100000000001,235.625,239.6,243.81899999999999,null,null,null,null,2040,null,2089789,2117206,3170936,6239088]
[null,"Usage (before electrific. and EE)",null,{"$f":"D30","v":111.339},{"$f":"E30","v":125.28400000000001},122.563,127.845,122.994,125.378,129.24700000000001,127.96,126.27,{"$f":"M30","v":124.735},{"$f":"N30+N31+N32","v":133.524},136.459,138.55600000000001,137.76499999999999,134.90200000000002,136.87799999999999,139.11000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,415.78499999999997,416.77600000000001,403.755,463.18700000000001,422.16399999999999,452.43600000000004,425.66800000000001,408.73599999999999,417.80600000000004,350.226,751.87100000000009,752.88599999999997,761.28899999999999,761.05399999999997,773.48900000000003,772.2879999999999,753.07800000000009,752.04899999999998,754.48799999999994,777.54099999999994,803.84100000000001,800.45100000000014,790.9910000000001,817.39699999999993,849.601,841.73899999999992,830.86800000000017,831.73799999999994,840.45799999999997,850.28199999999993,null,null,null,null,2041,null,2022572,1941235,3051157,6318520]
[null,"Usage (after adjustments)","PJ",{"$f":"D10","v":111.339},125.28400000000001,122.563,127.845,122.994,125.378,129.24700000000001,127.96,126.27,{"$f":"M24","v":124.735},123.364,121.17,116.736,109.842,101.349,97.405000000000001,94.058999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,null,1985095,1767758,2930960,6397621]
[null,"Electrification","PJ",null,null,null,null,null,null,null,null,null,{"$f":"M15","v":3.3029999999999999},6.7320000000000002,10.909000000000001,16.699000000000002,22.134,27.67,33.314,39.095999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential and commercial only, tariff V only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,null,1976555,1597744,2805274,6476571]
[null,"Energy efficiency","PJ",null,null,null,null,null,null,null,null,null,{"$f":"M17","v":1.9359999999999999},{"$f":"N17","v":3.4279999999999999},4.38,5.1210000000000004,5.7889999999999997,5.883,6.1589999999999998,5.9550000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Usage (before electrific. and EE)",null,{"$f":"AR10","v":111.339},{"$f":"AS10","v":125.28400000000001},122.563,127.845,122.994,125.378,129.24700000000001,127.908,126.054,110.90600000000001,{"$f":"BB33+BB34+BB35","v":119.751},{"$f":"BC33+BC34+BC35","v":121.134},{"$f":"BD33+BD34+BD35","v":122.61199999999999},124.181,125.776,127.389,128.983,130.595,132.227,{"$f":"BK33+BK34+BK35","v":133.85499999999999},135.49699999999999,137.12300000000002,138.81199999999998,140.51400000000001,142.21300000000002,143.93199999999999,145.63400000000001,147.32599999999999,149.006,150.68599999999998]
["Adjustments using 2024 start","Electrification","Per cent",null,null,null,null,null,null,null,null,null,{"$f":"-M31/M$29","v":-2.6480137892331744E-2},{"$f":"-N31/N$29","v":-5.0417902399568615E-2},-7.9943426230589407E-2,-0.1205216663298594,-0.160664900373825,-0.20511185897911074,-0.24338461988047752,-0.28104377830493849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Usage (after adjustments)","PJ",null,null,null,null,null,null,null,null,null,{"$f":"BA32","v":110.90600000000001},{"$f":"BB20","v":117.873},{"$f":"BC20","v":115.958},{"$f":"BD20","v":112.256},107.83199999999999,102.354,97.372,91.730999999999995,87.34,82.584999999999994,{"$f":"BK20","v":77.963999999999999},73.382000000000005,68.665000000000006,63.84,58.896000000000001,53.902999999999999,48.991,44.171999999999997,39.375,34.597999999999999,29.917999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments using 2024 start","Electrification","Per cent",null,null,null,null,null,null,null,null,null,null,{"$f":"-BB34/BB$32","v":-1.3444564137251465E-2},{"$f":"-BC34/BC$32","v":-3.810655967771228E-2},-7.7398623299513913E-2,-0.12247445261352381,-0.17528781325531104,-0.22334738478204558,-0.27541614011148757,-0.31674260117156094,{"$f":"-BJ34/BJ$32","v":-0.35994917830700235},-0.40158380336931754,-0.44152269053927401,-0.4811082021250993,-0.52046653027115819,-0.55973781971903147,-0.59881304803358337,-0.63712030681154996,-0.6741282942170097,-0.71013263103593394,-0.74515120196502149,-0.77871865999495649]
["Industrial only, tariff D only","Usage (after adjustments)","PJ",{"$f":"D9","v":73.004999999999995},73.093000000000004,70.218000000000004,68.370999999999995,65.316999999999993,66.222999999999999,66.471000000000004,65.885999999999996,60.551000000000002,{"$f":"M21","v":61.249000000000002},60.338000000000001,60.981000000000002,61.725000000000001,59.055999999999997,59.185000000000002,58.116,56.942999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency","Per cent",null,null,null,null,null,null,null,null,null,null,{"$f":"-BB35/BB$32","v":-2.2379771358903059E-3},-4.622979510294385E-3,-7.0629302189019021E-3,-9.1801483318704139E-3,-1.0932133316371963E-2,-1.228520515900117E-2,-1.3397114348402503E-2,-1.4472223285730694E-2,{"$f":"-BJ35/BJ$32","v":-1.5480953209253783E-2},-1.5965036793545256E-2,-1.6900743189886124E-2,-1.8137001086615666E-2,-1.9630867648330119E-2,-2.1115333703403218E-2,-2.2156905486840156E-2,-2.2503682294416807E-2,-2.2563412389963879E-2,-2.2602934987714322E-2,-2.2656805766210757E-2,-2.2736020599126664E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial only, tariff D only","Usage (after adjustments)","PJ",{"$f":"AR9","v":73.004999999999995},{"$f":"AS9","v":73.093000000000004},70.218000000000004,68.370999999999995,65.316999999999993,66.222999999999999,66.471000000000004,65.942999999999998,60.683,57.164999999999999,{"$f":"BB17","v":58.271000000000001},{"$f":"BC17","v":58.261000000000003},{"$f":"BD17","v":56.927999999999997},57.323,57.125999999999998,56.771000000000001,56.982999999999997,55.758000000000003,55.881999999999998,{"$f":"BK17","v":56.414999999999999},56.81,57.482999999999997,56.725999999999999,56.954000000000001,57.415999999999997,57.999000000000002,59.128,58.241,58.118000000000002,58.345999999999997]
["Price projections"]
["Nominal","2021 Central",9.3894463494457394,8.3522177697803883,9.540049315620843,9.8869003487320199,10.238626825771957,10.610922784287148,10.820583560301591,10.84497714295127,10.934147093367347,11.065688680805415,11.238559023787579,11.469945114926883,11.677845335339578,11.864760319678314,12.009464224715719,12.102863673608622,12.262410994530834,12.361684600318494,12.429907827915528,12.475060079260125,12.504247024147656,12.521115190023915,12.537983355900174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Connections","National","Index (2022 = 1)",null,null,null,{"$f":"AU42/$AZ$42","v":0.91628348976045948},0.93947661981832054,0.95981249928505186,0.97809928437396598,0.99372773333683573,1,{"$f":"BA42/$AZ$42","v":1.0395445769646459},{"$f":"BB42/$AZ$42","v":1.0564677705607439},1.0727137228949915,1.0885622699720503,1.1046758244993986,1.1212759674466628,1.1379631751917438,1.1545095116702841,1.1709785278295954,1.1874928769979889,{"$f":"BK42/$AZ$42","v":1.0395445769646459},1.0395445769646459,1.0395445769646459,1.0395445769646459,1.0395445769646459,1.0395445769646459,1.0395445769646459,1.0395445769646459,1.0395445769646459,1.0395445769646459,1.0395445769646459]
["Real",null,{"$f":"C44/('I - assumptions'!C$51/'I - assumptions'!$B$53)","v":11.044975351422345},{"$f":"D44/('I - assumptions'!D$51/'I - assumptions'!$B$53)","v":9.703259397926681},{"$f":"E44/('I - assumptions'!E$51/'I - assumptions'!$B$53)","v":10.833547866967015},{"$f":"F44/('I - assumptions'!F$51/'I - assumptions'!$B$53)","v":10.539315742803428},{"$f":"G44/('I - assumptions'!G$51/'I - assumptions'!$B$53)","v":10.368133266276512},{"$f":"H44/('I - assumptions'!H$51/'I - assumptions'!$B$53)","v":10.483061780934094},{"$f":"I44/('I - assumptions'!I$51/'I - assumptions'!$B$53)","v":10.429459665144377},{"$f":"J44/('I - assumptions'!J$51/'I - assumptions'!$B$53)","v":10.198020985764021},{"$f":"K44/('I - assumptions'!K$51/'I - assumptions'!$B$53)","v":10.031094156716396},{"$f":"L44/('I - assumptions'!L$51/'I - assumptions'!$B$53)","v":9.9041675157629179},{"$f":"M44/('I - assumptions'!M$51/'I - assumptions'!$B$53)","v":9.8135535111852725},{"$f":"N44/('I - assumptions'!N$51/'I - assumptions'!$B$53)","v":9.7713178021111755},{"$f":"O44/('I - assumptions'!O$51/'I - assumptions'!$B$53)","v":9.705784679930586},{"$f":"P44/('I - assumptions'!P$51/'I - assumptions'!$B$53)","v":9.620619477180167},{"$f":"Q44/('I - assumptions'!Q$51/'I - assumptions'!$B$53)","v":9.5004425335141587},{"$f":"R44/('I - assumptions'!R$51/'I - assumptions'!$B$53)","v":9.3408087171976035},{"$f":"S44/('I - assumptions'!S$51/'I - assumptions'!$B$53)","v":9.2331170217451604},{"$f":"T44/('I - assumptions'!T$51/'I - assumptions'!$B$53)","v":9.0808450472452833},{"$f":"U44/('I - assumptions'!U$51/'I - assumptions'!$B$53)","v":8.9082551832098247},{"$f":"V44/('I - assumptions'!V$51/'I - assumptions'!$B$53)","v":8.7225510811397235},{"$f":"W44/('I - assumptions'!W$51/'I - assumptions'!$B$53)","v":8.5297156755528842},{"$f":"X44/('I - assumptions'!X$51/'I - assumptions'!$B$53)","v":8.3328997256379829},{"$f":"Y44/('I - assumptions'!Y$51/'I - assumptions'!$B$53)","v":8.1406103624080757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective connections","National","Index (2022 = 1)",null,null,null,null,null,null,null,null,null,{"$f":"BA43/$AZ$42","v":1.0233897143215449},1.0228351263880056,1.005526178541726,0.97406634125757152,0.93185770858162331,0.87760193466030534,0.82685290201164163,0.77048448276519488,0.73146441295236098,0.69183150017095207,{"$f":"BK43/$AZ$42","v":1.0233897143215449},1.0233897143215449,1.0233897143215449,1.0233897143215449,1.0233897143215449,1.0233897143215449,1.0233897143215449,1.0233897143215449,1.0233897143215449,1.0233897143215449,1.0233897143215449]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
["ESOO electricity price forecasts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP33","v":"Usage (after adjustments)"},{"$f":"AQ33","v":"PJ"},{"$f":"BA33/$BA$33","v":1},{"$f":"BB33/$BA$33","v":1.0628189638071881},1.045552089156583,1.0121724703803221,0.97228283411177019,0.92288965430184111,0.87796873027608957,0.82710583737579557,0.78751375038320737,0.74463960471029511,{"$f":"BK33/$BA$33","v":0.70297368943068905},{"$f":"BL33/$BA$33","v":0.66165942329540328},{"$f":"BM33/$BA$33","v":0.61912791012208535},{"$f":"BN33/$BA$33","v":0.5756225993183417},{"$f":"BO33/$BA$33","v":0.53104430779218437},{"$f":"BP33/$BA$33","v":0.48602420067444496},{"$f":"BQ33/$BA$33","v":0.44173444177952498},{"$f":"BR33/$BA$33","v":0.39828323084413825},{"$f":"BS33/$BA$33","v":0.35503038609272713},{"$f":"BT33/$BA$33","v":0.31195787423583932},{"$f":"BU33/$BA$33","v":0.26975997691738945}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP33","v":"Usage (after adjustments)"},{"$f":"AQ33","v":"PJ"},{"$f":"AVERAGE(BB33,BA32)","v":114.3895},{"$f":"AVERAGE(BB33:BC33)","v":116.91550000000001},{"$f":"AVERAGE(BC33:BD33)","v":114.107},110.044,105.09299999999999,99.863]
["Sum of PRICE_INDEX",null,"FIN_YEAR_END",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS51/$AR51","v":1.0220824463783826},{"$f":"AT51/$AR51","v":0.99753036773480086},0.96201137342151155,0.91872942883743691,0.87300844920206833]
["Central","ELEC_P_RES",1,1.243923567,1.2678167499999999,1.154937825,1.102701384,0.94882579099999997,0.90738334600000004,0.86610320399999996,0.83823592800000002,0.83562334199999999,0.82650321500000001,0.82249946500000004,0.812499996,0.82683058399999998,0.83253471499999998,0.82489055600000005,0.82064396100000003,0.806635828,0.81427072499999997,0.82242320899999999,0.83297522899999998,0.82184451300000005,0.82849654800000005,0.83479700499999998,0.84152903199999995,0.84848161300000002,0.85555376400000005,0.86255238400000001,0.86900993500000001,0.86998187199999999,0.86998187199999999,0.86998187199999999,0.86998187199999999,0.86998187199999999,30.320432774,null,null,null,2017,4325428]
["Central","ELEC_P_WS",1,1.5964100130000001,1.7184534490000001,1.480350496,1.3656069980000001,0.96637864299999998,0.88053486800000003,0.79491859799999998,0.75912551699999997,0.78990532400000002,0.74943908800000003,0.71704802300000003,0.66713630899999998,0.68524905199999997,0.68034950199999999,0.63922516399999996,0.60742541299999997,0.548392553,0.55172624999999997,0.55784020400000001,0.57141473700000001,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,0.52265957200000002,25.121504636999987,null,null,null,2018,4434914]
["Green Energy Exports","ELEC_P_WS",1,1.5964100130000001,1.6547869820000001,1.240691014,0.94168654399999996,0.63232439799999995,0.75428594699999996,0.87468178699999999,0.90363367100000003,0.90603388399999996,0.80952247600000005,0.75727179,0.67183601800000003,0.65509931799999999,0.64484942300000003,0.62072932400000003,0.56676224500000005,0.48962858100000001,0.44291963000000001,0.44453821199999999,0.46603615399999998,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,0.45133827500000001,22.941124986000016,null,null,null,2021,4691013]
["Progressive Change","ELEC_P_COM",1,1.2410502830000001,1.234292181,1.028896839,0.90339278099999998,0.77088373899999996,0.75718032599999996,0.76155187999999996,0.75135876599999996,0.76468552300000003,0.756897182,0.77569829599999995,0.757183614,0.75918305799999997,0.76383630999999996,0.77855651800000003,0.79399027200000005,0.78111080899999996,0.77209177299999998,0.76439871299999995,0.77212355099999996,0.76491245900000004,0.76982512299999994,0.77538158800000001,0.78126066199999999,0.78783358000000003,0.79528165200000001,0.80363494999999996,0.81134619900000005,0.81336524399999999,0.81336524399999999,0.81336524399999999,0.81336524399999999,0.81336524399999999,28.044664847,null,null,null,2022,4720622]
["Progressive Change","ELEC_P_WS",1,1.5964100130000001,1.6190874399999999,1.139688842,0.86256500800000002,0.52347089999999996,0.53078887900000005,0.58343838400000003,0.60669943599999998,0.68598735200000005,0.65824033299999996,0.696080861,0.64072804800000005,0.63758299200000002,0.64161067800000005,0.67130642100000004,0.70288658299999995,0.65995132199999995,0.62379204399999999,0.59073109199999996,0.59743075000000001,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,0.56679492600000003,23.636811416,null,null,null,2024,null,4828418,4838316,4918439,4987185,4960110,4904546,4875782]
["Grand Total",null,9,12.244151588999999,12.491983125999999,10.372609685,9.0760910260000003,7.2244976149999989,7.2182250560000005,7.2898510929999993,7.215624644,7.318602531999999,7.0574189220000001,7.011863022,6.7140579649999985,6.7473030899999991,6.7621455699999995,6.7324777070000001,6.6700304289999996,6.3918592160000003,6.2899964599999993,6.2820602399999999,6.389455291,6.2606780020000006,6.2977828899999997,6.3357800320000006,6.3762503690000001,6.4196891310000002,6.4648212789999997,6.5118630929999997,6.5557728490000002,6.5661616379999996,6.5661616379999996,6.5661616379999996,6.5661616379999996,6.5661616379999996,246.55375011299998,null,null,null,2025,null,4746709,4771163,4905594,5063876,4916143,4858432,4869919]
["Real electricity price index",null,null,null,{"$f":"E55/$D55","v":1.0192079189058405},{"$f":"F55/$D55","v":0.92846365776748729},{"$f":"G55/$D55","v":0.88647036944513491},0.76276856245139379,0.72945265293779904,0.69626722009038033,0.67386449637061985,0.67176421780905127,0.66443247553649731,0.66121382922557015,0.65317517696004868,0.66469565006641607,0.6692812461201646,0.66313604620371347,0.65972217487539575,0.64846092589545734,0.65459868001680843,0.66115252642367539,0.66963537881101987,0.66068730812943921,0.66603493171055905,0.67109991895506871,0.67651184873805026,0.68210108362711008,0.68778644178545423,0.69341268779096943,0.69860396414533088,0.69938531199160081,0.69938531199160081,0.69938531199160081,0.69938531199160081,0.69938531199160081,null,null,null,null,2028,null,4142827,4257040,4604172,5293120,4135224,4180721,4460986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,null,3903260,4058914,4471445,5371894,3952382,4036589,4362819]
["Real level","CENTRAL",1,1.0503426199999999,1.0668708650000001,1.0836465019999999,1.096911508,1.104380436,1.1052482770000001,1.108425124,1.1131098939999999,1.1192711710000001,1.127513695,1.130992912,1.137652903,1.142808898,1.1461349670000001,1.1518171639999999,1.155355285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,null,3265875,3498627,4106852,5605705,3419802,3574808,4060419]
["Real growth",null,null,{"$f":"D70/C70-1","v":5.0342619999999894E-2},1.5736050965922121E-2,1.5724149520194963E-2,1.2241082286075677E-2,6.8090524582224976E-3,7.8581707146430091E-4,2.8743288418624502E-3,4.2265101165281926E-3,5.5351920176176517E-3,7.3641886019772951E-3,3.0857425638630698E-3,5.8886231110173437E-3,4.532133646741876E-3,2.9104332367564378E-3,4.9577032056469239E-3,3.0717731169354057E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,null,3076184,3327355,3993922,5683929,3238557,3413652,3952519]
[null,null,2023,2024,2025,2026,2027,2028,2029,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,null,2550798,2817336,3657892,5919931,2731322,2932088,3629977]
[null,"GSOO 2024",{"$f":"BA36+BA37","v":0},{"$f":"BB36+BB37","v":-1.5682541273141771E-2},-4.2729539188006663E-2,-8.4461553518415819E-2,-0.13165460094539422,-0.186219946571683,-0.23563258994104674,-0.28881325445989009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,null,2415424,2642459,3536348,5999470,2598946,2766914,3513433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,null,2180582,2292955,3291255,6159365,2366397,2436136,3277193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,null,2089789,2117206,3170936,6239088,2274824,2269418,3160287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,null,1976555,1597744,2805274,6476571]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of  Price_Index ","Column Labels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESIDENTIAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETAIL_PRICE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HYDROGEN_EXPORT",1,0.99368906986954497,0.98793528857485424,0.94640587650808883,0.89270648526379826,0.889378997286146,0.88919927185525427,0.88537882269572743,0.88177147654711496,0.87163496224482195,0.87221008362367536,0.87314208835815665,0.87590472498157812,0.87775589691976286,0.87824629059548165,0.88102433225583654,0.88467275850293836,0.88878333585804759,0.89418793631557725,0.89603397324145084,0.90047062387832078,0.90365689901741542,0.90656331598555007,0.90895366421640988,0.91084078124077306,0.91126698726260191,0.91428380699542722,0.91647388974615052,0.91868451254611871,0.92091824290148727,0.92317251330610062,0.92544732375995875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROGRESSIVE_CHANGE",1,1.0010552450299499,1.0024853459586167,0.95984420372647838,0.94462402723610517,0.94293460818572317,0.94716329082398965,0.94668316717289314,0.95096576744042738,0.94113735387680597,0.95046510374008608,0.96529245178865308,0.97872564399473139,0.98356539309802982,0.98687747603874865,0.99088792065378972,0.99194573318989521,1.0023852132185487,1.0122983544853048,1.0179134904475933,1.0245427913413423,1.0323557125728209,1.0352313194670884,1.0391750089220837,1.0403226841736353,1.051362960642698,1.0662544963451548,1.067620409619932,1.0748042918432896,1.0821216843867383,1.0895725872502777,1.0971595679400641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP_CHANGE",1,0.98547561767779324,0.98989686327772963,0.9687020999632846,0.94254434725007252,0.93460561821696952,0.93129867028856195,0.93152204332409871,0.93063625370041814,0.92940641825188763,0.933090789585168,0.93506520181882125,0.9429782557903682,0.94041588464708337,0.94082925313813437,0.94605412816477219,0.94902730029295235,0.95552052336045457,0.96307926148252931,0.97095893787405352,0.97813511757894422,0.98151909069201981,0.98901877617251588,0.99553767430157414,0.99700372031641937,0.99641319390063221,1.0013325356947542,0.99919637057329835,1.0016996890750045,1.004226115132111,1.0067705137323066,1.009335452381747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chosen",{"$f":"INDEX(AP$93:AP$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":1},{"$f":"INDEX(AQ$93:AQ$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.98547561767779324},{"$f":"INDEX(AR$93:AR$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.98989686327772963},{"$f":"INDEX(AS$93:AS$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.9687020999632846},{"$f":"INDEX(AT$93:AT$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.94254434725007252},{"$f":"INDEX(AU$93:AU$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.93460561821696952},{"$f":"INDEX(AV$93:AV$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.93129867028856195},{"$f":"INDEX(AW$93:AW$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.93152204332409871},{"$f":"INDEX(AX$93:AX$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.93063625370041814},{"$f":"INDEX(AY$93:AY$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.92940641825188763},{"$f":"INDEX(AZ$93:AZ$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.933090789585168},{"$f":"INDEX(BA$93:BA$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.93506520181882125},{"$f":"INDEX(BB$93:BB$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.9429782557903682},{"$f":"INDEX(BC$93:BC$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.94041588464708337},{"$f":"INDEX(BD$93:BD$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.94082925313813437},{"$f":"INDEX(BE$93:BE$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.94605412816477219},{"$f":"INDEX(BF$93:BF$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.94902730029295235},{"$f":"INDEX(BG$93:BG$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.95552052336045457},{"$f":"INDEX(BH$93:BH$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.96307926148252931},{"$f":"INDEX(BI$93:BI$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.97095893787405352},{"$f":"INDEX(BJ$93:BJ$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.97813511757894422},{"$f":"INDEX(BK$93:BK$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.98151909069201981},{"$f":"INDEX(BL$93:BL$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.98901877617251588},{"$f":"INDEX(BM$93:BM$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.99553767430157414},{"$f":"INDEX(BN$93:BN$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.99700372031641937},{"$f":"INDEX(BO$93:BO$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.99641319390063221},{"$f":"INDEX(BP$93:BP$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":1.0013325356947542},{"$f":"INDEX(BQ$93:BQ$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":0.99919637057329835},{"$f":"INDEX(BR$93:BR$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":1.0016996890750045},{"$f":"INDEX(BS$93:BS$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":1.004226115132111},{"$f":"INDEX(BT$93:BT$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":1.0067705137323066},{"$f":"INDEX(BU$93:BU$95,MATCH('I - assumptions'!$B$56,$AO$93:$AO$95,0),)","v":1.009335452381747}]

{"sheet":"CN gross vs net","index":21,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Summary of CNs, gross and net new, and disconnections"]
[]
[null,null,{"$f":"'O - EE + FS'!AQ1","v":"2022/23"},{"$f":"'O - EE + FS'!AR1","v":"2023/24"},{"$f":"'O - EE + FS'!AS1","v":"2024/25"},{"$f":"'O - EE + FS'!AT1","v":"2025/26"},{"$f":"'O - EE + FS'!AU1","v":"2026/27"},{"$f":"'O - EE + FS'!AV1","v":"2027/28"},{"$f":"'O - EE + FS'!AW1","v":"2028/29"}]
[null,"Residential"]
[null,"Customer numbers",{"$f":"'O - EE + FS'!AQ113","v":765208.18277299986},{"$f":"'O - EE + FS'!AR113","v":781344.47318364191},{"$f":"'O - EE + FS'!AS113","v":789513.22359772795},{"$f":"'O - EE + FS'!AT113","v":791983.23997125379},{"$f":"'O - EE + FS'!AU113","v":789891.62375971256},{"$f":"'O - EE + FS'!AV113","v":783989.66254184989},{"$f":"'O - EE + FS'!AW113","v":776060.49835394579}]
[null,"Gross connections",null,{"$f":"D7+D8","v":19755.346576567073},13572.415654745091,9444.7152710806804,6834.7844771218115,4971.056198169159,3918.1070283323388]
[null,"Disconnections",null,{"$f":"'O - CN sum'!CW3+'O - CN sum'!CW5+'O - CN sum'!CW7+'O - CN sum'!CW9+('O - CN sum'!CW21-'O - CN sum'!CV21)","v":3619.0561659250279},{"$f":"'O - CN sum'!CX3+'O - CN sum'!CX5+'O - CN sum'!CX7+'O - CN sum'!CX9+('O - CN sum'!CX21-'O - CN sum'!CW21)","v":5403.665240659052},{"$f":"'O - CN sum'!CY3+'O - CN sum'!CY5+'O - CN sum'!CY7+'O - CN sum'!CY9+('O - CN sum'!CY21-'O - CN sum'!CX21)","v":6974.6988975548402},{"$f":"'O - CN sum'!CZ3+'O - CN sum'!CZ5+'O - CN sum'!CZ7+'O - CN sum'!CZ9+('O - CN sum'!CZ21-'O - CN sum'!CY21)","v":8926.4006886630414},{"$f":"'O - CN sum'!DA3+'O - CN sum'!DA5+'O - CN sum'!DA7+'O - CN sum'!DA9+('O - CN sum'!DA21-'O - CN sum'!CZ21)","v":10873.017416031829},{"$f":"'O - CN sum'!DB3+'O - CN sum'!DB5+'O - CN sum'!DB7+'O - CN sum'!DB9+('O - CN sum'!DB21-'O - CN sum'!DA21)","v":11847.271216236437}]
[null,"Net new connections",null,{"$f":"D5-C5","v":16136.290410642046},8168.7504140860401,2470.0163735258393,-2091.6162115412299,-5901.9612178626703,-7929.1641879040981]
[null,"Commercial"]
[null,"Customer numbers",{"$f":"'O - EE + FS'!AQ114","v":17237.475296505003},{"$f":"'O - EE + FS'!AR114","v":17313.587108021278},{"$f":"'O - EE + FS'!AS114","v":17362.749444344016},{"$f":"'O - EE + FS'!AT114","v":17332.439858333924},{"$f":"'O - EE + FS'!AU114","v":17231.164087566845},{"$f":"'O - EE + FS'!AV114","v":17066.883565999025},{"$f":"'O - EE + FS'!AW114","v":16869.823747236689}]
[null,"Gross connections",null,{"$f":"D12+D13","v":268.30746927890334},202.72463964832679,158.15666041564305,130.59598203788585,110.90242658934784,99.796858003872899]
[null,"Disconnections",null,{"$f":"'O - CN sum'!CW4+'O - CN sum'!CW6+'O - CN sum'!CW8+'O - CN sum'!CW10+('O - CN sum'!CW22-'O - CN sum'!CV22)","v":192.19565776262797},{"$f":"'O - CN sum'!CX4+'O - CN sum'!CX6+'O - CN sum'!CX8+'O - CN sum'!CX10+('O - CN sum'!CX22-'O - CN sum'!CW22)","v":153.56230332558954},{"$f":"'O - CN sum'!CY4+'O - CN sum'!CY6+'O - CN sum'!CY8+'O - CN sum'!CY10+('O - CN sum'!CY22-'O - CN sum'!CX22)","v":188.4662464257342},{"$f":"'O - CN sum'!CZ4+'O - CN sum'!CZ6+'O - CN sum'!CZ8+'O - CN sum'!CZ10+('O - CN sum'!CZ22-'O - CN sum'!CY22)","v":231.87175280496479},{"$f":"'O - CN sum'!DA4+'O - CN sum'!DA6+'O - CN sum'!DA8+'O - CN sum'!DA10+('O - CN sum'!DA22-'O - CN sum'!CZ22)","v":275.1829481571678},{"$f":"'O - CN sum'!DB4+'O - CN sum'!DB6+'O - CN sum'!DB8+'O - CN sum'!DB10+('O - CN sum'!DB22-'O - CN sum'!DA22)","v":296.85667676620926}]
[null,"Net new connections",null,{"$f":"D10-C10","v":76.111811516275338},49.162336322737247,-30.309586010091152,-101.27577076707894,-164.28052156781996,-197.05981876233636]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E7*602","v":3253006.4748767493},4198768.7363280142,5373693.214575151,6545556.4844511608,{"$f":"I7*602","v":7132057.2721743351}]
[null,null,null,null,null,null,{"$f":"G18/1000000","v":5.3736932145751508},{"$f":"H18/1000000","v":6.5455564844511605},7.1320572721743352]
[]
[null,null,null,null,2463,3194,3925,6117,8310]
[null,null,null,null,{"$f":"E21*602","v":1482726},{"$f":"F21*602","v":1922788},2362850,3682434,5002620]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"G18-G22","v":3010843.214575151},{"$f":"H18-H22","v":2863122.4844511608},2129437.2721743351]
[null,"socialised amount",null,602]
[null,null,null,84.291666666666671,"2024/25","2025/26","2026/27","2027/28","Total"]
[null,"AER approved - Volume",null,2463,3194,3925,6117,8310,{"$f":"SUM(D29:H29)","v":24009}]
[null,"AER approved - Cost",null,{"$f":"D29*$D$27","v":1482726},{"$f":"E29*$D$27","v":1922788},{"$f":"F29*$D$27","v":2362850},{"$f":"G29*$D$27","v":3682434},{"$f":"H29*$D$27","v":5002620},{"$f":"SUM(D30:H30)","v":14453418}]
[null,"Re-opener proposal - Volume",null,{"$f":"D29","v":2463},{"$f":"E29","v":3194},{"$f":"F7","v":6974.6988975548402},8926.4006886630414,10873.017416031829,{"$f":"SUM(D31:H31)","v":32431.11700224971}]
[null,"Re-opener proposal - Cost",null,{"$f":"D31*$D$27","v":1482726},{"$f":"E31*$D$27","v":1922788},4198768.7363280142,5373693.214575151,6545556.4844511608,{"$f":"SUM(D32:H32)","v":19523532.435354326}]
[null,"Cost Difference",null,{"$f":"D32-D30","v":0},{"$f":"E32-E30","v":0},1835918.7363280142,1691259.214575151,1542936.4844511608,{"$f":"SUM(D33:H33)","v":5070114.4353543259}]

{"sheet":"RIN resp","index":22,"n_rows":114,"n_cols":90,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"S1.2 - CUSTOMER NUMBERS - BY TARIFF"]
[null,"S1.2.1 - CUSTOMER NUMBERS AS AT 1 JANUARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,null,null,null,null,null,null,null,null,null,0,1,2,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3]
[null,null,"VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES",null,null,null,null,null,null,null,null,null,null,"Connections (1 Jan)",null,null,null,null,null,null,null,null,null,null,null,null,"Connections (31 Dec)",null,null,null,null,null,null,null,null,null,null,null,null,"Connections (yearly average)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cross-check of tariff volumes",null,null,null,null,null,null,null,null,null,null,null,"Disconnection"]
[null,null,"0's","0's","0's","0's","0's","0's","0's","0's","0's","0's","0's","0's","0's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI7-BH7","v":16554.5},{"$f":"BJ7-BI7","v":16238},15051.5,7261]
[null,null,"2022/23",2022,2021,2020,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,"Res","Cla","Blo","Reg","New","Tariff","Region","Domestic","New town",2011,{"$f":"Z6+1","v":2012},{"$f":"AA6+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,"2022/23",2011,{"$f":"AM6+1","v":2012},{"$f":"AN6+1","v":2013},2014,2015,2016,2017,2018,2019,{"$f":"AI6","v":2020},{"$f":"AJ6","v":2021},{"$f":"AK6","v":2022},{"$f":"AL6","v":"2022/23"},2011,{"$f":"AZ6+1","v":2012},{"$f":"BA6+1","v":2013},2014,2015,2016,2017,2018,2019,{"$f":"AV6","v":2020},{"$f":"AW6","v":2021},{"$f":"AX6","v":2022},{"$f":"AY6","v":"2022/23"},"2023 stub",2011,{"$f":"BN6+1","v":2012},{"$f":"BO6+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2011,{"$f":"BZ6+1","v":2012},{"$f":"CA6+1","v":2013},{"$f":"CB6+1","v":2014},{"$f":"CC6+1","v":2015},{"$f":"CD6+1","v":2016},{"$f":"CE6+1","v":2017},{"$f":"CF6+1","v":2018},{"$f":"CG6+1","v":2019},{"$f":"CH6+1","v":2020},{"$f":"CI6+1","v":2021},{"$f":"CJ6+1","v":2022},"2023 stub"]
[null,"Tariff V Central Domestic",604152,589630,574050,557153,441290,454784,465611,475481,486557,498066,510482,525373,540541,null,1,1,null,1,1,"V","Central","Domestic",1,{"$f":"G7","v":441290},{"$f":"H7","v":454784},465611,475481,486557,498066,510482,525373,540541,{"$f":"OFFSET($F7,,-AI$3)","v":557153},574050,589630,604152,{"$f":"G35","v":454784},{"$f":"H35","v":465611},475481,486557,498066,510482,525373,540541,557553,{"$f":"OFFSET($F35,,-AV$3)","v":574050},589629,604152,610777,{"$f":"AVERAGE(Z7,AM7)","v":448037},{"$f":"AVERAGE(AA7,AN7)","v":460197.5},{"$f":"AVERAGE(AB7,AO7)","v":470546},{"$f":"AVERAGE(AC7,AP7)","v":481019},{"$f":"AVERAGE(AD7,AQ7)","v":492311.5},{"$f":"AVERAGE(AE7,AR7)","v":504274},{"$f":"AVERAGE(AF7,AS7)","v":517927.5},{"$f":"AVERAGE(AG7,AT7)","v":532957},{"$f":"AVERAGE(AH7,AU7)","v":549047},{"$f":"AVERAGE(AI7,AV7)","v":565601.5},{"$f":"AVERAGE(AJ7,AW7)","v":581839.5},{"$f":"AVERAGE(AK7,AX7)","v":596891},{"$f":"AL7","v":604152},{"$f":"AVERAGE(AL7,AY7)","v":607464.5},{"$f":"SUMIFS('C - tariff volumes'!H:H,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":445025.56453261996},{"$f":"SUMIFS('C - tariff volumes'!I:I,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":457569.69001548982},{"$f":"SUMIFS('C - tariff volumes'!J:J,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":466546.65761070006},{"$f":"SUMIFS('C - tariff volumes'!K:K,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":476190.81906600017},{"$f":"SUMIFS('C - tariff volumes'!L:L,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":486727.08928690007},{"$f":"SUMIFS('C - tariff volumes'!M:M,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":499178.27015215013},{"$f":"SUMIFS('C - tariff volumes'!N:N,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":511288.74411663995},{"$f":"SUMIFS('C - tariff volumes'!O:O,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":525378.96467200015},{"$f":"SUMIFS('C - tariff volumes'!P:P,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":541826.62782070017},{"$f":"SUMIFS('C - tariff volumes'!Q:Q,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":560241.03469949996},{"$f":"SUMIFS('C - tariff volumes'!R:R,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":575343.09576629987},{"$f":"SUMIFS('C - tariff volumes'!S:S,'C - tariff volumes'!$A:$A,$Q7,'C - tariff volumes'!$B:$B,$R7,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T7,'C - tariff volumes'!$E:$E,$U7)","v":585864.25640119985},{"$f":"G91","v":1047},{"$f":"H91","v":1045},1150,1353,1485,1344,1069,1830,1611,{"$f":"OFFSET($F91,,-CI$3)","v":1679},{"$f":"OFFSET($F91,,-CJ$3)","v":2029},1781,689]
[null,"Tariff V Central Non-Domestic",12127,11959,11637,11533,9781,9928,10135,10316,10500,10800,11112,11335,11423,null,2,1,null,1,1,"V","Central","Non-Domestic",1,{"$f":"G8","v":9781},9928,10135,10316,10500,10800,11112,11335,11423,11533,11637,11959,12127,{"$f":"G36","v":9928},10135,10316,10500,10800,11112,11335,11423,11538,11642,11966,12127,12191,{"$f":"AVERAGE(Z8,AM8)","v":9854.5},10031.5,10225.5,10408,10650,10956,11223.5,11379,11480.5,11587.5,11801.5,12043,12127,{"$f":"AVERAGE(AL8,AY8)","v":12159},{"$f":"SUMIFS('C - tariff volumes'!H:H,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":9933.8082061000023},{"$f":"SUMIFS('C - tariff volumes'!I:I,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10047.584806699999},{"$f":"SUMIFS('C - tariff volumes'!J:J,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10163.230149760004},{"$f":"SUMIFS('C - tariff volumes'!K:K,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10287.528743589999},{"$f":"SUMIFS('C - tariff volumes'!L:L,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10358.567122800001},{"$f":"SUMIFS('C - tariff volumes'!M:M,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10302.66525407},{"$f":"SUMIFS('C - tariff volumes'!N:N,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10285.213681989999},{"$f":"SUMIFS('C - tariff volumes'!O:O,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10305.5945452},{"$f":"SUMIFS('C - tariff volumes'!P:P,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10348.0931251},{"$f":"SUMIFS('C - tariff volumes'!Q:Q,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10341.823465410007},{"$f":"SUMIFS('C - tariff volumes'!R:R,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10638.079430860002},{"$f":"SUMIFS('C - tariff volumes'!S:S,'C - tariff volumes'!$A:$A,$Q8,'C - tariff volumes'!$B:$B,$R8,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T8,'C - tariff volumes'!$E:$E,$U8)","v":10760.610930310002},{"$f":"G92","v":75},45,82,74,70,51,40,75,64,{"$f":"OFFSET($F92,,-CI$3)","v":64},74,56,17]
[null,"Tariff V Adjoining Central Domestic",2406,2306,2197,2050,927,1090,1215,1330,1420,1513,1608,1689,1753,null,1,1,null,1,2,"V","Adjoining Central","Domestic",2,927,1090,1215,1330,1420,1513,1608,1689,1753,2050,2197,2306,2406,1090,1215,1330,1420,1513,1608,1689,1753,1810,2197,2306,2406,2441,1008.5,1152.5,1272.5,1375,1466.5,1560.5,1648.5,1721,1781.5,2123.5,2251.5,2356,2406,2423.5,{"$f":"SUMIFS('C - tariff volumes'!H:H,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":1004.8849359999999},{"$f":"SUMIFS('C - tariff volumes'!I:I,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":1148.1565007100003},{"$f":"SUMIFS('C - tariff volumes'!J:J,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":1516.7260160000001},{"$f":"SUMIFS('C - tariff volumes'!K:K,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":1878.150684},{"$f":"SUMIFS('C - tariff volumes'!L:L,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":1974.594535},{"$f":"SUMIFS('C - tariff volumes'!M:M,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":2072.6552039999997},{"$f":"SUMIFS('C - tariff volumes'!N:N,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":2161.3725709999999},{"$f":"SUMIFS('C - tariff volumes'!O:O,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":2257.3670975999999},{"$f":"SUMIFS('C - tariff volumes'!P:P,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":2512.8986599999998},{"$f":"SUMIFS('C - tariff volumes'!Q:Q,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":2769.028691},{"$f":"SUMIFS('C - tariff volumes'!R:R,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":2940.2712005999997},{"$f":"SUMIFS('C - tariff volumes'!S:S,'C - tariff volumes'!$A:$A,$Q9,'C - tariff volumes'!$B:$B,$R9,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T9,'C - tariff volumes'!$E:$E,$U9)","v":3079.4328481000002},{"$f":"G93","v":0},4,2,4,3,3,3,3,8,{"$f":"OFFSET($F93,,-CI$3)","v":6},7,6,7]
[null,"Tariff V Adjoining Central Non-Domestic",26,25,24,20,9,9,11,13,14,13,16,16,16,null,2,1,null,1,2,"V","Adjoining Central","Non-Domestic",2,9,9,11,13,14,13,16,16,16,20,24,25,26,9,11,13,14,13,16,16,16,18,24,25,26,33,9,10,12,13.5,13.5,14.5,16,16,17,22,24.5,25.5,26,29.5,{"$f":"SUMIFS('C - tariff volumes'!H:H,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":12.238356},{"$f":"SUMIFS('C - tariff volumes'!I:I,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":13.5013697},{"$f":"SUMIFS('C - tariff volumes'!J:J,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":14.673972719999998},{"$f":"SUMIFS('C - tariff volumes'!K:K,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":17.4630139},{"$f":"SUMIFS('C - tariff volumes'!L:L,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":18.326027},{"$f":"SUMIFS('C - tariff volumes'!M:M,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":18.0493147},{"$f":"SUMIFS('C - tariff volumes'!N:N,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":18.035616399999999},{"$f":"SUMIFS('C - tariff volumes'!O:O,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":19.75342466},{"$f":"SUMIFS('C - tariff volumes'!P:P,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":22.863014},{"$f":"SUMIFS('C - tariff volumes'!Q:Q,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":24.543207199999998},{"$f":"SUMIFS('C - tariff volumes'!R:R,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":26.808219000000001},{"$f":"SUMIFS('C - tariff volumes'!S:S,'C - tariff volumes'!$A:$A,$Q10,'C - tariff volumes'!$B:$B,$R10,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T10,'C - tariff volumes'!$E:$E,$U10)","v":26.997260300000001},{"$f":"G94","v":0},0,0,0,1,0,0,0,0,{"$f":"OFFSET($F94,,-CI$3)","v":0},0,0,0]
[null,"Tariff V West Domestic",157907,155189,152073,149228,124867,127919,131108,133932,136674,139346,141663,144009,146360,null,1,1,null,2,1,"V","West","Domestic",1,124867,127919,131108,133932,136674,139346,141663,144009,146360,149228,152073,155189,157907,127919,131108,133932,136674,139346,141663,144009,146360,149318,152073,155189,157907,158996,126393,129513.5,132520,135303,138010,140504.5,142836,145184.5,147839,150650.5,153631,156548,157907,158451.5,{"$f":"SUMIFS('C - tariff volumes'!H:H,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":126652.14186199999},{"$f":"SUMIFS('C - tariff volumes'!I:I,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":130089.45759399999},{"$f":"SUMIFS('C - tariff volumes'!J:J,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":133053.5531477},{"$f":"SUMIFS('C - tariff volumes'!K:K,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":135735.88096560002},{"$f":"SUMIFS('C - tariff volumes'!L:L,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":138386.26314429997},{"$f":"SUMIFS('C - tariff volumes'!M:M,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":140965.74589139997},{"$f":"SUMIFS('C - tariff volumes'!N:N,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":143023.16707599998},{"$f":"SUMIFS('C - tariff volumes'!O:O,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":145369.25704149998},{"$f":"SUMIFS('C - tariff volumes'!P:P,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":148136.31489536},{"$f":"SUMIFS('C - tariff volumes'!Q:Q,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":151553.44494369999},{"$f":"SUMIFS('C - tariff volumes'!R:R,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":154425.43216610001},{"$f":"SUMIFS('C - tariff volumes'!S:S,'C - tariff volumes'!$A:$A,$Q11,'C - tariff volumes'!$B:$B,$R11,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T11,'C - tariff volumes'!$E:$E,$U11)","v":156469.99211170003},{"$f":"G95","v":111},156,112,137,150,122,127,134,183,{"$f":"OFFSET($F95,,-CI$3)","v":222},191,270,136]
[null,"Tariff V West Non-Domestic",6752,6712,6659,6641,6273,6322,6379,6412,6425,6541,6589,6634,6622,null,2,1,null,2,1,"V","West","Non-Domestic",1,6273,6322,6379,6412,6425,6541,6589,6634,6622,6641,6659,6712,6752,6322,6379,6412,6425,6541,6589,6634,6622,6648,6659,6713,6752,6777,6297.5,6350.5,6395.5,6418.5,6483,6565,6611.5,6628,6635,6650,6686,6732,6752,6764.5,{"$f":"SUMIFS('C - tariff volumes'!H:H,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6198.4794204999998},{"$f":"SUMIFS('C - tariff volumes'!I:I,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6229.8419605299996},{"$f":"SUMIFS('C - tariff volumes'!J:J,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6267.3507176000003},{"$f":"SUMIFS('C - tariff volumes'!K:K,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6280.5232848800024},{"$f":"SUMIFS('C - tariff volumes'!L:L,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6253.6712578999995},{"$f":"SUMIFS('C - tariff volumes'!M:M,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6221.8630948600012},{"$f":"SUMIFS('C - tariff volumes'!N:N,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6191.2985895399997},{"$f":"SUMIFS('C - tariff volumes'!O:O,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6167.7150822000012},{"$f":"SUMIFS('C - tariff volumes'!P:P,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6162.6054387999993},{"$f":"SUMIFS('C - tariff volumes'!Q:Q,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6096.2654341999978},{"$f":"SUMIFS('C - tariff volumes'!R:R,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6181.7342660400009},{"$f":"SUMIFS('C - tariff volumes'!S:S,'C - tariff volumes'!$A:$A,$Q12,'C - tariff volumes'!$B:$B,$R12,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T12,'C - tariff volumes'!$E:$E,$U12)","v":6160.1259895799994},{"$f":"G96","v":28},32,22,34,35,28,15,49,22,{"$f":"OFFSET($F96,,-CI$3)","v":30},16,24,13]
[null,"Tariff V Adjoining West Domestic",12684,12283,11941,11525,6398,7240,7912,8504,9056,9536,9934,10385,10848,null,1,1,null,2,2,"V","Adjoining West","Domestic",2,6398,7240,7912,8504,9056,9536,9934,10385,10848,11525,11941,12283,12684,7240,7912,8504,9056,9536,9934,10385,10848,11278,11941,12283,12684,12818,6819,7576,8208,8780,9296,9735,10159.5,10616.5,11063,11733,12112,12483.5,12684,12751,{"$f":"SUMIFS('C - tariff volumes'!H:H,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":5470.0438274000007},{"$f":"SUMIFS('C - tariff volumes'!I:I,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":6033.5926813999986},{"$f":"SUMIFS('C - tariff volumes'!J:J,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":6530.0684739999997},{"$f":"SUMIFS('C - tariff volumes'!K:K,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":6907.3588089999994},{"$f":"SUMIFS('C - tariff volumes'!L:L,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":7217.5945379999994},{"$f":"SUMIFS('C - tariff volumes'!M:M,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":7523.8253960000002},{"$f":"SUMIFS('C - tariff volumes'!N:N,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":7842.3562250000004},{"$f":"SUMIFS('C - tariff volumes'!O:O,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":8249.1918079999996},{"$f":"SUMIFS('C - tariff volumes'!P:P,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":8600.6766300000018},{"$f":"SUMIFS('C - tariff volumes'!Q:Q,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":8924.9554919999991},{"$f":"SUMIFS('C - tariff volumes'!R:R,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":9214.2054530000023},{"$f":"SUMIFS('C - tariff volumes'!S:S,'C - tariff volumes'!$A:$A,$Q13,'C - tariff volumes'!$B:$B,$R13,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T13,'C - tariff volumes'!$E:$E,$U13)","v":9392.9507009999979},{"$f":"G97","v":2},3,3,3,7,6,2,5,10,{"$f":"OFFSET($F97,,-CI$3)","v":16},17,21,9]
[null,"Tariff V Adjoining West Non-Domestic",325,315,304,300,151,176,193,207,225,246,268,269,277,null,2,1,null,2,2,"V","Adjoining West","Non-Domestic",2,151,176,193,207,225,246,268,269,277,300,304,315,325,176,193,207,225,246,268,269,277,292,304,315,325,325,163.5,184.5,200,216,235.5,257,268.5,273,284.5,302,309.5,320,325,325,{"$f":"SUMIFS('C - tariff volumes'!H:H,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":157.84383590000002},{"$f":"SUMIFS('C - tariff volumes'!I:I,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":177.07050669999998},{"$f":"SUMIFS('C - tariff volumes'!J:J,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":187.87945229999997},{"$f":"SUMIFS('C - tariff volumes'!K:K,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":200.69315019999996},{"$f":"SUMIFS('C - tariff volumes'!L:L,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":211.51506839000001},{"$f":"SUMIFS('C - tariff volumes'!M:M,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":221.21672179999999},{"$f":"SUMIFS('C - tariff volumes'!N:N,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":224.16712372999999},{"$f":"SUMIFS('C - tariff volumes'!O:O,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":233.89041070000002},{"$f":"SUMIFS('C - tariff volumes'!P:P,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":244.09041020000001},{"$f":"SUMIFS('C - tariff volumes'!Q:Q,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":245.14379011999998},{"$f":"SUMIFS('C - tariff volumes'!R:R,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":255.01369899999997},{"$f":"SUMIFS('C - tariff volumes'!S:S,'C - tariff volumes'!$A:$A,$Q14,'C - tariff volumes'!$B:$B,$R14,'C - tariff volumes'!$C:$C,1,'C - tariff volumes'!$D:$D,$T14,'C - tariff volumes'!$E:$E,$U14)","v":259.58904029999997},{"$f":"G98","v":0},0,0,1,1,0,0,0,0,{"$f":"OFFSET($F98,,-CI$3)","v":0},3,1,1]
[null,"Tariff D Central",222,222,223,228,214,215,214,215,215,220,224,226,223,null,null,null,null,null,null,"D",{"$f":"W7","v":"Central"},null,1,214,215,214,215,215,220,224,226,223,228,223,222,222,215,214,215,215,220,224,226,223,223,219,216,222,222,214.5,214.5,214.5,215,217.5,222,225,224.5,223,223.5,219.5,222,222,222]
[null,"Tariff D Adjoining Central",1,1,1,1,0,1,1,1,1,1,1,1,1,null,null,null,null,null,null,"D",{"$f":"W9","v":"Adjoining Central"},null,2,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.5,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tariff D West",72,72,73,75,70,69,71,72,74,74,76,78,76,null,null,null,null,null,null,"D",{"$f":"W11","v":"West"},null,1,70,69,71,72,74,74,76,78,76,75,73,72,72,69,71,72,74,74,76,78,76,75,73,72,72,72,69.5,70,71.5,73,74,75,77,77,75.5,74,72.5,72,72,72]
[null,"Tariff D Adjoining West",2,2,2,2,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,"D",{"$f":"W13","v":"Adjoining West"},null,2,1,1,1,1,1,1,1,1,1,2,2,2,2,1,1,1,1,1,1,1,1,1,2,2,2,2,1,1,1,1,1,1,1,1,1,2,2,2,2,2]
[null,"Tariff M Central",26,28,28,27,25,25,27,28,28,28,28,28,28,null,null,null,"CN average in 2022",null,null,"M",{"$f":"W15","v":"Central"},null,1,25,25,27,28,28,28,28,28,28,27,28,28,26,25,27,28,28,28,28,28,28,30,27,28,26,27,25,26,27.5,28,28,28,28,28,29,27,28,27,26,26.5]
[null,"Tariff M Adjoining Central",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Res",{"$f":"AVERAGE(D7+D9+D11+D13,D35+D37+D39+D41)","v":768278.5},null,null,"M",{"$f":"W16","v":"Adjoining Central"},null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff M West",8,8,7,8,6,6,6,6,6,6,6,6,6,null,null,"Com",{"$f":"AVERAGE(D8+D10+D12+D14,D36+D38+D40+D42)","v":19120.5},{"$f":"AVERAGE(E8+E10+E12+E14,E36+E38+E40+E42)","v":18821.5},18561.5,"M","West",null,1,6,6,6,6,6,6,6,6,6,8,7,8,8,6,6,6,6,6,6,6,6,6,7,7,8,8,6,6,6,6,6,6,6,6,6,7.5,7,8,8,8]
[null,"Tariff M Adjoining West",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Total",{"$f":"AVERAGE(SUM(D7:D14),SUM(D35:D42))","v":787399},null,null,"M","Adjoining West",null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check = 0"]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res","Cla","Blo","Reg","New","Tariff","Region","Domestic",null,{"$f":"BN6","v":2011},{"$f":"BO6","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6","v":2022},{"$f":"E6","v":2021},2020,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,1,1,"V","Central","Domestic",null,{"$f":"BN7/AZ7-1","v":-6.7213990527122958E-3},-5.7101787482769506E-3,-8.4993653953066017E-3,-1.0037401711782357E-2,-1.1343246528061846E-2,-1.0105081459384935E-2,-1.2817925063565938E-2,-1.4218849415618573E-2,-1.3150736055929313E-2,-9.4774594842835791E-3,-1.1165285673626735E-2,-1.8473630191777279E-2]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resi",{"$f":"AVERAGE(D7+D9+D11+D13,D35+D37+D39+D41)","v":768278.5},749834,730108.5,582257.5,598439.5,612546.5,626477,{"$f":"AVERAGE(K7+K9+K11+K13,K35+K37+K39+K41)","v":641084},656074,672571.5,690479,709730.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,null,1,1,"V","Central","Non-Domestic",null,{"$f":"BN8/AZ8-1","v":8.0479178141967811E-3},1.6034298659222124E-3,-6.0896631206294183E-3,-1.1574870907955503E-2,-2.7364589408450657E-2,-5.9632598204636733E-2,-8.3600153072571071E-2,-9.4332142965111165E-2,-9.863741778668178E-2,-0.10750175055792821,-9.8582431821378491E-2,-0.10648418746906896]
[null,"Total",796710,778752,759219,738791,null,null,null,null,null,null,null,null,null,null,null,"Comm",19120.5,18821.5,18561.5,16324.5,16576.5,16833,17056,{"$f":"AVERAGE(K8+K10+K12+K14,K36+K38+K40+K42)","v":17382},17792.5,18119.5,18296,18417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,1,2,"V","Adjoining Central","Domestic",null,{"$f":"BN9/AZ9-1","v":-3.5845949429846868E-3},-3.7687629414314694E-3,0.19192614223968563,0.36592777018181821,0.34646746334810774,0.32819942582505579,0.31111469275098558,0.31166013805926784,0.41055215268032552,0.30399279067577112,0.30591658920719511,0.30705978272495771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,null,1,2,"V","Adjoining Central","Non-Domestic",null,{"$f":"BN10/AZ10-1","v":0.35981733333333321},0.35013696999999988,0.22283105999999986,0.29355658518518513,0.35748348148148157,0.24478032413793094,0.12722602499999991,0.23458904125000002,0.34488317647058819,0.11560032727272707,9.4213020408163262E-2,5.8716090196078374E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,2,1,"V","West","Domestic",null,{"$f":"BN11/AZ11-1","v":2.0502865032081541E-3},4.4470853926423803E-3,4.0262084794748798E-3,3.1993449191816126E-3,2.726346962538706E-3,3.2827837642208646E-3,1.3103634657927188E-3,1.2725672609676941E-3,2.0110721484858374E-3,5.9936405368716805E-3,5.1710407801812686E-3,-4.9830012711737925E-4]
[null,"S1.2.2 - CUSTOMER NUMBERS AS AT 31 DECEMBER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/23",2022,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,null,2,1,"V","West","Non-Domestic",null,{"$f":"BN12/AZ12-1","v":-1.5723791901548267E-2},-1.899977001338482E-2,-2.0037414181846569E-2,-2.1496722773233223E-2,-3.5373861190806766E-2,-5.2267616929169702E-2,-6.3556138616047808E-2,-6.9445521695835621E-2,-7.1197371695553957E-2,-8.3268355759398838E-2,-7.5421138791504472E-2,-8.4948605231729091E-2]
[null,null,"0's","0's","0's","0's","0's","0's","0's","0's","0's","0's","0's","0's","0's",null,null,null,{"$f":"SUM(C35:C42)","v":804358},{"$f":"SUM(D35:D42)","v":796379},{"$f":"SUM(E35:E42)","v":778426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,null,2,2,"V","Adjoining West","Non-Domestic",null,{"$f":"BN14/AZ14-1","v":-3.4594275840978517E-2},{"$f":"BO14/BA14-1","v":-4.0268256368563793E-2},-6.0602738500000197E-2,-7.0865045370370527E-2,-0.10184684335456473,-0.13923454552529191,-0.16511313322160159,-0.14325856886446875,-0.14203722249560635,-0.18826559562913914,-0.17604620678513738,-0.18878424906250013]
[null,null,"2022/23",2022,2021,2020,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,null,null,{"$f":"AVERAGE(S32:S33)","v":800368.5},{"$f":"AVERAGE(T32:T33)","v":787399},{"$f":"AVERAGE(U32:U33)","v":768655.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(BN7:BN14)/SUM(AZ7:AZ14)-1","v":-6.8946193227997776E-3},{"$f":"SUM(BO7:BO14)/SUM(BA7:BA14)-1","v":-6.0276554833860185E-3},-8.102202978044315E-3,-9.3772693596597678E-3,-1.1114285353700848E-2,-1.0925322702671769E-2,-1.3981136281926543E-2,-1.5228056743169516E-2,-1.4136325409123796E-2,-1.1318418364392957E-2,-1.252948791636832E-2,-1.9539070683999182E-2]
[null,"Tariff V Adjoining Central Domestic",2441,2406,2306,2197,1090,1215,1330,1420,1513,1608,1689,1753,1810]
[null,"Tariff V West Domestic",158996,157907,155189,152073,127919,131108,133932,136674,139346,141663,144009,146360,149318]
[null,"Tariff D Central",222,222,216,219,215,214,215,215,220,224,226,223,223]
[null,"Tariff D Adjoining Central",1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Tariff D Adjoining West",2,2,2,2,1,1,1,1,1,1,1,1,1]
[null,"Tariff M West",8,8,7,7,6,6,6,6,6,6,6,6,6]
[null,null,null,0]
[null,null,null,0]
[]
[null,null,"0's","0's","0's","0's","0's","0's","0's","0's","0's","0's","0's","0's","0's"]
[null,"Tariff V Central Domestic",7314,16303,17608,18576,14541,11872,11020,12429,12994,13760,15960,16998,18623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D35-D7-D62+D91","v":0},{"$f":"E35-E7-E62+E91","v":0},{"$f":"F35-F7-F62+F91","v":0}]
[null,"Tariff V Adjoining Central Non-Domestic",7,1,1,4,0,2,2,1,0,3,0,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tariff V West Non-Domestic",38,64,70,48,77,89,55,47,151,76,60,37,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tariff V Adjoining West Domestic",143,422,359,432,844,675,595,555,487,404,453,468,440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tariff D West",0,0,0,0,1,3,1,2,1,2,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tariff M Central",1,0,0,0,0,2,1,0,0,0,0,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Tariff M Adjoining West",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[]
[null,null,"VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES","VOLUMES"]
[null,"Tariff V Central Domestic",689,1781,2029,1679,1047,1045,1150,1353,1485,1344,1069,1830,1611]
[null,"Tariff V Adjoining Central Domestic",7,6,7,6,0,4,2,4,3,3,3,3,8]
[null,"Tariff V West Non-Domestic",13,24,16,30,28,32,22,34,35,28,15,49,22]
[null,"Tariff V Adjoining West Non-Domestic",1,1,3,0,0,0,0,1,1,0,0,0,0]
[null,"Tariff D Adjoining West",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff M Central",0,2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff M West",0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,"Total",872,2162,2346,2029]
[]
[null,null,{"$f":"SUM(C91,C93,C95,C97)","v":841}]
[null,null,{"$f":"SUM(C92,C94,C96,C98)","v":31}]

{"sheet":"CPI","index":23,"n_rows":312,"n_cols":11,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Index Numbers ;  Electricity ;  Melbourne ;","Index Numbers ;  Gas and other household fuels ;  Melbourne ;",null,"Index Numbers ;  All groups CPI ;  Melbourne ;",null,null,null,"Electricity","Gas","CPI"]
["Unit","Index Numbers","Index Numbers",null,"Index Numbers",null,null,{"$f":"H3-1","v":2003},{"$f":"AVERAGEIFS(B:B,$D:$D,$H2)","v":56.024999999999999},{"$f":"AVERAGEIFS(C:C,$D:$D,$H2)","v":60.099999999999994},{"$f":"AVERAGEIFS(E:E,$D:$D,$H2)","v":79.899999999999991}]
["Series Type","Original","Original",null,"Original",null,null,{"$f":"H4-1","v":2004},{"$f":"AVERAGEIFS(B:B,$D:$D,$H3)","v":54.949999999999996},64.024999999999991,{"$f":"AVERAGEIFS(E:E,$D:$D,$H3)","v":81.5}]
["Data Type","INDEX","INDEX",null,"INDEX",null,null,{"$f":"H5-1","v":2005},55.1,66.974999999999994,83.474999999999994]
["Frequency","Quarter","Quarter",null,"Quarter",null,null,{"$f":"H6-1","v":2006},55.1,69.375,86.174999999999997]
["Collection Month",3,3,null,3,null,null,{"$f":"H7-1","v":2007},56.425000000000004,72.3,88.224999999999994]
["Series Start","1980-09-01","1989-09-01",null,"1948-09-01",null,null,2008,65.675000000000011,77.625,91.924999999999997]
["Series End","2023-12-01","2023-12-01",null,"2023-12-01",null,null,2009,72.400000000000006,85.025000000000006,93.224999999999994]
["No. Obs",174,138,null,302,null,null,2010,87.075000000000003,92.399999999999991,96.050000000000011]
["Series ID","A2328106A","A2331886K","Year","A2325811C",null,null,2011,96.674999999999997,97.15,99.35]
["1948-09-01",null,null,{"$f":"YEAR(A11)","v":1948},3.8,null,null,2012,111.05000000000001,110.44999999999999,100.97499999999999]
["1948-12-01",null,null,{"$f":"YEAR(A12)","v":1948},3.8,null,null,{"$f":"H13-1","v":2013},125.4,121.97499999999999,103.45]
["1949-03-01",null,null,1949,3.9,null,null,2014,123.05000000000001,122.65,105.89999999999999]
["1949-06-01",null,null,1949,4,null,null,{"$f":"H13+1","v":2015},123.52500000000001,126.32499999999999,107.35000000000001]
["1949-09-01",null,null,1949,4.0999999999999996,null,null,{"$f":"H14+1","v":2016},121.47499999999999,134.94999999999999,108.94999999999999]
["1949-12-01",null,null,1949,4.2,null,null,2017,132.30000000000001,145.80000000000001,111.425]
["1950-03-01",null,null,1950,4.3,null,null,2018,148.42500000000001,159.9,113.92500000000001]
["1950-06-01",null,null,1950,4.4000000000000004,null,null,2019,142.07500000000002,160.22499999999999,115.69999999999999]
["1950-09-01",null,null,1950,4.5,null,null,2020,145.77500000000001,157.92500000000001,117.15]
["1950-12-01",null,null,1950,4.5999999999999996,null,null,2021,130.22499999999999,159.14999999999998,119.85]
["1951-03-01",null,null,1951,4.9000000000000004,null,null,2022,133.22500000000002,186.75,127.67500000000001]
["1951-06-01",null,null,1951,5.0999999999999996,null,null,2023,142.94999999999999,235.02499999999998,134.4]
["1951-09-01",null,null,1951,5.4]
["1951-12-01",null,null,1951,5.8]
["1952-03-01",null,null,1952,5.9]
["1952-06-01",null,null,1952,6.2]
["1952-09-01",null,null,1952,6.3]
["1952-12-01",null,null,1952,6.3]
["1953-03-01",null,null,1953,6.4]
["1953-06-01",null,null,1953,6.5]
["1953-09-01",null,null,1953,6.5]
["1954-03-01",null,null,1954,6.5]
["1956-12-01",null,null,1956,7.3]
["1959-12-01",null,null,1959,7.6]
["1961-09-01",null,null,1961,8.1]
["1964-09-01",null,null,1964,8.1999999999999993]
["1965-06-01",null,null,1965,8.6]
["1968-12-01",null,null,1968,9.5]
["1969-12-01",null,null,1969,9.6999999999999993]
["1971-09-01",null,null,1971,10.5]
["1974-09-01",null,null,1974,14.3]
["1977-09-01",null,null,1977,20.8]
["1979-06-01",null,null,1979,23.8]
["1981-09-01",19.5,null,1981,29.3]
["1982-12-01",25.1,null,1982,33.700000000000003]
["1984-09-01",27.6,null,1984,37.5]
["1987-09-01",32.700000000000003,null,1987,47.6]
["1989-06-01",34.4,null,1989,53.8]
["1992-06-01",41,44,1992,61.1]
["1994-06-01",47.8,49.7,1994,63.3]
["1996-12-01",48.2,52.8,{"$f":"YEAR(A204)","v":1996},67.7]
["1999-12-01",43,49.9,1999,69.7]
["2001-09-01",51,57.1,2001,75.5]
["2002-06-01",54.2,56.3,2002,77.3]
["2005-06-01",55.2,66.599999999999994,2005,83]
["2007-03-01",57.6,71.8,2007,86.9]
["2009-12-01",72.900000000000006,84.6,2009,94]
["2012-12-01",118.1,117.6,{"$f":"YEAR(A268)","v":2012},102]
["2014-09-01",117.6,120.4,2014,106.1]
["2017-09-01",131.9,149.1,2017,111.5]
["2019-06-01",144.5,158.69999999999999,2019,115.3]
["2020-03-01",147.1,159.9,2020,117.8]
["2022-06-01",127.7,175.9,2022,126.4]
["2022-09-01",139.1,195.2,2022,129]
["2022-12-01",138.19999999999999,197.5,2022,131.1]
["2023-03-01",137.80000000000001,242.3,2023,132.69999999999999]
["2023-06-01",130.69999999999999,236.1,2023,133.5]
["2023-09-01",153.19999999999999,232.5,2023,135.30000000000001]
["2023-12-01",150.1,229.2,2023,136.1]

{"sheet":"Hist vol month","index":24,"n_rows":190,"n_cols":356,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Source: Provided by Ausnet",null,null,null,null,null,null,null,{"$f":"IF(MONTH(I6)<7,1,0)","v":1},1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,{"$f":"IF(MONTH(BU6)<7,1,0)","v":1},1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,{"$f":"IF(MONTH(EG6)<7,1,0)","v":0},0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,{"$f":"IF(MONTH(GS6)<7,1,0)","v":1},1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(KQ6+JS6)/10^9","v":35.755747112999998},35.172672687000002,{"$f":"(KS6+JU6)/10^9","v":34.155409104},{"$f":"(KT6+JV6)/10^9","v":29.511974107},{"$f":"(KU6+JW6)/10^9","v":13.207280643000001},{"$f":"(KV6+JX6)/10^9","v":34.628075504999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 stub","2023 stub","2023 stub","2023 stub","2023 stub","2023 stub",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of first half of year to total"]
["Res","Cla","Blo","Reg","New","Code","Reported Volume MJ",null,{"$f":"IF(AND(MONTH(I$6)>=6,MONTH(I$6)<=9),\"Peak\",\"Offpeak\")","v":"Offpeak"},"Offpeak","Offpeak","Offpeak","Offpeak",{"$f":"IF(AND(MONTH(N$6)>=6,MONTH(N$6)<=9),\"Peak\",\"Offpeak\")","v":"Peak"},"Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak",{"$f":"IF(AND(MONTH(AT$6)>=6,MONTH(AT$6)<=9),\"Peak\",\"Offpeak\")","v":"Offpeak"},"Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak",{"$f":"IF(AND(MONTH(CA$6)>=6,MONTH(CA$6)<=9),\"Peak\",\"Offpeak\")","v":"Offpeak"},"Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak",{"$f":"IF(AND(MONTH(EM$6)>=6,MONTH(EM$6)<=9),\"Peak\",\"Offpeak\")","v":"Offpeak"},"Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak",{"$f":"IF(AND(MONTH(GY$6)>=6,MONTH(GY$6)<=9),\"Peak\",\"Offpeak\")","v":"Peak"},"Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Peak","Peak","Peak","Peak","Offpeak","Offpeak","Offpeak",null,"Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak",null,"Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak",null,null,"Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak","Peak",null,null,null,"Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak","Offpeak"]
[null,null,null,null,null,null,null,null,{"$f":"YEAR(I6)","v":2005},{"$f":"YEAR(J6)","v":2005},2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,{"$f":"YEAR(BV6)","v":2010},2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,{"$f":"YEAR(EH6)","v":2015},2015,2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,{"$f":"YEAR(GT6)","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,1900,1900,1900,1900,1900,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,null,2003,{"$f":"JB5+1","v":2004},{"$f":"JC5+1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,"2023 stub","2022/23",null,{"$f":"JB5","v":2003},2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,"2023 stub","2022/23",null,null,{"$f":"JZ5","v":2003},{"$f":"KA5","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,null,{"$f":"KY5","v":2003},2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,null,null,null,null,null,"Block 1","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","2006-01-01","2006-02-01","2006-03-01","2006-04-01","2006-05-01","2006-06-01","2006-07-01","2006-08-01","2006-09-01","2006-10-01","2006-11-01","2006-12-01","2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2008-01-01","2008-02-01","2008-03-01","2008-04-01","2008-05-01","2008-06-01","2008-07-01","2008-08-01","2008-09-01","2008-10-01","2008-11-01","2008-12-01","2009-01-01","2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",null,null,null,null,null,"2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(JS$7:JS$53,$A$7:$A$53,1)","v":20628518280},19905330478,20434611495,16636696665,{"$f":"SUMIFS(JW$7:JW$53,$A$7:$A$53,1)","v":4402892365},{"$f":"SUMIFS(JX$7:JX$53,$A$7:$A$53,1)","v":19738197515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(KQ$7:KQ$53,$A$7:$A$53,1)","v":15127228833},15267342209,13720797609,12875277442,8804388278,14889877990]
[1,1,2,1,1,{"$f":"A7*10000+B7*1000+C7*100+D7*10+E7","v":11211},null,"Central - Residential",654478012,606098905,1499008317,820886522,215517319,1004631258,1016275644,1075834184,1011820504,919363254,712404032,671882869,635237541,539064109,553284645,1048636922,1083458297,1067324560,1108775274,1085207383,1021444243,982828570,774100313,742856200,628767115,485888697,564396649,694046350,1011451903,1066281364,1107960035,1102286926,1038396505,995376670,743104343,635594554,568948480,505913865,721810035,902322900,1110135537,1072746069,1142431428,1136568993,1072519103,998325060,846454231,674447356,669473890,562375149,620062098,963232742,1141998156,1116031482,1155763936,1155795767,1094753432,1066568579,722868948,672346006,589415598,471539486,551348693,838351713,1160047271,1135999104,1185670245,1191298858,1148193144,1103917815,872631419,732789148,654173591,544036502,687238431,987861143,1224612749,1163097366,1220820186,1205466068,1120273582,1109197288,737802143,655735740,671532420,540179644,721178681,892789719,1279075401,1194956617,1215914918,1267203688,1166703833,1149330052,804459496,680649009,124551789,992021357,637336098,878263367,1286284540,1189507717,1261144484,-150048556,2560028350,1136678273,930513551,714281648,685283705,548990369,662607681,925721923,1246231966,1197504442,947514553,1142737508,1442988527,1062832381,752115718,692366597,653487717,556726997,788773434,1130498212,2619390486,-2908839715,2461123770,3087445023,2363989512,-177162918,717173154,726541971,569249182,519334180,678130495,934856663,1113947105,1231459714,1335672457,1340866781,1267141287,1262980472,1061378347,755190045,574028625,595686832,625391257,1089697659,1233151045,1273255661,1349297773,1423066114,1427047003,1247043539,750613677,705911058,537335874,513646806,645335309,1006578296,1217698547,1281391314,1369309438,1392007514,1307898211,1272726967,969814454,703074677,533712926,554144379,680245083,1114671302,1212460551,1288270083,1386348129,1413681302,1328526000,1331903525,1040143619,826784505,695512792,632200541,937913069,1159368494,1326759052,1378156836,1432416683,1465038850,1363788661,1367390684,965762235,941049506,577407908,636479670,880907492,1184433088,1269146112,1379524866,1423610640,1466544340,1314870727,1390625552,1196884248,867368227,2241800325,-2060715453,1499615003,1089453075,1335175132,1367446005,1448813045,1446201369,1376836109,1362596061,1136271546,1051984731,554304673,565095902,763249048,1954928007,659471538,1299444889,1410338940,1464473973,1318177990,1282019355,837861704,758622713,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS($I7:$IZ7,$I$5:$IZ$5,JB$5,$I$4:$IZ$4,JB$4)","v":0},{"$f":"SUMIFS($I7:$IZ7,$I$5:$IZ$5,JC$5,$I$4:$IZ$4,JC$4)","v":0},4108561590,4282751460,4314924830,4424265593,4522344617,4661161351,4709657202,4844779056,4860631995,4730745030,5003718590,5175140239,5472666551,5350606477,5416825514,{"$f":"SUMIFS($I7:$IZ7,$I$5:$IZ$5,JS$5,$I$4:$IZ$4,JS$4)","v":5639401030},5584550573,5639296528,5492435792,{"$f":"SUMIFS($I7:$IZ7,$I$3:$IZ$3,JW$5,$I$4:$IZ$4,JW$4)","v":1299444889},{"$f":"SUMIFS($I7:$IZ7,$I$2:$IZ$2,JX$5,$I$4:$IZ$4,JX$4)","v":5571295412},null,{"$f":"SUMIFS($I7:$IZ7,$I$5:$IZ$5,JZ$5,$I$4:$IZ$4,JZ$4)","v":0},{"$f":"SUMIFS($I7:$IZ7,$I$5:$IZ$5,KA$5,$I$4:$IZ$4,KA$4)","v":0},6099639230,6359466597,5758626281,6328357464,6418925568,6320041143,6600657587,6739194422,6699930623,6576150340,7015429053,6895066489,6821523692,6866210930,7294065890,{"$f":"SUMIFS($I7:$IZ7,$I$5:$IZ$5,KQ$5,$I$4:$IZ$4,KQ$4)","v":8025956373},8003252297,7656180420,7375552940,{"$f":"SUMIFS($I7:$IZ7,$I$3:$IZ$3,KU$5,$I$4:$IZ$4,KU$4)","v":4497049168},{"$f":"SUMIFS($I7:$IZ7,$I$2:$IZ$2,KV$5,$I$4:$IZ$4,KV$4)","v":8047901506},null,null,{"$f":"IFERROR(SUMIFS($I7:$IZ7,$I$5:$IZ$5,KY$5,$I$4:$IZ$4,KY$4,$I$1:$IZ$1,1)/SUMIFS($I7:$IZ7,$I$5:$IZ$5,KY$5,$I$4:$IZ$4,KY$4),\"\")","v":""},"",0.24452140633481412,0.24921468592529533,0.24711470211173991,0.2424687321433146,0.24678160921321932,0.24371589362730045,0.24696008989912893,0.2466483204265239,{"$f":"IFERROR(SUMIFS($I7:$IZ7,$I$5:$IZ$5,LI$5,$I$4:$IZ$4,LI$4,$I$1:$IZ$1,1)/SUMIFS($I7:$IZ7,$I$5:$IZ$5,LI$5,$I$4:$IZ$4,LI$4),\"\")","v":0.24472285049014494},0.25313231518630375,-0.58133559325525541,0.23795678129061809,0.2326572702967519,0.23948524704781798,0.23782750241269818,0.2443800021790612,0.24702522574863608,0.24248521038225496,0.23658808918489402,null,null,null,{"$f":"IFERROR(SUMIFS($I7:$IZ7,$I$5:$IZ$5,LW$5,$I$4:$IZ$4,LW$4,$I$1:$IZ$1,1)/SUMIFS($I7:$IZ7,$I$5:$IZ$5,LW$5,$I$4:$IZ$4,LW$4),\"\")","v":""},"",0.62233009721789723,0.60691906390714545,0.58773578086964595,0.60191461033434446,0.61648043634083782,0.57131000879625127,0.62083547919087045,0.60908702256757652,0.58485040689054912,0.61872606823645093,0.8194619035512325,0.55336922872129823,0.60367091047845622,0.57099830925234918,{"$f":"IFERROR(SUMIFS($I7:$IZ7,$I$5:$IZ$5,MM$5,$I$4:$IZ$4,MM$4,$I$1:$IZ$1,1)/SUMIFS($I7:$IZ7,$I$5:$IZ$5,MM$5,$I$4:$IZ$4,MM$4),\"\")","v":0.56144738788478366},0.5920483151372844,0.5683157423020323,0.53621098991812943,0.60972366473177264]
[2,1,2,1,1,{"$f":"A8*10000+B8*1000+C8*100+D8*10+E8","v":21211},null,"Central - Non-Residential",15683179,14151825,34880411,18464298,1658357,20313383,20875301,21708341,20416764,19140384,15838285,15406562,15314335,13618220,14726708,20950995,21424634,20828706,21931524,21582038,20341666,19868487,16698360,16487777,15322022,12679275,15295578,16328627,20232021,20393934,21906592,21447622,20141598,19715396,16144570,15452776,15140180,13440451,17249501,18496059,21257638,20368114,21838070,21346126,20547084,19524375,17541792,16089195,15701898,13768080,15764042,19119479,21280081,20868728,21591135,21241854,20533196,20311855,16198153,16588956,15180396,12389118,15399452,17788565,21137895,20754335,21774526,21737914,21027654,20587683,18031674,16992311,15949062,13635496,16925235,18660605,21488550,21089233,22048212,21662452,20437418,20496555,16344001,16834591,15953933,13869639,17346963,18113764,21932176,20711520,24858835,18663278,21829449,20359237,17238378,16583277,4382724,25738684,16844657,17961915,22040189,20909377,22075430,-2381271,45097656,20957762,18513088,17513400,16728423,14591622,17352813,18778424,21712183,20798770,18687471,20484079,24752476,20391990,17606776,17583598,17275206,15024500,18591896,20715417,47292127,-53143207,42804182,58449061,39313775,-1738612,18223997,18507710,17172811,15019952,18086739,19545516,21706314,22301255,23776008,23750699,22861134,23045535,20962343,18744269,17838006,15603785,18571429,21239707,23218464,22765104,24258839,26450501,17462878,31619216,15745134,18888474,17716584,15656957,18551095,20552242,23035940,22747342,24359179,23951396,11098600,30211940,25000290,18513361,17730609,16473240,18987482,21681085,23242133,23000361,24227449,24188690,23071454,23692799,20603287,19478149,19057149,17086627,21668509,21196849,22853117,20622218,22881592,21915804,22627588,21791611,18170298,20101426,16962869,16348971,20434837,21438154,22882208,22896396,23859255,24006237,21721758,22921587,21440933,19471140,57303238,-46727872,37540835,25742255,23023924,23441912,24708796,24076671,22789500,24762816,22004589,22916314,18311054,16562864,19903044,35392095,10109200,21655629,24091452,25243478,22880996,23567513,20443363,21174453,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS($I8:$IZ8,$I$5:$IZ$5,JB$5,$I$4:$IZ$4,JB$4)","v":0},0,83313789,84683934,83889746,84099394,84234913,85294429,85237315,86063082,85701192,84722796,87423811,92689096,90937322,82156517,94487954,88047202,92483646,95016879,93871555,21655629,93230596,null,{"$f":"SUMIFS($I8:$IZ8,$I$5:$IZ$5,JZ$5,$I$4:$IZ$4,JZ$4)","v":0},0,135223301,139089516,131170265,138739191,138732544,137507094,140334095,141397367,143952419,144745829,153892241,154283479,162724215,169238409,161888784,161925586,161900699,166566099,165463586,100278257,{"$f":"SUMIFS($I8:$IZ8,$I$2:$IZ$2,KV$5,$I$4:$IZ$4,KV$4)","v":169961976},null,null,"","",0.24381777907136115,0.24595817667138609,0.24310401416640359,0.24219097226788577,0.2477444002346153,0.24332579798382847,0.24741784745331313,0.24065510458944522,0.24398000205178011,0.24549201610390667,-0.60788023757051723,0.24060278891920578,0.2503384034115278,0.27687812033219472,0.2434210925976871,0.23421775515365043,0.24757237620151784,0.24671313398959357,0.23069426089724412,null,null,null,"","",0.62739239001420322,0.61855770639104102,0.60880812431079556,0.61686844490825954,0.61725661139753918,0.59557237097891114,0.61751884315782279,0.61681823962110982,0.60414524190802243,0.61600023721581643,0.77261300002772715,0.5932672285669679,0.59285209026818786,0.56436844664499297,0.60606143659711476,0.62906828695991257,0.60572338233079526,0.58164524823265507,0.6060442628144177]
[{"$f":"A7","v":1},1,2,1,2,11212,null,"New Central - Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",28704,13530,89720,31659,114374,130129,478207,418171,862868,803109,843821,693916,617578,566952,432371,549221,196302,949471,1219038,1685712,1157556,1664329,933481,1325160,395067,691655,-1479180,11780,1718192,2054114,1288540,1795774,1714844,1872737,1725845,1587373,969028,951391,777166,798472,482317,1449976,2025539,2186145,2047916,2226752,1729335,1921573,885116,1018414,841979,871783,805522,1512935,2369464,2567112,2407299,2548997,2239092,2260916,973155,1084994,989849,947026,818366,1656460,2595579,2736126,2643644,-2422828,7496938,2361266,1760159,1289647,1528281,1089419,1032462,1939411,2839236,2964800,1055093,2039631,4346985,2387837,1329928,1375627,1354965,1287711,1220959,2788035,6797699,-6313731,6194520,2564174,11534328,-2803478,1171843,1609304,1346353,809862,1724447,2158706,2289896,3356687,3433434,3410510,3386698,3047792,2226470,1551815,1585148,1112341,1655067,2401157,3342858,3421481,3626506,4056985,4498518,1636490,2430358,800061,1673894,836616,1808532,1975112,3800683,3317630,3864036,3600857,3743427,2830578,2664713,1902630,838358,966161,2054191,2299850,3871052,3608076,4092718,3695923,3911525,2911076,2867971,2003377,2007837,1281748,2528443,3144540,4355048,3867937,4304597,4143195,4124723,3267766,2715794,2451096,1384693,1936555,2172007,3023809,4410630,3575084,4401752,3990539,4099151,3049519,3430467,1924553,6313714,-6612575,5652151,2108758,3943201,3943209,3970922,3987872,3909632,2833653,3407277,2985815,1306167,1311232,2147672,8456862,-1490213,3420491,4154115,3698572,3923926,2717260,2793690,2354862,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,2927969,5441078,7109200,8190148,9762500,10453880,10406509,13979291,13587329,15603490,14525950,15308242,16440452,16066526,15811635,15197104,3420491,15288917,null,0,0,0,0,42234,2722535,5758285,7101238,9358573,10720748,12418352,13522201,13427038,15155341,14963480,17492758,17812036,21752272,21332233,20631994,19597532,11731720,20958465,null,null,"","","","","",0.1428194765723271,0.30981213649207012,0.25259860462499295,0.26692374789808437,0.2629564148527529,0.26173305987824619,0.28489861489573498,-0.45164887117665697,0.24704539059884398,0.21927664900608773,0.22839332367246204,0.23569499358580823,0.23526950475570865,0.22251754984244884,0.24938654351684694,0.22507518537742455,null,null,null,"","","","",0,0.31003788748354016,0.58114577517437915,0.50603092024235774,0.59127283614713477,0.59713025620973459,0.56426810900512403,0.62333114261502254,1.0016631367245703,0.54959264855868306,0.67474751862534654,0.57708664351270389,0.56308060459792464,0.61224022943442413,0.60601691346611486,0.55279431546945967,0.5986325216869145]
[{"$f":"A8","v":2},1,2,1,2,21212,null,"New Central - Non-Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",5019,1382,1645,9147,5778,15152,12400,8561,7291,7927,5044,10003,6130,5184,7123,12792,11168,15612,14197,18010,14403,14641,10074,-21319," -",36623,35860,21919,20971,29421,24072,22130,23883,13046,16956,21389,15204,22524,19789,29683,26097,38300,29435,12706,24271,16268,19044,19621,17600,19918,20362,32062,29482,32226,32972,16450,28924,14418,21432,17800,19405,13433,26120,17492,23619,26798,-22794,75692,24722,20987,19191,11994,20437,16487,26196,24468,28548,27629,27626,32809,19921,25281,21610,21500,20746,23000,29043,76526,-69644,64327,31648,111419,-25147,14087,23393,23363,13926,30456,25843,32954,32830,35983,41782,38243,33257,24363,33641,25472,24842,26541,30654,32998,39807,36450,43289,42000,29743,28948,22067,24962,22969,25844,29143,36819,37945,39123,36694,36338,36590,29492,26606,30973,22603,28949,33950,39926,50749,45783,47037,42667,44295,33770,40371,28496,24745,37581,32320,47032,43653,48033,46101,44048,38308,33132,33171,32998,28690,37638,49751,52071,57275,57511,59292,45129,46204,37854,51270,99938,-107523,119768,41299,56686,56255,59162,58733,57376,40626,51124,48606,-1855,28991,43981,129458,-11554,89030,61825,67893,62131,-29625,54775,49973,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,41891,58987,96594,106538,111130,103315,116612,137750,148838,161546,150100,186236,181835,219207,231526,280879,89030,264301,null,0,0,0,0,0,37455,80350,126968,168172,174337,159150,166394,183148,217803,221265,232425,274837,274785,336476,350524,264144,189021,329377,null,null,"","","","","",0.1379293881740708,0.18932985234034619,0.21710458206513863,0.24495485178997164,0.26529290020696483,0.22861152785171562,0.24481185469762975,-0.50558257713248644,0.22057539069323695,0.24641278645091799,0.25279813457694872,0.2724983354453489,0.2400692935903429,0.26128271451185409,0.24297487107279528,0.31696922874262584,null,null,null,"","","","","",0.45903083700440528,0.51315494710640941,0.57560172641925522,0.64570201936113025,0.62845523325513231,0.59220860823122845,0.59847109871750181,0.93266101731932649,0.58099291561640565,0.63501683501683504,0.60121329461116491,0.56906821133981234,0.61929872445730294,0.59780786742590852,0.59958233958302432,0.71559831001272034]
[1,1,2,2,1,11221,null,"West - Residential",173147050,156262171,407008153,232990506,77858500,296623959,300147634,313624451,293118088,258878748,203121027,197063279,173317508,132429120,133445432,291681982,320288916,311439640,320766501,312549790,291479375,276600063,215387852,194726717,152942124,112954579,137646516,184197463,299567470,328191047,320180673,315375635,295271109,282132884,209371140,176458162,144969864,122179586,187514163,251835083,327183090,311410007,329128054,325270943,304273831,278180001,239750462,189546066,181347128,139271788,155348472,264802633,329110552,321790715,329640767,328966743,312518852,302587291,201895899,185016193,151498461,112250046,136840873,235730840,345340446,328524836,337122940,337371031,325902942,309623179,242380722,208518885,183400416,141139955,179077571,276636911,353898998,331942984,345657932,339759468,313901901,310943402,208465210,178239574,174635244,134161863,189910678,247433880,366995424,339051277,343920848,356272599,329826218,324126980,228619134,188991446,17738201,248783753,159518192,233074497,368538173,339800986,355976926,-51497231,733023279,321188751,266498708,202426332,184755604,127738203,164074488,248355427,358536781,346952094,262147338,317425604,415649045,292523107,204734479,185040776,161603656,135178878,205733185,318729124,741955696,-815682988,691770827,839393555,725152621,-92270377,190756970,189609114,134214351,115646448,160679574,250763433,316980123,352744899,373683941,374582896,352130860,356207335,303642230,212186605,144685065,143484812,157119842,297434520,349726905,354131387,376588837,393034242,393921384,348376198,204953717,181452356,134766211,115917207,153116848,265917863,346668049,352697055,379909479,380968405,361900848,344049902,269885737,190148080,135424899,127246735,169428780,297831870,348588423,358925909,384194259,382065022,365008817,358747132,287034431,221008914,184884677,150561070,235005451,310558564,369610561,369783302,391027142,391705806,371489643,369026388,262383325,247896523,155251545,170901815,223190816,320570222,355244948,373594718,388997700,391542195,350914251,383605761,327115021,240846863,579809213,-564538049,391571332,300746780,372323033,364226371,387992555,384370943,373861066,355799515,311449208,289052442,142518326,135734903,192484285,525665482,187815192,342219706,374344478,381893585,350760683,327448707,230335437,193726337,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1203514132,1236235306,1259018464,1270082835,1292917077,1328921749,1331262285,1369070942,1377303960,1342174081,1440634015,1453142596,1517675850,1475475787,1490194007,1524005893,1505048864,1510450935,1449218452,342219706,1488444270,null,0,0,1706329434,1737877590,1555270338,1741158315,1759379956,1742183452,1831802037,1854874649,1817766607,1765758865,1851296246,1850320099,1827233415,1820469897,1945311184,2129926559,2176726991,2036213474,1935728669,1184218188,2140519353,null,null,"","",0.24646487408259199,0.25192585787547472,0.2606721476961596,0.24518873763064439,0.24888735768473419,0.24721157302693825,0.24934454144774335,0.24765062685845829,0.24671459305177632,0.25850007008144571,-0.56619722948857343,0.24274623837397993,0.23333796014478322,0.23903954108058839,0.24085851057915306,0.24263902370618984,0.2482276336245253,0.24113750573433887,0.23614086994801803,null,null,null,"","",0.61375392062773271,0.60485442936173661,0.57051699008227341,0.59367478367410831,0.60810092177724007,0.56346572737392753,0.61914651697704171,0.60011445495797489,0.56533815289742528,0.61359482570118651,0.84438162848194964,0.52871064283888536,0.59787169774366233,0.55830979664916702,0.55442065818092778,0.58716593664486061,0.56284474399665307,0.53035318879340643,0.61176868791831696]
[2,1,2,2,1,21221,null,"West - Non-Residential",8398099,7656377,20061157,10847874,3338331,13987977,13637318,14840966,13883715,12181594,9108950,8915390,8671986,6975912,7596627,13745767,14678235,14468544,15146687,14529031,13408977,12573609,9444577,8882132,7896334,6180909,8008855,9039622,13460899,14569388,14958781,14240787,13253448,12407454,9169667,8259054,7895235,6394913,9576535,11351299,14340941,13605173,14845716,14420611,13534524,12161113,10681435,8526487,8281544,7105056,8358127,11610712,14118763,13733470,14355542,13963964,13294846,12707009,9024940,8744382,7669678,5810237,7667674,10239079,13955146,13584611,14120840,14163744,13537712,12805276,10030008,9083839,8131987,6806406,8786844,11067844,13824452,13446043,14195357,13654828,12391413,12310003,9061617,8330015,7776075,6855179,9089886,10315657,14072746,13471660,15860256,11907830,13278090,12466981,9432317,8557771,1275918,13013766,8229055,9864179,13970997,13202228,13845543,-2302339,28309580,12274438,10554865,9080523,8567699,6740042,8504397,10023740,13103281,12703950,10942191,12053849,15282615,11180754,8774834,8537394,7993486,6619141,9030717,11686148,28426366,-31585470,25378250,32826935,25751554,-3077751,8638565,8662685,7568851,6361496,8423351,9926990,11768686,12953833,13673696,13762951,12911681,13085286,11087620,9334673,7532412,7183870,8062732,11145804,12723753,12709425,13731210,15136883,15961609,12225264,5511704,8508796,7379645,6555929,8038033,10283531,12432884,12603498,13362123,13469593,12568660,12070767,9947079,8647449,7294449,6630062,8551824,10957179,12418798,12163053,13313846,12902247,12547208,12288838,10388582,9007836,8637218,7114030,10111256,10419022,11909527,10607177,12190479,11616426,11724066,10902528,8578226,9154306,7446108,6622770,9478491,10688104,11930311,11955300,12582347,12328438,10962808,11741678,10656610,9305741,26029394,-23009102,17468779,10780192,12175386,11619684,12705174,12035928,12404951,11788091,10575115,11037562,7827128,6233169,8998935,17938794,4869096,11164272,12274528,12173977,11634535,11317839,9471752,9159571,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,56349976,57553239,57022404,56406024,55347822,55406907,53687641,54517836,53055012,50982605,52371269,53302161,57539127,52003874,50926354,46138148,47828893,48765737,47247312,11164272,48310325,null,0,0,80507772,82568845,74422794,80927958,79950533,77260937,78319168,78566612,78263741,75432141,77979357,77556953,72894335,75355317,77537568,76826113,77869813,76845417,75816284,45867122,79267890,null,null,"","",0.24823394778375771,0.25139408748133185,0.25550287216933187,0.24120070934267587,0.24813026969697199,0.24517901712145743,0.25044950289397144,0.2471055527589173,0.24884035461154924,0.24918204944608069,-0.60310682943352012,0.24302641313173026,0.22088317398350518,0.24235690594896833,0.23883612402332985,0.22990036357766247,0.24995978895016449,0.23827557450838896,0.2362943314108536,null,null,null,"","",0.62480722979142933,0.62576298602699365,0.59909896691059461,0.61238321372201188,0.61881015852639787,0.5868659604788381,0.6207616122786187,0.61234081215058633,0.59227829398035037,0.62227000821837997,0.81759917563823969,0.56796163717262071,0.63994782310586962,0.59305731538492501,0.59135607657954914,0.62727438781134226,0.59285854455564191,0.56535120370288316,0.60497718405718748]
[1,1,2,2,2,11222,null,"New West - Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",859996,1263299,17533,3172170,1380791,183352,1284531,-638886,1760832,1437374,2694816,3689956,3522075,4650096,4372545,3858509,3997498,402824,4020925,1077040,5649083,6669806,7687568,9103886,9724000,9240597,9405231,7432646,7289159,4217951,6606036,120717,10315744,11547154,12410584,13063057,13676162,12681663,13355469,7426875,8249375,-6819340,3339655,7834487,15972716,14939243,15256487,15424326,15923603,14766534,15732446,10928240,10152190,6442739,7995318,5098884,13765620,18893666,17283394,17838945,18191306,16436059,17087757,10573993,10003016,6732383,9024760,5852963,14226412,20927883,19209961,19976983,19953756,18716090,19141512,12382002,11437360,4110904,10122483,2945738,15038399,22988766,20878403,21168511,-11227492,52512230,20170953,15495151,12744126,10618980,10200924,5225366,15562611,23597794,22522137,13401232,20069996,26782116,19771508,13223793,12099641,7158356,10682924,9060197,21752673,46278620,-45490004,46785119,35765620,67777545,-12268609,12907104,13325820,7111416,7579093,8473549,18036121,20886239,24012644,25675329,25728185,24728563,24630340,21140694,14768441,9097765,10092964,7366334,21309553,24383700,25071940,26194603,27951498,27079388,27255823,13326292,15484123,8260649,7919997,7906348,19253473,23435922,25802751,27305988,27911016,25940531,25918386,19992104,16108309,9553271,8755399,9649974,21779969,24290113,26851283,28072819,28718605,26544081,27680083,22104257,18463040,13643860,11609653,15651936,24696473,27235347,28440007,29648006,29709100,27702391,28991105,20688225,20967882,11938958,13062114,15267673,26163497,26930674,28832859,29919729,30392141,25539384,30950894,25650749,21742096,43962291,-42233555,29780672,22897298,29987656,28339866,29889972,28983649,30574318,28948204,24390338,23341930,11849093,10614120,13575539,37531613,20199501,26541944,29404962,31252617,26857206,27243846,17243180,15801087,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,2123295,14556943,35756051,51831466,61370950,69749704,77856790,83331652,82775481,104838280,100144721,106297429,106960286,110186788,115499504,114684113,117787805,114056729,26541944,115989883,null,0,0,0,4570494,16255755,41946714,61839321,72079637,89860993,99725275,103616520,110300617,108897085,122625893,128316554,128795188,142276106,163484481,171706655,161074834,154057979,93769866,170450338,null,null,"","","",0,0.18512238455560348,0.21500047642285777,0.23944111478536995,0.2485946037987028,0.24779164654232799,0.24673456226489687,0.25054589101389707,0.27208705679402817,-0.43390643188728389,0.23977942881282779,0.23586591167694188,0.24123674276637591,0.24368877147049609,0.24623488426409174,0.25141109998383127,0.24060101977450044,0.23270826923328652,null,null,null,"","","",0,0.2477401388000742,0.42481701903991814,0.53052979026079539,0.48927495292463807,0.58085522157539482,0.56920776603524026,0.53279428801507711,0.59116328424527309,0.87176594304613386,0.50630757078360278,0.56306309472743477,0.51846959530817249,0.52031734689168396,0.56786594319004502,0.54373498802361508,0.52394505028637806,0.60866607889228508]
[2,1,2,2,2,21222,null,"New West - Non-Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",17520,16377,5900,65398,25168,23631,25643,30025,40694,112178,80204,110384,139085,135988,136747,150359,133134,129956,161571,30023,266252,166714,244034,207428,239413,203760,226911,210607,216766,199376,182506,155222,251436,257984,288361,279492,289954,284627,317490,244865,269915,-29260,151613,321833,441910,309359,345460,369018,384479,347639,350002,316870,319611,280631,285712,262301,369662,445765,435607,467462,457898,409765,442470,318830,350034,304254,344545,301849,414279,460982,501659,472986,499033,453111,479179,400248,400096,262311,398794,275451,433759,556098,513992,525992,-281437,1272749,510182,402802,420230,394177,393228,315877,486109,542660,549893,419166,516977,645630,534093,423391,458844,359380,387334,381147,545808,1176748,-1066794,1199443,686064,1810599,-302959,483004,512957,377445,380374,427103,562025,598601,643952,691905,702000,649370,661372,628119,556704,435035,422480,486085,586266,651478,664271,646701,699875,722615,682601,442102,518012,477498,387355,457390,603656,636377,665168,688699,699607,682040,482313,615337,578089,465331,427061,495433,630794,647976,695724,709511,716355,695454,747295,622752,570737,584512,495096,600617,634692,559922,624751,659339,595067,675424,687686,504609,614806,457746,479532,542478,641100,672332,729079,724541,750718,509833,776950,689902,648719,1522882,-1332274,1163302,774455,671780,690242,799232,757190,707353,733261,630371,709833,539416,524371,530351,1029566,398407,719209,733757,795650,690997,691042,614727,631854,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,33897,465661,894635,1142434,1446596,1770732,1926789,2031296,2131666,2629312,2687227,2733462,2735514,2817044,2554581,2714171,2954017,2939613,719209,2982984,null,0,0,0,96466,652411,1408800,1878794,2181938,2755405,3105432,3259627,3548379,3543419,4191743,4224059,4238015,4607379,4681940,4908759,4873610,4959734,3022111,5095576,null,null,"","","",0,0.17223688477239882,0.27277493055827234,0.25240932955426748,0.23880890034259739,0.24600391250624035,0.2603601120828487,0.25303648508144555,0.25796395870647654,-0.40573123311345327,0.23963438890722666,0.24301453614500584,0.24316015198606186,0.24696951840297843,0.24456104543171658,0.26861940533592027,0.23366216240461718,0.24466111695655177,null,null,null,"","","",0,0.35586616412047006,0.53557353776263483,0.55701902390576086,0.54788678688395365,0.59667126974074591,0.5879726234546433,0.59099185274879606,0.6008521073988996,0.80442561266392709,0.55956388547675751,0.61110510056796086,0.60459342404403948,0.57876614882344168,0.61402730492060986,0.56902121289719054,0.57455253908293857,0.60932925031866625]
[]
[null,null,null,null,null,null,null,"Total",851706340,784169278,1960958038,1083189200,298372507,1335556577,1350935897,1426007942,1339239071,1209563980,940472294,893268100,832541370,692087361,709053412,1375015666,1439850082,1414061450,1466619986,1434745758,1347953937,1291894162,1018868670,964358785,805134578,619013634,724738737,905413588,1346261845,1432210753,1468806421,1457012130,1371848744,1314141696,981827292,839908708,737576259,652147989,937373053,1190052450,1480241080,1426484914,1518432602,1508385595,1421171281,1318523898,1122696678,896687025,879664161,729863966,800010164,1270289340,1519544520,1486820220,1535867097,1535612970,1455018107,1417187256,958069388,891916556,755415034,605491935,721167827,1120614797,1557039819,1516281578,1576226160,1582776438,1525523600,1464627657,1155301007,978824331,869176981,714713065,897894107,1309831550,1635219402,1549506869,1623114310,1601448207,1485592179,1472423319,983467178,870530428,877795909,705325013,944506460,1184827008,1705866138,1590499288,1623444351,1677082153,1553062333,1528193781,1073519148,907725385,153329496,"############",825980990,1156318696,1716991834,1587572448,1677407328,-220183948,3427816474,1514166347,1243759311,957775097,907888863,709764244,859129571,1220893841,1666588369,1604024634,1254194673,1515355270,1930480203,1409641591,998234200,917484087,849254266,725928231,1032814535,1506744460,3491394268,-3862191553,3275320438,4057162080,3235441353,-289649851,949368724,958792954,737063772,665145331,875975714,1235875297,1488209918,1647505814,1776642753,1782845804,1683847836,1683691389,1421090186,1012366193,755227528,773611926,818679287,1443845320,1647231201,1692059076,1794380919,1890439387,1886735395,1668868874,993051932,931584947,707635317,660943836,835239399,1325193316,1627745221,1699262703,1818838065,1842645082,1723868655,1688327443,1297949206,938999201,705050816,714665640,889441716,1469885999,1625558972,1713565238,1841004514,1866015181,1760347206,1758015043,1383798669,1097356929,924356541,820373510,1223516862,1530050954,1763329606,1812145881,1893175871,1924770349,1802176544,1802096076,1278835844,1242268716,770882825,845860117,1152031432,1567007725,1691269286,1821165577,1884153475,1929613900,1728663041,1843718145,1585905784,1161358609,2956840995,-2745276403,1982911842,1452544112,1777356798,1799763544,1908938858,1900472355,1821140305,1787502227,1508779568,1402077233,736654002,736105552,1000932855,2581071877,881361167,1705255170,1855404057,1919599745,1734988464,1674975937,1118818628,1001520850,null,null,null,null,null,{"$f":"SUM(IH7:IH14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,"Block 2","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","2006-01-01","2006-02-01","2006-03-01","2006-04-01","2006-05-01","2006-06-01","2006-07-01","2006-08-01","2006-09-01","2006-10-01","2006-11-01","2006-12-01","2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2008-01-01","2008-02-01","2008-03-01","2008-04-01","2008-05-01","2008-06-01","2008-07-01","2008-08-01","2008-09-01","2008-10-01","2008-11-01","2008-12-01","2009-01-01","2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",null,null,null,null,null,"2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31"]
[1,1,{"$f":"C7+1","v":3},1,1,{"$f":"A20*10000+B20*1000+C20*100+D20*10+E20","v":11311},null,"Central - Residential",51013009,34603782,113507968,125300481,568478528,771161561,813772032,826965129,658224308,251803152,67983325,66557217,30411712,17731477,13122586,383923240,838772115,919532901,914503095,834551236,627107230,350803364,124309332,85818613,41998180,7984855,17282297,57266657,415830478,1002812370,917320321,811693223,647718670,331075190,64486527,49101794,16694582,12676770,56707927,223023006,811029633,841323489,1008564693,928968474,675128535,302357549,158036417,55572354,70955816,27431188,25926425,256957487,792698894,956564808,942349674,867027620,704623928,450084188,11491839,60177917,20647648,9950752,13079851,111743444,727238778,959942186,946621863,952147076,857746845,463572227,115745361,79975356,43284105,14636055,32055849,210615816,928510938,959391455,1001445183,860096350,602324382,445554891,-10096501,55999405,38662907,12786060,41709414,141885289,921948604,1016548995,978739677,974635651,749672339,493974550,-16090223,47603596,-14055808,39513792,23467969,115461053,884492158,935897061,976916626,-131580638,1629255675,408518439,169636813,62052549,71624022,13582100,25814985,146631904,642539799,933366609,837947486,855950826,864696351,219364592,58106456,61200506,27334128,10735009,58476316,435636452,1935471185,-2041775854,1703475513,2435672225,1694424067,-703942831,-140391605,37933193,8489316,239830,30646546,155683598,556000782,989195427,1027724782,1020515094,840920510,669223800,191120589,-57309210,-4655915,9673442,19369558,256808824,912335180,930023732,1044445377,1200527302,1166295258,217446223,-167303317,-29890519,-11532045,1912465,23748457,192130317,868705040,912202163,1042761320,1042189533,856911208,427794768,-30462538,-59751565,-3732796,7156993,28488064,303512751,790342536,946154551,1015797358,1049147617,851336059,548460378,23328899,-14801398,29140845,13086349,107745155,513789401,1026220974,982714306,1070487197,1092162277,831434262,565938123,-135456988,198147,-5862264,20261730,65654003,553408350,883044105,993386853,1047977450,1028724171,772202917,540002557,243982742,-88228752,191115198,-299871501,106383913,182491552,870198083,965920181,1054443054,1016315282,859994580,468862122,195015684,94620310,24235760,9904900,28580752,295038355,978361600,809351577,929086950,902377414,577706442,254300864,-80096467,36827965,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS($I20:$IZ20,$I$5:$IZ$5,JB$5,$I$4:$IZ$4,JB$4)","v":0},{"$f":"SUMIFS($I20:$IZ20,$I$5:$IZ$5,JC$5,$I$4:$IZ$4,JC$4)","v":0},3070123030,3295694462,3379544584,3453985191,3470566030,3716457970,3423257370,3719596662,3410488724,3491961272,3791795951,3878355813,4341291669,3854064224,3862435585,{"$f":"SUMIFS($I20:$IZ20,$I$5:$IZ$5,JS$5,$I$4:$IZ$4,JS$4)","v":3976798042},3842291391,3896673097,3218522383,{"$f":"SUMIFS($I20:$IZ20,$I$3:$IZ$3,JW$5,$I$4:$IZ$4,JW$4)","v":809351577},{"$f":"SUMIFS($I20:$IZ20,$I$2:$IZ$2,JX$5,$I$4:$IZ$4,JX$4)","v":3740104493},null,{"$f":"SUMIFS($I20:$IZ20,$I$5:$IZ$5,JZ$5,$I$4:$IZ$4,JZ$4)","v":0},{"$f":"SUMIFS($I20:$IZ20,$I$5:$IZ$5,KA$5,$I$4:$IZ$4,KA$4)","v":0},1279247462,1844892439,985025978,1636098238,1695723754,1541953417,1720560558,1682480197,1689086965,1238864364,1661251847,1554095251,1213783476,1412544899,1682755427,{"$f":"SUMIFS($I20:$IZ20,$I$5:$IZ$5,KQ$5,$I$4:$IZ$4,KQ$4)","v":2120662006},2212262471,1808815361,1547153729,{"$f":"SUMIFS($I20:$IZ20,$I$3:$IZ$3,KU$5,$I$4:$IZ$4,KU$4)","v":1336121367},{"$f":"SUMIFS($I20:$IZ20,$I$2:$IZ$2,KV$5,$I$4:$IZ$4,KV$4)","v":2094619483},null,null,{"$f":"IFERROR(SUMIFS($I20:$IZ20,$I$5:$IZ$5,KY$5,$I$4:$IZ$4,KY$4,$I$1:$IZ$1,1)/SUMIFS($I20:$IZ20,$I$5:$IZ$5,KY$5,$I$4:$IZ$4,KY$4),\"\")","v":""},"",0.25118262475624631,0.27901036082148806,0.29673003124376002,0.24358051423967439,0.27562213187455187,0.25829491245396757,0.28025688731665538,0.27329549071414883,0.27441728641821483,0.26729008035802754,-0.53847197485970411,0.25505535713981692,0.21422742421133556,0.23668577117099956,{"$f":"IFERROR(SUMIFS($I20:$IZ20,$I$5:$IZ$5,LO$5,$I$4:$IZ$4,LO$4,$I$1:$IZ$1,1)/SUMIFS($I20:$IZ20,$I$5:$IZ$5,LO$5,$I$4:$IZ$4,LO$4),\"\")","v":0.2449631923117237},0.2471119467524622,0.25854021777912572,0.24788329863843336,0.25146681634868717,null,null,null,{"$f":"IFERROR(SUMIFS($I20:$IZ20,$I$5:$IZ$5,LW$5,$I$4:$IZ$4,LW$4,$I$1:$IZ$1,1)/SUMIFS($I20:$IZ20,$I$5:$IZ$5,LW$5,$I$4:$IZ$4,LW$4),\"\")","v":""},"",0.69799143209087722,0.69595446480118617,0.54857686910669479,0.68463610068382708,0.69231194481456793,0.5724300509137884,0.71436181498239371,0.68767066385863673,0.62097404440037229,0.72662741471833958,1.4854178157612006,0.48327801755826871,0.98331466245796872,0.76101243561249798,{"$f":"IFERROR(SUMIFS($I20:$IZ20,$I$5:$IZ$5,MM$5,$I$4:$IZ$4,MM$4,$I$1:$IZ$1,1)/SUMIFS($I20:$IZ20,$I$5:$IZ$5,MM$5,$I$4:$IZ$4,MM$4),\"\")","v":0.66900247649595013},0.79691281270590175,0.6855000000585374,0.58066581456900845,0.86359961647999883]
[2,1,{"$f":"C8+1","v":3},1,1,{"$f":"A21*10000+B21*1000+C21*100+D21*10+E21","v":21311},null,"Central - Non-Residential",9697034,8516451,20741721,11586859,4407312,17173069,17549931,18013133,15878866,12415516,9796959,9754720,9618483,8474549,9597470,14124539,17699096,18025408,18361624,17709918,15576368,13374092,10334024,10611502,9934962,8111188,9758706,10346481,14075456,18236841,18468328,17121660,15500912,13387667,10014937,10164038,9837007,8656108,10851362,12217186,17322338,16846794,18645154,17950675,15839665,12957181,11379140,10369555,10151400,8789695,10136982,12760584,16977273,17679021,18066779,17167910,16196537,14333990,9959716,10883090,9677688,8065553,9990143,11401289,16506759,17678555,17999759,17833133,17107363,14449543,11544507,11079433,10405614,8952092,10804731,12343218,17498267,17638286,18448760,17425554,15378641,14731977,10146599,11301878,10441208,9293211,11211461,12168501,17788594,17636425,20595722,15482897,17109273,14751583,10593417,11160213,3389172,17076542,10961347,11887795,17597725,17368463,18283532,-1737501,35078168,14958539,12300869,11643519,11496287,9940153,11658627,12634649,16591166,17355764,16251339,16883684,18966412,13762321,11952728,12000542,11947465,10205845,12539202,14799477,38893416,-42286545,34621212,48613915,31809924,-4082641,11615886,12320252,11801217,10240575,12148559,13303187,16562470,19118476,19856170,19763077,18068044,17412908,13821526,11974150,12399112,10502119,12483526,14775424,19913640,19150012,20190479,23647377,13161081,17191717,13689766,12846818,12307854,10899599,12435149,14317534,19674687,19360405,20226637,19880207,8713143,21684043,16375608,11809041,12857368,11765764,12541601,15532257,19363152,19938036,20109434,20267050,18399703,16658350,13181857,12713126,12907148,12466654,14089111,16999155,19840813,16883745,18705279,17991943,17032621,14751648,10069158,12106586,11820951,11827675,13124394,17336313,19629883,19323326,19523722,19430914,16413011,16002330,14017352,12592434,37499328,-27708774,19761640,24267178,18545090,19002861,20253077,19814186,18249625,18211698,15624355,15895798,12771157,11959490,13541237,24532539,10742328,17538553,19299523,20228633,17792436,16746614,13747081,15067687,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS($I21:$IZ21,$I$5:$IZ$5,JB$5,$I$4:$IZ$4,JB$4)","v":0},0,68614999,69673318,69327741,69282288,69110247,70618810,68891241,70824317,68992662,69457199,72758506,76805767,76148949,68180392,78714223,70613588,74690973,77319749,74859145,17538553,75855441,null,{"$f":"SUMIFS($I21:$IZ21,$I$5:$IZ$5,JZ$5,$I$4:$IZ$4,JZ$4)","v":0},0,86916572,93833755,85793435,93589877,93992730,92714915,96184376,97408188,99815508,100036473,108238902,107264592,113802122,119503515,114613475,113230273,116351332,122096313,119108133,73546751,{"$f":"SUMIFS($I21:$IZ21,$I$2:$IZ$2,KV$5,$I$4:$IZ$4,KV$4)","v":123278602},null,null,"","",0.25028156015858866,0.25871321357194443,0.26305257804375887,0.24316162884228074,0.25580896853110652,0.25033776411695413,0.25603089368066401,0.24901652069585084,0.25174362745997536,0.24987710777107497,-0.5811903971750052,0.24891979791048763,0.25148097579127454,0.28395854632223294,0.25329648493131923,0.23910051136333704,0.25871032634693353,0.24576982266199546,0.23428738065335905,null,null,null,"","",0.63220828589512246,0.63425083009840111,0.60875045975254405,0.62917062066445495,0.62574982128936996,0.60013463853145954,0.62384271225089616,0.62523465686478019,0.61025167552120263,0.62298159992106084,0.81657706579469924,0.59717756629326479,0.6157514444238571,0.58270104440024206,0.62872312352452453,0.6738735055421089,0.63376340203823367,0.59268343344651198,0.61747883328840358]
[{"$f":"A20","v":1},1,3,1,2,11312,null,"New Central - Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",4137," -",13550," -",14630," -",68672,111,715243,218590,471064,26769,563211,11416,135493,11682,51137,45935,410445,424945,1569767,538660,861173,292862,453107,66074,-155908," -",161287,198892,476091,972232,1331595,1023143,1070648,349264,418635,76185,93234,54793,-4720,128415,914982,1050417,1888390,948512,1014698,446914,281566,67400,67658,51465,61046,138994,1090652,1550895,1849670,1415488,1259356,648189,116235,56279,32337,57648,18986,123781,1137287,1583776,1923545,-1420997,3975468,528003,500244,40127,268346,63224,3618,147483,869655,1672946,1486107,1238224,2207103,253913,309002,100451,128517,86725,81469,703979,3855220,-3507935,4040033,1584948,7008141,-2899459,-436240,137185,81013,23691,153171,246698,859131,2346127,2487168,2127256,1949826,1300673,76907,109668,138034,-29231,121562,252384,1693175,2507494,2290494,2373574,526420,2750963,179069,-145388,117821,-36356,117282,244461,1623098,2571419,2351333,2508480,1667237,1040195,270013,-21016,107306,48785,131581,435791,1414733,3120732,2259059,2786549,1661117,1386949,319277,751649,126176,94836,210661,928355,1995653,3557707,2552573,3343975,1466975,2186630,66899,94556,371928,161899,227308,805713,1637132,3583084,2591353,3083324,1456944,1986881,612315,489845,651655,-745913,480776,219615,2117050,2597246,2929687,2620275,2113167,755268,648285,265090,665515,15826,167328,1093766,1743827,2214749,2506821,2260699,1640460,580441,209202,198551,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1405008,3394545,4397618,4902017,6075409,6061792,6604380,9125187,8910377,7697982,9098469,9827457,10921230,10714705,10260375,8622729,2214749,9877878,null,0,0,0,0,4137,698248,1466735,1524446,1982584,2230518,2438413,2015692,1657396,2850952,4960568,3355498,4596071,5703766,6293021,4391826,4674456,3686262,5354905,null,null,"","","","","",7.9003108879095344E-5,0.12518467128878832,0.22108150366857696,0.21428261060702156,0.25527417166482125,0.26127191431180746,0.25330856189377354,-0.38442335483097495,0.26330277607782476,0.32573393910248166,0.28262106514843321,0.31755234339870425,0.32576065150170813,0.33440808683020207,0.25313363302998187,0.25685012250761913,null,null,null,"","","","",0,0.1387071642167253,0.44636011276747334,0.44630114808920751,0.59856429790616694,0.63205721720246144,0.56185683065173952,0.67089912546162811,2.9298429584722059,0.47833285162289652,0.43864412301171962,0.61579711863931974,0.46522257815425394,0.58832725606204739,0.50913225937113515,0.62005712430319415,0.78859700465679861]
[{"$f":"A21","v":2},1,3,1,2,21312,null,"New Central - Non-Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",4900," -"," -",6500," -",11941,3304,11083," -",12292," -",16100,2800,9200,3000,13957,10643,3751,11542,11968,6024,18646,6200,-13000," -",32300,27574,21124,13424,26410,19026,21121,14202,12436,15500,21500,14000,21800,15000,25267,20165,36616,24900,12057,18620,11486,18600,18428,17400,18373,18000,19869,24051,27929,24367,6506,17462,14957,17166,6322,15450,8993,16511,14444,22345,19361,-20308,61946,18457,9965,13978,9148,15706,13984,16888,20307,20989,24526,23286,22350,9422,25819,14100,19171,13358,25083,17399,65101,-51537,54100,20831,91462,-26565,11903,16331,16429,11212,25000,22420,18474,32142,23529,35680,26289,23171,19267,26934,18600,23310,18290,24868,27002,28927,28151,28907,5862,55335,21000,18510,18672,18467,18697,20287,26491,32436,28286,32705,26874,29812,21226,19795,15950,17270,18840,18086,24718,51917,31166,45491,28860,36480,21264,26292,18875,24506,20717,18284,29604,41732,30991,42659,25972,28205,21085,22091,17453,17022,26448,27278,23601,58552,35464,45981,13137,45691,8789,31655,55910,-59072,71582,24576,41621,44654,45662,45140,44449,16078,31029,26124,-17826,13786,24515,68229,-9022,80536,31707,62985,20961,-36053,22992,21786,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,26328,37904,79981,93738,82853,83344,91151,114856,117640,91847,120301,157434,141354,153134,179905,196189,80536,215787,null,0,0,0,0,0,23692,75927,110136,146273,141655,104120,125374,141781,162907,206915,173447,178900,183367,197937,207848,88407,79682,152913,null,null,"","","","","",0,0.28078830730265936,0.1678398619672172,0.21512086880454032,0.29028520391536816,0.26810568247264349,0.2302662614782065,-0.44870968865361843,0.27322339340360424,0.31494768473657275,0.26962369390113133,0.32976993533798288,0.29523041442053283,0.38235793488056213,0.24820877685445095,0.41050211785574114,null,null,null,"","","","","",0.4811750801958467,0.59342526374017146,0.61740030507735888,0.66701988747068841,0.64995940842187006,0.59277756434882822,0.60644950308676437,0.98822832396442406,0.57416194515889429,0.54162337191600418,0.59161588266156229,0.5302627166014533,0.61072057676681191,0.56483628629311344,0.6476704129941111,0.90130871989774564]
[1,1,3,2,1,11321,null,"West - Residential",16696270,9088060,37875464,39574246,150712615,230148643,236476346,231739287,179674500,78791405,41605288,33761094,12508750,3775940,2228348,102853028,236903661,269374217,254415868,227617802,165380844,99145588,37470822,20369277,5690934,244303,3607990,17984833,119424878,313120641,265721875,217608909,174316799,106849352,42514887,20993647,4302926,2858115,16509649,64122483,226820331,243419376,290440032,261820053,179462286,93250725,64531216,25960984,25338430,7130090,6796589,73798516,216305693,276552146,266136052,243760893,200110324,144021764,26032270,21889808,7355390,2521782,2719619,37611550,212927889,286228603,267616449,265614828,239437792,129429573,44369924,35788217,21402629,5409361,10342140,69953570,261402319,277272454,284976302,235870480,165103692,137683345,15640308,19858372,15091943,4183836,15251109,48808084,257632497,293090399,276886245,270327365,210945814,150700410,16827721,19582775,-8184248,13026620,6824555,35911923,247360395,277441837,274036708,-45998977,469164497,137215750,69128197,30971499,27483334,2192257,7671451,46269309,191152978,289260729,240752936,242143907,251080358,70266469,22516769,21843501,8573224,3693322,19111618,128900071,562581277,-576349225,489051425,668097821,531390268,-231800794,-30433566,15212185,140368,-154481,6987311,48704952,161629390,301263745,292790153,289634240,239428991,204909141,82319686,10617701,2008401,3600225,5951115,76771901,258143556,274050347,299333425,336506951,321642217,64419175,-15561759,824775,-2681755,31681,5549348,56811164,242601634,267281493,298389798,290492559,247342132,124404310,20705358,1163278,383568,2479640,7530327,86303095,225760301,293430462,296611184,290864294,246390514,160625669,36644188,25958727,15537726,5014793,30016868,145036639,295806230,284131728,309170766,301410805,243437309,177808400,-3983544,21304661,5132133,12037181,20141813,155635058,251045443,288059341,299084124,287578731,226852166,183609491,98445132,11820282,66488774,-103556214,33148800,63309115,258029328,275887268,294577704,278674860,247041524,140682172,79501106,44386120,20265424,3652811,10756344,107012856,273975714,243266976,266013319,257414214,177221437,79292310,-3227354,15758800,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,878038776,916788731,970768224,975141747,986559415,1058897672,963222928,1051249823,974644065,1023237930,1112190289,1123117129,1231532940,1103505982,1127296454,1138150608,1101574362,1096181356,943915946,243266976,1063561064,null,0,0,408104442,515255414,317310824,498356429,521313160,472723944,541692044,528078375,532254691,389396068,475837337,515154068,396157389,448585018,545685515,686541773,737866533,581989201,507486905,415663149,680232547,null,null,"","",0.26211671886345028,0.29382365630320995,0.32254933078650089,0.24962460765204014,0.28031980820942243,0.27030808601116652,0.28785906765707719,0.27880185336307067,0.28465964854564624,0.28269156226450676,-0.51821098484703632,0.26823893716966007,0.22252782536210522,0.24221118630963615,0.26029573761082725,0.24964334772819452,0.26149786245660644,0.25168031411035968,0.25772101534133846,null,null,null,"","",0.62225898291006598,0.69532452695392732,0.46311983987032224,0.63130218793665849,0.63180702746886341,0.55663825228197028,0.68029431682035191,0.64567587907760848,0.55413179063930507,0.70562943897009256,1.5191315514612507,0.42183019313748288,0.87458976563478918,0.67392369310024525,0.59092081819324083,0.71577910525773647,0.6017234935359238,0.54540497049532022,0.8190618219006065]
[2,1,3,2,1,21321,null,"West - Non-Residential",4555326,4076367,10539170,5864935,3750958,10946043,10809468,11330013,9787804,6909870,4956806,5108727,4670883,3737682,4193622,7844436,11081135,11905643,12021589,11040025,9084368,7377010,4960878,4810846,4482581,3337145,4410416,4780817,8319021,12432573,12213552,10355259,9240794,7480608,5182220,4739100,4477040,3505287,5133529,6370132,10556468,10548415,12337515,11646041,9288923,7268756,6351896,5027651,4783659,3918822,4554417,6588422,10040024,11153142,11349811,10513167,9544416,8243651,5042976,5018608,4372991,3315289,4333714,5546375,9800439,11181129,11131800,11170951,10268528,7940135,5587046,5281760,4592938,3777800,4841514,6384234,10436122,10616193,11456379,9861835,8055688,7885496,4854312,4693255,4541231,4018569,5062054,5952539,10469742,11005612,13110879,8681895,9503300,8243510,5001374,5045909,940562,7404463,4711447,5491746,10164169,10610090,10727736,-1891705,20299558,8151283,6152616,5501947,5151219,3871405,4894958,5705246,9002240,10103503,9348332,9297322,10724212,6746170,5095711,5148135,4834698,3816279,5318032,7540413,22015971,-23619244,19141840,26118117,19608947,-4850462,4384340,4928535,4583637,3700176,4941234,5772629,8163622,10652296,10716320,10725693,9522624,8949430,6508979,5330836,4521673,4199405,4765381,6665235,9837717,10091090,10915695,13375638,13088470,2506797,4515277,5151617,4509906,3895235,4806176,6177118,9600661,10055427,10688128,10616519,9374931,7553481,5432026,4855675,4568867,3985145,5015978,6917892,9472089,10123525,10566154,10210861,9235782,8023711,5772118,5275539,5246436,4238713,6082041,7265178,9806857,8262562,9737755,9152983,8102659,6852482,4279404,5074281,4830839,4084122,5610743,7636666,9539589,9489094,9843847,9288083,7638103,7770450,6475288,5376687,15498789,-12984967,7540678,9862626,9214777,9089029,10034377,9460360,9305296,8005515,6624826,6630570,5055678,3909199,5483834,11224446,5151667,8701111,9463735,9359889,8140358,7351468,5429971,5577779,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,42873328,44051625,44242178,43820894,42560536,43752408,39990095,42301686,39745679,39473369,41249660,41616933,47470893,40735005,40136322,35255959,36259127,37889062,35665093,8701111,37501144,null,0,0,45762159,48676492,42731908,48690759,48190579,46177749,47465671,48334928,48518233,45615084,47987806,47950543,42163102,46830278,49031339,48845392,51324384,50392814,49184042,30824824,52085735,null,null,"","",0.25531125085507705,0.27026569394432098,0.28101177568608848,0.24071656319928114,0.26205360759554341,0.2555545971321167,0.26547056214795189,0.2601695828388495,0.26694952173291592,0.25595745323891661,-0.572592452883248,0.25596062064448621,0.21257426103191276,0.24684977944644906,0.25222851760059128,0.23435930362864332,0.26170221914057668,0.23988529987889382,0.24396714737292288,null,null,null,"","",0.6290515270488003,0.64769987944077811,0.59276501297344364,0.61700529252378256,0.62014909594674095,0.59268389197576521,0.63272271027201954,0.62158228517481184,0.59178550463698876,0.62753513728046628,0.9070094390229051,0.56644401294892532,0.71127145720919682,0.61902464042600813,0.61103717767120336,0.66821502834904056,0.61767831446355015,0.57809637302651917,0.62672409071218671]
[1,1,3,2,2,11322,null,"New West - Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",594204,981061,8610,985716,-100000,140351,-1350,25132,7786,1434081,3000974,2646760,2664161,2813875,1191669,733263,21144,106713,55753,453105,1504571,6421721,6850116,6807476,8584226,4721325,3423090,1478575,456579,1202759,369616,1382,2769172,9498380,10985781,9577797,10746161,7897777,7197255,1229902,747659,-893574,236338,342366,1996193,10564614,12915041,11934489,12525286,11275401,7853004,3133079,1491778,405356,952495,-81202,3127025,16507049,13920157,14496878,13448208,9295826,8097235,2889118,1003826,588173,749856,534455,2803770,17018355,16272112,16359535,15163455,12886072,10030884,1289975,1433468,-536409,953627,-379257,2700092,17399646,16936520,16587134,-9244301,37396655,8831085,5569394,1239478,1980599,927461,58248,3001576,15893617,19404706,13155026,15756957,17952337,5909247,2685349,1459312,-53743,1126002,906675,11216516,37006812,-33999252,35386875,28166899,52950271,-18766070,-2766138,1377326,-228593,157451,631565,4696177,12264137,20232751,20890935,20151724,18631549,16014982,6732665,178459,140235,374556,154287,7257727,18751319,20062178,20927585,23079075,23091219,14577438,-5130583,424846,-765006,165150,296533,5443179,17807200,20147666,21896637,22070862,18925342,13063579,1965125,118824,-255933,277244,717691,8559253,17937371,22035821,22435255,23029891,19284630,16041530,4049888,1431207,398129,368356,3542530,14666440,22859129,23090125,24133142,23799987,19752697,17539055,565906,2238803,109404,982236,2382579,16097028,19818438,23199330,24303363,23509492,18526732,18787098,9633930,2593114,5081973,-7339082,2281528,6772699,23450395,22751702,23603629,22280679,22457161,15418356,8239032,3871610,1905505,504927,952833,11099811,23768826,19947886,22201449,22521537,15592543,10889831,-1488707,1459748,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,1575265,11125770,26963143,39207516,48650217,51161069,60681174,61676008,66269026,82504793,79906959,87160057,83040507,86785597,90775951,89538917,91093171,80263415,19947886,88289355,null,0,0,0,894326,3552076,13900107,23016125,24723798,32900902,34448936,35777656,31915409,30047380,40446843,36549825,38094584,48758251,62178348,70403827,57776511,49092774,38231902,65760900,null,null,"","","",0,0.26973180283252307,0.25405480362582361,0.28019579205170764,0.26546728455496921,0.2720849519387486,0.26815750136937033,0.27460467285755591,0.29281712998165993,-0.4120882043786232,0.25320386676209267,0.23017628361578515,0.24262455430335944,0.25391103779582225,0.25436390085299132,0.25909772842126289,0.24976298168388494,0.2485302425768951,null,null,null,"","","",0,0.45212996568767111,0.6145177875249449,0.60137442771100691,0.49530970120367429,0.63556686075050461,0.62976136621461976,0.5628568568047051,0.68498263644373159,1.6707700305317801,0.43317934603697006,0.72991112816545634,0.60237056270256162,0.55858496647059797,0.67281594551209367,0.55948215712762317,0.52352612638724416,0.77876841915675821]
[2,1,3,2,2,21322,null,"New West - Non-Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",12755,11700,5900,37762,-1768,42870,7500,36612,10200,115980,77391,86812,108638,116829,46013,129714,36140,166696,62301,41770,178882,159372,267572,179853,220368,130477,133387,144779,132599,205056,104016,153074,148684,266722,256565,230979,242837,216271,236163,176869,163667,73037,103132,251980,271842,284132,311986,322874,325641,255776,240317,205159,199067,255462,182422,230151,227262,403489,381550,397920,376608,317473,323151,233102,231887,255829,237622,250386,274143,425775,447049,402769,438424,349979,345302,285468,266115,212870,281041,247558,283821,445653,434694,456096,-236204,1053142,373310,306443,277522,298248,277989,255850,319429,463216,483351,401462,458842,507998,371564,277975,299587,291319,254819,317118,398401,1063977,-897089,999161,584096,1518457,-349922,284259,322515,328532,234828,341885,366334,511716,589285,598041,575847,551471,499879,428471,293776,309970,240962,390028,356441,626874,555338,577699,576426,600729,389805,343396,272824,376021,247067,379654,387470,624727,561411,598517,589931,554763,330288,364062,309815,388729,294955,388416,442674,628908,581811,594030,600918,539605,548956,393171,334209,440231,309030,489854,490022,540352,540574,549303,540259,497889,492590,257523,337767,417561,279517,455256,526226,635047,637155,586828,610759,373895,559708,482997,396903,970969,-749990,664890,647886,561242,562973,630863,587111,523256,537106,407079,467645,384543,367494,369214,703559,389043,557800,609290,616576,541097,497378,376051,410533,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,24455,389670,798270,946652,1216277,1473551,1638221,1707728,1851653,2204625,2314644,2310192,2304622,2316364,2128025,2208637,2304203,2324763,557800,2299030,null,0,0,0,41894,425029,1019786,1454251,1628666,2086926,2340640,2428218,2563858,2582486,3005421,2930300,3019104,3420018,3357369,3753215,3506827,3497815,2213853,3625683,null,null,"","","",0,0.19860651320347986,0.33518984804640034,0.27102356515382631,0.25650900247229869,0.25893233420492401,0.27288686935401268,0.25454522031611593,0.26103757021428964,-0.40691228667006862,0.2545899066983951,0.24038608046430773,0.24360220461316434,0.25117425413277017,0.25402615100856429,0.28848334968580169,0.24432439329347283,0.23993843673527152,null,null,null,"","","",0,0.50152342546038031,0.59720470765435096,0.60343915871469234,0.60425096367210962,0.62234406011521248,0.61682061316562986,0.60577056919930583,0.62980555085344037,0.90054079673616816,0.59335946611140333,0.65668190970207829,0.66739635335516767,0.6268043033691636,0.67597246534414301,0.61643337778411311,0.59740528973912888,0.63292455432891681]
[]
[null,null,null,null,null,null,null,"Total",81961639,56284660,182664323,182326521,727349413,1029429316,1078607777,1088047562,863565478,349919943,124342378,115181758,57209828,33719648,29142026,508745243,1104456007,1218838169,1199302176,1091525940,818141571,470714564,178098534,121508470,62289878,19683641,35121153,90396774,559199894,1349680790,1216457648,1059551850,849707879,460030499,123065685,85055863,35598514,27819234,89711972,307416260,1072385035,1119255873,1337701907,1229411731,885053358,419417457,242497526,97531138,112788713,47757909,47629206,353071800,1046211388,1273627051,1249284610,1150008790,939462394,624415897,54405325,98953023,41064272,24192846,30911260,168797159,977819826,1289243156,1256985239,1260659084,1137183474,623848265,181016147,133907296,80460838,33979018,58210263,302794540,1235698433,1280290677,1333146428,1138052447,801502457,614741629,23959990,93174623,69667377,31338019,74098298,212049320,1226394088,1356575538,1307972426,1286169542,1001732639,678711890,18038924,85165521,-18195202,78329183,45861598,171876722,1178611477,1260294786,1298950738,-192130631,2196285109,578594866,263604541,111740619,118311203,30870295,50371721,214726484,876532978,1271668597,1119367214,1141753048,1166157121,316683698,100969809,102066134,53074779,29931359,96775513,599212708,2600952959,-2722486681,2286770159,3208858852,2338801537,-966718744,-157731161,72247522,25211919,14453282,55875271,228795995,756009722,1343430249,1375087098,1363528611,1129099304,918333984,301028090,-28777686,14880110,28584788,43253747,362912804,1221328463,1256469118,1398708905,1600115250,1538411256,319337453,-169247151,-10496517,2351468,17133308,47351296,275531530,1160663538,1232212420,1396940656,1388380796,1143515630,595900476,14670880,-41496153,14333059,26025796,54832498,421721799,1064943808,1295436855,1368403640,1396952671,1146876270,751782023,83710662,31689351,63815566,35603237,162196937,699193474,1377099612,1319222479,1435367006,1448444888,1121750384,785597133,-124180557,41376892,16838005,49651382,107622544,751472632,1185373238,1337736735,1403946151,1372271455,1043476905,768764206,373658545,-54927832,317362596,-453015513,170333807,287595247,1182157586,1295855914,1406518053,1349797893,1159729058,652488315,306091396,166163267,65265756,30328433,59876057,450773561,1294123983,1101659188,1249212794,1214841947,798655734,369622853,-65027231,75322849,null,null,null,null,null,{"$f":"SUM(IH20:IH27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[1,1,{"$f":"C20+1","v":4},1,1,{"$f":"A33*10000+B33*1000+C33*100+D33*10+E33","v":11411},null,"Central - Residential",12585683,11532145,28363638,20447382,266501163,914770353,1300712856,1128716559,523044755,47365140,35980966,19528576,10947832,10337398,10207500,93130338,663321222,1703078472,1675523666,1168806271,411118135,65569316,51109348,38696415,17183440,10583482,10743102,15131880,105806574,1441576300,1879831712,994590111,546397216,105419104,69188197,21569977,11043651,9878231,14769151,44765921,458519902,964993806,2105073400,1837422467,507296203,181476811,81779117,32709237,23082694,14072526,13208779,70340909,416337210,1447228199,1692083050,1176831401,583536841,235959703,41463218,23803575,10143209,10377258,11649215,25357146,378114014,1650200475,1786138846,1816811909,1045101396,-8296188,53823992,34472783,14622069,9916011,13319313,37260357,585393951,1451834627,2026737185,856588520,311958006,229400328,22328542,28902145,15426178,12130820,14866948,29613345,535111175,1779736198,1851478485,1533998406,562202255,148323184,-22424337,27442009,-2496268,21783960,12316519,23187147,518642595,1514839655,1652401751,-149370229,1466165542,133636348,86312153,55812734,26026754,11101814,13313642,33127710,222610091,1083839742,2082600338,1269755242,598217687,26942949,49669080,22842068,12446064,12197566,22427032,129840385,2592358838,-2585223239,2137224458,5193943860,1945983117,-2196720291,-90836091,53120908,3803026,9746998,34164589,37434607,258223438,1595678919,1818873188,1645463845,684559651,340381558,-21481311,24976333,-10809954,-11400664,39071273,66372412,682135057,1584392119,2103751686,1551391485,559485806,177041144,185324034,9020037,8307941,9147818,15652120,40915544,649099335,1597891593,2066823187,1637483503,798130105,-72046885,-59481573,5803764,9475598,6887313,14063402,59989463,461842755,1575021452,1736496908,1757352133,749340583,69595460,-60832655,29086386,14604142,9405422,22859062,143084800,1077180433,1655969447,2094931003,1820963421,460873366,93684460,-112573433,17022549,12732939,13251332,26270884,165098687,753725961,1709958070,2092676273,1348984154,526728511,132146643,68477228,38195107,70729077,-72096682,88546179,-19001956,601931377,1534203804,2008149781,1591425127,930600677,132864290,77332172,55016136,31119286,8409143,13879781,53392705,746841877,1215011942,1429178348,1008604012,199384365,-25771259,4844324,25549808,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIFS($I33:$IZ33,$I$5:$IZ$5,JB$5,$I$4:$IZ$4,JB$4)","v":0},{"$f":"SUMIFS($I33:$IZ33,$I$5:$IZ$5,JC$5,$I$4:$IZ$4,JC$4)","v":0},3867244523,4958526544,4862395339,5414785876,4899679491,6298252626,4647118338,5727415344,4484036719,5034413009,6691928196,5744575603,5799021096,6100328388,5818211076,{"$f":"SUMIFS($I33:$IZ33,$I$5:$IZ$5,JS$5,$I$4:$IZ$4,JS$4)","v":6032737237},5678347008,6064379389,3852178667,{"$f":"SUMIFS($I33:$IZ33,$I$3:$IZ$3,JW$5,$I$4:$IZ$4,JW$4)","v":1215011942},{"$f":"SUMIFS($I33:$IZ33,$I$2:$IZ$2,JX$5,$I$4:$IZ$4,JX$4)","v":5745187527},null,{"$f":"SUMIFS($I33:$IZ33,$I$5:$IZ$5,JZ$5,$I$4:$IZ$4,JZ$4)","v":0},{"$f":"SUMIFS($I33:$IZ33,$I$5:$IZ$5,KA$5,$I$4:$IZ$4,KA$4)","v":0},442304693,943319369,355625756,834942021,838268614,515641429,941142716,760489322,849195188,405634108,534834411,687249238,1136753339,597398064,590107722,{"$f":"SUMIFS($I33:$IZ33,$I$5:$IZ$5,KQ$5,$I$4:$IZ$4,KQ$4)","v":1265267435},1209898781,935320593,858265665,{"$f":"SUMIFS($I33:$IZ33,$I$3:$IZ$3,KU$5,$I$4:$IZ$4,KU$4)","v":853642792},{"$f":"SUMIFS($I33:$IZ33,$I$2:$IZ$2,KV$5,$I$4:$IZ$4,KV$4)","v":1118855390},null,null,{"$f":"IFERROR(SUMIFS($I33:$IZ33,$I$5:$IZ$5,KY$5,$I$4:$IZ$4,KY$4,$I$1:$IZ$1,1)/SUMIFS($I33:$IZ33,$I$5:$IZ$5,KY$5,$I$4:$IZ$4,KY$4),\"\")","v":""},"",0.23654318922930956,0.34346462742259348,0.29647451502708838,0.17821458282905517,0.29537201395690232,0.26200925446968565,0.31241610852217555,0.31073985229034229,0.33782944920616742,0.21528621908103765,-0.38631963214209003,0.27777141938330235,0.27321716765142806,0.26193534042252942,{"$f":"IFERROR(SUMIFS($I33:$IZ33,$I$5:$IZ$5,LO$5,$I$4:$IZ$4,LO$4,$I$1:$IZ$1,1)/SUMIFS($I33:$IZ33,$I$5:$IZ$5,LO$5,$I$4:$IZ$4,LO$4),\"\")","v":0.27070545076938352},0.27449719454770943,0.30113659267228776,0.25298611870867566,0.3154090313641208,null,null,null,{"$f":"IFERROR(SUMIFS($I33:$IZ33,$I$5:$IZ$5,LW$5,$I$4:$IZ$4,LW$4,$I$1:$IZ$1,1)/SUMIFS($I33:$IZ33,$I$5:$IZ$5,LW$5,$I$4:$IZ$4,LW$4),\"\")","v":""},"",0.7674121852466983,0.83528899744239216,0.4483603206737366,0.64552608737367645,0.64065635886971195,0.84485228978759963,0.70181885251928144,0.79836553707719249,0.67526754873698125,0.75481820922218901,5.1778079870032894,0.4996333775491214,0.67329305113217708,1.2104538022071663,{"$f":"IFERROR(SUMIFS($I33:$IZ33,$I$5:$IZ$5,MM$5,$I$4:$IZ$4,MM$4,$I$1:$IZ$1,1)/SUMIFS($I33:$IZ33,$I$5:$IZ$5,MM$5,$I$4:$IZ$4,MM$4),\"\")","v":0.93586053937453817},1.00147512213495,0.80261243192375775,0.71644738714739276,0.99461370390483927]
[1,1,4,2,1,11421,null,"West - Residential",3965376,2252809,8278190,7187269,79190094,255990344,352749504,286918393,149095956,37540525,25006968,9785989,2987564,1654430,1206068,27464587,190196437,453531383,407235573,269404478,110527211,36063324,15358111,7416570,2852535,1263970,1747249,3768253,35991851,405518131,509135694,223728251,150681054,66242555,41178369,7582307,2050681,1618498,3663964,13282405,136621585,263322444,557869277,476518227,133021407,80327684,40881496,11889135,8330852,2672741,2321216,20591586,122122505,389007358,443035518,338009255,202115245,125399814,35681632,7210589,2872380,1982358,2272878,8783519,121886900,476049000,478134186,467962509,282106013,18712303,29037785,15471535,5999275,1845982,2990051,16423098,183460011,404304380,556069602,218320155,96239846,93912441,19351532,9093293,4976344,2334517,4182879,10988168,166515713,492874801,528865944,360745795,178963109,85910820,6887806,8774934,-1847997,4735243,2407748,7996865,159365700,429867192,437872259,-73929606,470460171,83351500,43949264,22300046,10437179,2438711,2919587,11476094,80577764,338029304,620383116,371447338,199549269,18207485,17268141,7918712,3886942,2835349,6202074,44500941,788029734,-771450291,654440578,1357064900,707458471,-702427250,-33611903,14726412,-2022970,3474154,6694503,15988010,82976708,490950663,524694793,479120381,216177456,170663406,26070803,20396034,-3683278,-348318,6848217,25396316,204635748,477154425,576725128,401922236,124656344,137798723,82819463,2503081,2051018,2024031,3299526,13672329,196109188,471622928,574636185,469826920,246574544,15115837,-4810441,5817375,3781430,2088391,3690945,21552682,146786007,493755610,514243207,502795157,225438786,67235176,-431587,21291937,7640991,2923006,8363622,49222504,320407436,502301578,604860651,518244397,166494895,102830233,-11873285,10322431,5657419,4079254,7277761,55181259,229743421,501360769,584704417,414874996,200985423,126747478,49879465,20687792,23411498,-28533723,25806238,-2767342,198485814,468818639,563770557,411348911,271508304,65005023,40663092,26754072,20428236,1324441,4318746,23280122,244093975,386350555,441079986,330506196,90013407,3453680,4024023,10923356,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1044754197,1240698645,1289063130,1430731355,1372167376,1704251708,1274933983,1561449649,1264270016,1529409027,1947513658,1710943293,1580458133,1762660577,1736232760,1791901521,1701925605,1715446411,1247950144,386350555,1632978327,null,0,0,173207220,282347091,160627089,290335448,324330935,201019658,333075683,290571181,322258369,151243673,124142299,324240648,455969952,233278863,265994981,489836938,499253849,348824672,311846579,293445520,425867707,null,null,"","",0.24502447057410576,0.36554515863116782,0.31458360848471401,0.18404744054833411,0.28349847460591426,0.27933021734134594,0.31711789425256853,0.31565206173356408,0.34001217031156739,0.22101955594119818,-0.39612060630796359,0.28694736114787178,0.30190893073154251,0.26756309986956722,0.28438330469009238,0.28031762466482107,0.2945844210387798,0.27329250042075492,0.3095881328733594,null,null,null,"","",0.58238760485850416,0.79161108127018032,0.28403588886554498,0.54157056633332623,0.48111013523887258,0.6854953210595951,0.63264425400878033,0.65043484474119273,0.53577370088408782,0.71308328382106934,6.8103704121026469,0.33034231106027151,0.51066673139022989,0.93088627579602012,0.6688075629517235,0.79323858381623313,0.60478074351310607,0.62037608681532708,0.94099323116191691]
[null,null,null,null,null,null,null,"Total",102595043,88206907,215826644,120907976,375222177,1317951398,1807626174,1572057458,806832908,189188963,148795014,118103508,97322317,86290646,95377837,229163678,997294536,2326344576,2253107787,1594935762,651408907,211598357,156482447,136061071,105838631,83556522,95374081,105152327,256579217,2013920226,2573570989,1370488401,835531864,282839417,205547697,118484740,96455084,85616275,109224165,159076994,737484976,1384875187,2865468348,2499904509,785133123,378223946,227924737,137688947,123295782,94059568,103490300,195114193,681530677,2015086519,2328916116,1685922305,939755284,488395476,174691264,127191988,95463750,86272701,102139107,134261596,642116333,2319741895,2432167451,2473740001,1543963544,131018864,189936897,149249653,112596010,90020445,111416394,158201946,929542975,2040126551,2805008171,1242565031,549464747,452484772,140016180,137401487,116188546,95245230,116973312,145580887,861493377,2473808468,2519235310,2165711209,911329687,365072805,85363196,136130538,26102543,172957758,109876568,132241112,840037060,2138983967,2298793407,-255417482,2296105486,346844019,248002273,182771322,137538748,96373744,114658411,152620142,445096026,1605377565,2926333194,1828975120,981556729,161596790,177349939,134434710,117431810,100467430,135045424,298295051,3788211859,-3773760522,3173106870,7050477984,3064291489,-3029887262,-25739534,173392469,101649689,99401033,143831322,164506923,481576133,2303374520,2577935892,2350794554,1081214860,672491253,126426459,153049964,91147537,76293325,150336160,211055455,1064863220,2281730960,2923383100,2129978609,779098927,493880821,487170430,124495524,112450316,101552324,122443810,173068738,1018352715,2290965808,2886131602,2336634058,1185003659,109760980,68086947,117821364,126274288,106872110,125739442,207295285,773937168,2297998461,2485123535,2502777279,1163785708,291170288,59984958,169375462,131352317,115250705,149677457,322887089,1577084459,2356563364,2931487563,2557227097,778033544,322813945,-32227458,128476568,121948551,114814209,143557156,355846173,1160733937,2437275929,2916307737,1981991061,888030583,407941442,244091742,181179443,391677957,-305765799,264445795,176973580,977780535,2227024229,2821905654,2233282583,1403535081,359000439,256265177,212736378,168473808,113029497,131519768,281545052,1107236429,1808756952,2096979789,1559028175,455909443,119558739,130712191,157912068,null,null,null,null,null,{"$f":"SUM(IH33:IH40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A46","v":1},1,5,1,2,11512,null,"New Central - Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",12767," -",77693," -",63302," -",91241,56089,124019,34710,59593,35654,19015,31115,46271,34066,28223,53374,162475,59533,105482,37495,115459,41442,-86894," -",121916,120316,38993,76435,181814,87813,145116,38052,109588,47220,49180,42698,47360,45749,117110,83329,250962,71999,85054,50321,97621,30334,77311,41505,63444,52452,101509,122909,133973,113918,92078,73135,108905,54427,52355,48486,50459,59665,84445,104848,97136,-116746,285133,70843,55926,54358,48850,47828,62188,59814,75501,100190,68569,106762,-422,63018,75489,57622,30939,49692,25567,63390,210520,-198160,243794,114743,440026,-159817,37990,53188,55636,18600,55692,54501,20239,118297,106712,141764,187291,87833,5703,57904,52323,74109,52586,68074,72605,258702,405346,151375,34484,226990,53539,65147,53153,48291,53552,51404,67011,463292,128179,397994,-281823,112246,65639,53150,40051,37695,53973,36357,64819,164701,126596,194173,65734,81204,55081,63190,53530,42578,58651,-36407,72696,85823,170404,79788,66598,96593,53154,54387,80855,46953,54994,62782,67099,124744,116519,99591,43187,41773,51928,276052,-41062,-167700,188191,2350,51747,63657,168705,218317,45180,316785,72872,53410,32675,57308,53289,144481,-44799,133005,138223,197409,61050,94847,54943,53767,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,271349,380864,491178,491344,462878,370371,275099,600403,554064,849907,707642,551204,402613,384041,495859,529687,133005,565207,null,0,0,0,0,0,283719,353086,389191,480373,572688,476537,490310,311469,356108,665373,504446,432370,395182,682436,476593,446511,242954,686021,null,null,"","","","","",0,0.14013926230885565,0.15561568311284299,0.1695940115275652,0.26553217046392352,0.28308911874849813,0.36419616210891353,-0.33004498645076724,0.21350782581073666,0.30438859781128996,0.6546982796385743,0.29880225832903973,0.21316499963985266,0.32481948541952554,0.12837722013717609,0.25110112198335999,null,null,null,"","","","","",0.54195171983547097,0.44943724758274189,0.49932038510654153,0.62888005778842693,0.58709279747436649,0.61990989157190313,0.59998980236992927,1.2203718508101931,0.57473575432172264,0.48047786730149855,0.54200251364863627,0.53864745472627606,0.48344307179982893,0.45818655522276081,7.0345137255477946E-2,0.54411649433048681]
[2,1,5,2,2,21522,null,"New West - Non-Residential"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -"," -",601," -",1053518,7932625," -",384941,104232,221516,293991,722038,875288,2896929,2628213,2503480,1335089,2734702,324277,-1722609,2789163,564997,2359738,1970488,3996526,5826658,3181168,3545915,1390735,3455793,2079002,2344695,849540,1266914,1356285,3977455,3880786,5085375,2666084,3494559,6520572,2842575,2271433,1157321,2026076,1617083,3725850,3222124,4968061,4247379,5127361,4291023,3604364,3453874,3416913,2365755,2053363,1867960,3113522,5034656,5573840,6623779,5975129,4447193,4987428,2805168,3052442,2609632,2552190,1847206,2917005,4812172,6611535,3840139,8498353,5154821,4364962,3334206,2858183,850659,3374422,1668092,2828879,4634768,6752984,6177379,-2254470,12500250,4309798,3827355,3041673,3322516,3281972,2145512,3275074,4951245,6192014,6331176,5876804,3646412,3382970,3101277,2674196,2139558,2223889,1891446,3795996,14728706,-12076241,11233237,12013793,18320841,-6951732,3426570,2193573,2672207,1358291,2967694,2147079,5920605,5293822,9508727,6183531,7750893,3049596,6665985,2557670,2772372,2874136,3114003,2166425,6667572,5172847,8765227,4793479,4342781,4598569,8816665,2095534,2639989,1967707,2428791,3091151,5910734,6559843,7788871,6285935,7034571,3999221,4806676,3225703,3309601,2089710,2463933,4409116,5973039,7309985,8128962,7462972,6547207,5295546,4502521,2924905,4021067,2455588,2941986,3609917,4220197,5737119,5345534,5806955,2883381,3844765,503472,2959602,3092339,2006929,2835248,3682505,5866709,5945840,7271070,6021282,4755692,6818126,3922832,3704358,8287377,-6163256,4406002,4484973,5514750,5417030,8760247,7106438,6163234,4120156,5540000,3074828,4538711,1673825,3095408,5562923,4504742,5828151,8019726,5302231,6620872,3789428,4869035,2814804,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,601,8903910,16550267,15126804,18633824,22619941,24104848,23176143,22046406,29491630,28736973,23074334,27669220,29449126,19772989,23993884,27446949,25770980,5828151,27858070,null,0,0,0,8986143,6120786,12887307,21429469,22223605,25280294,25295556,24535646,26134762,23448006,27339127,33105276,28069972,30968371,24556594,31929046,29264830,30848876,19375609,32110593,null,null,"","","",0,9.8303778901628613E-2,0.24147803778633903,0.25655029310884175,0.26661521542760092,0.2464126674777799,0.27428237672355371,0.29137652455803364,0.28086274016726354,-0.40948028304980089,0.18421640998862338,0.22418185504292346,0.23708087904176553,0.24822417480233538,0.29014930418461266,0.24780648268533764,0.19736364868823852,0.22615170241876714,null,null,null,"","","",0,0.28210723263319448,0.46260844100322901,0.45707567462357562,0.52864753490714045,0.57100823273653389,0.58264008903382081,0.54438428073179734,0.64956853251619429,1.0567890079864359,0.55107377788617762,0.5314714186342987,0.57137114351236262,0.58916237473388577,0.70240828186514792,0.54758072007538217,0.56483656320573195,0.62808152232191539]
[null,null,null,null,null,null,null,"Total Volume","2005-01-01","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30","2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31","2011-11-30","2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31"]
[null,null,null,null,null,null,null,"West - Non-Residential",{"$f":"SUM(I12,I25,I38,I51)","v":85643965},59533285,167202261,127457215,56992415,186838543,179600045,173585002,156574591,135492175,30708327,95846669,78653040,64367615,71457312,119888243,172684052,225675985,213604294,186896363,144252969,127829795,91524358,104391409,77456930,69818581,73480523,82546654,125333176,229070595,226272492,174691105,150934730,132356291,98678218,89062791,71631586,72748378,86052443,105531751,163526809,186966218,233532960,223757839,144340437,140233316,109771140,97391858,85496369,79007040,78704129,110111603,159893445,201134803,209863350,182045410,161220466,146176506,97389261,91716937,81961916,61871058,76628253,100021822,{"$f":"SUM(BU12,BU25,BU38,BU51)","v":150032225},223283468,217088750,218467694,184787068,135499890,105450212,122665299,87579973,69761044,84168294,115080376,171673856,203570917,232048885,175321456,-80254282,139422439,90947485,92240144,93754429,66838997,89032536,99343964,160768700,203899555,124621825,283208973,192032318,114265638,117730684,93410607,32535448,114405020,83733571,93223804,163742758,199587563,203190739,-27349749,338673337,127908505,108842351,101326858,88612913,65728281,80039264,98067924,141966329,184884869,197579682,175489472,170848072,114841919,99395959,94326881,83494184,67948382,88289689,118696807,407996659,-412415350,353335742,491923860,{"$f":"SUM(EG12,EG25,EG38,EG51)","v":340731319},-100305919,88188893,91606128,87906233,65915864,89923732,97595612,136384962,204758907,210572768,202686377,181296103,150464755,114741362,102221676,93295943,79006919,103562575,95660324,185314979,193757834,217265009,151257514,101141932,191603024,168179093,90795620,85469091,66989072,81794994,101438711,163978336,195946487,215371323,202454312,171661254,128732135,111192094,91932910,97829122,67971798,87156030,117312738,158320490,205996504,212465947,219639220,171142724,148468824,116277071,107964641,95936319,79222200,103923025,67737706,157755712,154950839,192512135,176027066,122908880,112441543,75411373,82426582,{"$f":"SUM(GS12,GS25,GS38,GS51)","v":83543394},66194347,92751129,113624720,161343670,182774602,194984197,166430209,132388785,135477789,110831718,97550835,233336587,-183019961,135376911,139626549,154212352,179641882,203553613,186664303,170283819,137894485,115384018,106728014,89354167,69973490,90699195,177756630,94577278,174657606,189824313,176941639,146336468,118608045,106663906,97453723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Block 4",0.15051032312705662,0.10816198459129149,0.12134397047071586,-3.3713160556639296E-2,8.8866810171859781E-2,9.3890618159897868E-2,8.4254806924217732E-2,8.3225445046617552E-2,9.8635797976079145E-2,0.13153150464651781,0.10503084503240885,0.15210872939512299,0.1403699458110676,0.14707445198629604,0.17974817245064428,0.10363931215546532,8.5497492359476984E-2,9.0563628883205766E-2,9.0368032739551074E-2,8.8294113553105943E-2,0.11730969261960526,0.12229901606524922,0.14470897517387124,0.16459556186430924,0.16189772692256207,0.18019620491214636,0.1791201857855966,0.15660253140578484,0.10907773572375605,9.0366481754332373E-2,8.5056571200712472E-2,0.12786475685628884,0.10000370024078144,0.12128747951473487,0.15848379754287245,0.17230639799573147,0.15712443045130789,0.19921146276431798,0.1581733610865643,0.13514065412051404,9.6014882457862286E-2,0.10245408902916764,0.10678133011541727,8.7251513477946283E-2,9.552136401057193E-2,0.14046913735454439,0.14482494377498864,0.17213959724919725,0.16680455747366682,0.17564889965008942,9.1104963620061929E-2,0.1238540729692835,9.5859115454205251E-2,8.7779795999680305E-2,8.6697038075889341E-2,8.7409296096892991E-2,9.5534225190239061E-2,0.11627797874910129,0.17615727765406305,0.17101500751010518,0.19644743306604781,0.19777488755407835,0.19136589488681802,0.14684975250347873,9.6087352541295315E-2,8.8822845574191747E-2,8.6258555112178795E-2,8.5583666821271581E-2,9.8484343191382426E-2,0.13234498755194185,0.15820442863026432,0.17797101554326858,0.17243269521891216,0.17976589618505517,0.17789833056092413,0.14020894621344873,9.0845657245884073E-2,9.8530369798275896E-2,8.4889593375484518E-2,9.6326786018748445E-2,5.9190844946097845E-2,0.12532055636976713,0.2167480918555135,0.20198028283056851,9.0579641308282235E-2,0.17360834770417521,0.18382202206382842,0.15388066862391755,9.0965344038580448E-2,7.9889937476426698E-2,0.13453246166292201,3.0981856007239853E-2,0.10814624909345497,0.10571793238706323,0.20999757026117818,0.19066259028910271,0.21096066903247512,0.16498013791759789,0.1920673192295424,4.2414234062205514E-2,0.10221692445141028,9.6519591809271374E-2,8.0789369841154174E-2,9.40361235917508E-2,0.11556387220926376,0.12197556835532192,0.14710840073594666,0.17768906733627218,0.17148927915510531,9.0239544372473321E-2,0.18555790955439672,0.1415701820756706,0.10266514643575252,9.0432051896274887E-2,8.5681536579016879E-2,9.4446137154295146E-2,8.6059518598564533E-2,0.14316097750870344,0.17936934049690501,0.19356913061176767,0.18516946790462643,0.1869856326124186,0.17560129691397172,0.10664158735124886,9.4339862698464311E-2,8.2582977407601746E-2,8.3654694102617874E-2,8.4743516321847082E-2,8.909676433501261E-2,0.15617072626438233,0.2558922410507759,0.16599172113485366,0.22121466410085336,0.19127858525504438,0.18764478164692555,0.13155876326316324,0.10480300984966302,8.2479513712057251E-2,7.7063670406637391E-2,8.165252816628249E-2,9.8873830472626073E-2,0.1006059738453178,0.14222914005451734,0.20137417745378353,0.22682127391628523,-8.7277634134073898E-2,0.20422743820695002,0.14126625303003915,8.8512642661882746E-2,8.4742470403848857E-2,7.8053327269157841E-2,6.8765977175823612E-2,6.1620911895044136E-2,0.16087800534382335,0.23572478340402456,0.19493870926444581,0.21589804279561844,0.1985446664043545,0.16457308874128909,0.12702390265578711,8.6403882829129169E-2,8.0819314188824765E-2,7.5225578139315477E-2,7.9650227601547857E-2,7.872455103728887E-2,0.12632883409427598,0.18018603070154604,0.20059825715540833,0.21939593849105771,0.18918763834805913,0.16174309951045426,0.11306116011129826,9.2550993374549806E-2,8.3626342686078756E-2,7.6451786087373755E-2,8.5766677794421362E-2,8.8681288830674387E-2,0.11313214267724662,0.13705553328955916,0.16569142452934796,0.16258765817962625,0.17725775864962159,0.13139242807035234,8.0040825020979783E-2,6.803867918869512E-2,6.449564554424092E-2,6.7476395697072367E-2,6.5621915186556176E-2,7.8676694253516324E-2,8.3268113293094859E-2,0.15571659671624138,0.12788597066978419,0.1828270106720285,0.1503234039304025,0.14876020206171095,9.4978603248205409E-2,8.4364631435330378E-2,6.9471830646319455E-2,6.9700732426650036E-2,7.3155056356450629E-2,8.170407854745769E-2,9.0754941501456826E-2,0.10861335691713996,0.15539972656971923,0.16094820659504855,0.13333655932465976,0.77586327957029533,0.127289257160214,3.5342517647133573E-2,6.6164147520641647E-2,-3.5594891480800839,8.3274208028959573E-2,8.9732147046330327E-2,0.10498766000398041,0.12195233759973223,0.12306860122207752,0.19956476325878392,0.17947140678023513,0.16152660781060238,0.11454762084725914,5.7522236678107179E-2,8.1829388525385224E-2,8.0275895576351078E-2,8.8287129645470114E-2,0.11883379887588094,6.3086504004346108E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,null,4,null,null,null,null,"Block 3",16551059,{"$f":"SUMIFS(J$7:J$53,$A$7:$A$53,$A80,$C$7:$C$53,$C80)","v":13784954},36641828,27634651,345691257,1170760697,1653462360,1415634952,672140711,84905665,60987934,29314565,13935396,11991828,11413568,120594925,853517659,2156609855,2082759239,1438993046,522850155,101635432,66983050,46112985,20065805,11847071,12493433,18900133,142085759,1848396306,2396792516,1220059598,703296160,171657660,113301728,29176683,13231681,11503821,18629610,58209385,598865471,1233043848,2685959031,2327013668,652535470,263155729,126420080,45560522,32351191,16918791,15936209,91448843,545076533,1852339936,2161223505,1529226213,802985996,364594455,82966587,31500688,12521888,12661534,14693303,35344675,507773448,2152148368,2262439893,2304074944,1392251150,10972812,89832190,50766754,21118527,12318964,16608215,54486417,783980892,1876993961,2626646403,1090363869,422705287,326929516,47411071,38557007,20928956,14952667,19639468,41438479,715164467,2304723008,2426804398,1919464165,765626038,238654045,-12685009,36988215,-4123808,27069103,15165683,31993523,692958917,1975236480,2130893559,-243492087,1994100517,219808026,137400637,78904845,37812116,14047308,16756002,45528152,311361098,1449074453,2761615015,1672864426,819764316,45489409,70491946,31519399,16566776,15667341,29109257,178813854,3450699793,-3421319016,2861283645,6623596194,2768319409,-2974792633,-127276951,69162972,1830496,13615878,41396343,55419286,349698965,2131835987,2393591185,2168997382,924199596,524990769,8503464,47400191,-14411822,-11873528,46152959,94265103,906946929,2107483509,2735425941,1995241302,703868960,322338726,277569054,12093679,10762821,11499029,19487676,56374401,864834128,2116047649,2697613312,2155348136,1070755767,-51915910,-63656960,12322054,13702052,9256973,18386602,84042055,623585680,2118881684,2303399612,2313461881,1001891632,146236040,-60218719,52768774,23028699,12807363,32459815,197733677,1431851035,2212165296,2763570574,2395585409,647851186,209570943,-122656285,28916907,19944957,18233684,34706309,226351040,1008040499,2265480298,2740905084,1812177513,750943523,277437726,125517545,62126326,97276759,-103389239,116584191,-20745955,824468703,2054788302,2636436879,2047436209,1237475298,207223429,124399272,83864420,53564923,10164621,18510680,80154781,1019360009,1643305873,1920169045,1378216190,300310409,-18295244,9878944,37673755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23834710954484939,0.34777229877113891,0.29964869055059984,0.1787395159102125,0.2919012644262014,0.2653397969457415,0.31196353335003613,0.31075122508719327,0.33725878156503353,0.21617270844136161,-0.38738285915650766,0.27981902572264311,0.27943224619882828,0.26319770351433003,0.27384100391187122,0.27585954855754558,0.29929035962143763,0.25761698706736103,0.31348824827133298,0.28401922948590969,null,8,null,null,0.71534561671432673,0.82487838744227571,0.39534364551386725,0.61681453603497582,0.59428823722396185,0.79365825348629648,0.68273072991369788,0.75540709903975189,0.63632263217846474,0.74258402053886297,5.6096279757765144,0.44297701440086146,0.62524735666832465,1.1200999727768954,0.84366700472107725,0.93613564051796061,0.73759162966348779,0.68752885860086899,0.97584050061502714,0.83615272682368436]
[2,null,{"$f":"C78","v":2},null,null,null,null,{"$f":"H78","v":"Block 1"},{"$f":"SUMIFS(I$7:I$53,$A$7:$A$53,$A84,$C$7:$C$53,$C84)","v":24081278},{"$f":"SUMIFS(J$7:J$53,$A$7:$A$53,$A84,$C$7:$C$53,$C84)","v":21808202},54941568,29312172,4996688,34301360,34512619,36549307,34300479,31321978,24947235,24321952,23986321,20594132,22323335,34696762,36102869,35297250,37078211,36128589,33767020,32447996,26208335,25395077,23241987,18885827,23334458,25408943,33805098,35043526,36975757,35827494,33531034,32259597,25464596,23844964,23165371,20001954,26857441,30115255,35774440,34223099,36906366,36018550,34293929,31919690,28441761,24837492,24192821,21061772,24282575,30988750,35669620,34901727,36241781,35509969,34130679,33350757,25482599,25613327,22799495,18350968,23425582,28505414,35424319,{"$f":"SUMIFS(BV$7:BV$53,$A$7:$A$53,$A84,$C$7:$C$53,$C84)","v":34705377},36293805,36310209,34935135,33766844,28391598,26412717,24383069,20742818,25996904,30117900,35788450,34996980,36749331,35804613,33251302,33273299,25740716,{"$f":"SUMIFS(CN$7:CN$53,$A$7:$A$53,$A84,$C$7:$C$53,$C84)","v":25533684},24053883,21086963,26758616,28864062,36497966,34714321,41224303,31103113,35577100,33334321,27085361,25562576,5938753,39170649,25362596,28285973,36584776,34649216,36473763,-4987841,74755677,33767104,29491742,27033344,25702293,21745329,26189574,29314469,35382592,34081161,30076457,33082531,40713530,32126758,26830282,26601446,25649572,22051721,28026760,32976416,76971767,-85865115,69446202,91993708,66987347,-5144469,27359653,27706745,25142470,21775748,26967649,30060374,34106555,35931870,38177592,38257432,36460428,36825450,32702445,28669287,25830925,23234977,27146787,{"$f":"SUMIFS(EZ$7:EZ$53,$A$7:$A$53,$A84,$C$7:$C$53,$C84)","v":33002431},36626693,36178607,38673200,42330548,34189102,44556824,21727888,27937349,25598689,22623210,27072362,31468572,36142020,36053953,38449124,38157290,24385638,42801610,35592198,27765505,25521362,23552966,28063688,33303008,36348833,35909887,38296589,37854329,36356783,36773227,31648391,29097093,28307375,24720498,32417963,32282883,35369598,31897799,35779443,34173398,35071126,33420133,27286265,29903709,24899721,23479963,30493444,32817109,35536922,35638050,37223654,37144685,33239528,35486419,32825299,29476870,84955452,-71176771,56292684,37338201,35927776,35808093,38272364,{"$f":"SUMIFS(HL$7:HL$53,$A$7:$A$53,$A84,$C$7:$C$53,$C84)","v":36928522},35959180,37324794,33261199,34712315,26675743,23349395,29476311,54489913,15365149,33628140,37161562,38280998,35268659,35546769,30584617,31015851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24559956549932618,0.24809857689268802,0.24787147114620411,0.2419586300369288,0.24790948066627611,0.24398391963427823,0.24855416703426264,0.24340628300033046,0.24592955899928609,0.24704785872365173,-0.60229955719941408,0.24143329005140601,0.23900547512071579,0.26307919738338964,0.24195169510503028,0.23296368380174121,0.24878929009892828,0.24364524427362527,0.23297969613402536,{"$f":"AVERAGE(LO84:LS84)","v":0.24006592188267009},null,{"$f":"LV78","v":6},null,null,0.62642764494106973,0.62097146142392656,0.60450449166228959,0.6146821429242707,0.61726870488672247,0.59198263885582647,0.61842718309368439,0.61485032046675725,0.59983063261165093,0.61785949444551669,0.78810561194311513,0.58435051367496849,0.60751253643436576,0.57376721547330101,0.60083794114007494,0.62820281091309338,0.60088855839947297,0.57649553473124227,0.60589955411144503,{"$f":"AVERAGE(MM84:MQ84)","v":0.60246487985906572}]
[2,null,{"$f":"C79","v":3},null,null,null,null,{"$f":"H79","v":"Block 2"},{"$f":"SUMIFS(I$7:I$53,$A$7:$A$53,$A85,$C$7:$C$53,$C85)","v":14252360},12592818,31280891,17451794,8158270,28119112,28359399,29343146,25666670,19325386,14753765,14863447,14289366,12212231,13791092,21968975,28780231,29931051,30383213,28762698,24672436,20757002,15332664,15420580,14460413,11455833,14205734,15137498,22510457,30746805,30768692,27585557,24858535,20914288,15326871,14939278,14480743,12228596,16026661,18766200,28044678,27662781,31174463,29820388,25270148,20359324,17888107,15529805,15156215,12815333,14853673,19500690,27297976,29099371,29651320,27935456,25969192,22819828,15198207,16071565,14110716,11483974,14608137,17247080,26612454,29185094,29480843,29348751,27652788,22644197,17349148,16575760,15275514,12926314,15898196,18969714,28363145,28656194,30339675,27688897,23763859,22959244,{"$f":"SUMIFS(CM$7:CM$53,$A$7:$A$53,$A85,$C$7:$C$53,$C85)","v":15245499},16245620,15256696,13566802,16542274,18413183,28703980,29113137,34137299,24627583,26969058,23357857,15895216,16489403,4548926,24777496,15929345,17679873,28221991,28435592,29486725,-3885718,56492814,23501589,18769893,17436966,16954902,14105253,16823419,18676212,26076929,27963607,26025659,26663134,30220972,20889477,17352233,17462364,17092653,14290301,18199435,22755690,62038465,-66854415,54816313,75336959,53028790,-9309590,16296388,17587633,16729815,14186791,17456678,19464570,25256282,30392199,31194060,31100297,28168428,26885388,20778243,17625696,17249355,14965796,17657225,21821968,30405233,29825367,31712024,37628348,26856142,20143654,18569439,18289769,17212453,15060368,17639676,20902409,29926566,30009679,31541568,31119362,18669711,29597624,22192922,16994326,17830914,16063134,17964835,22910909,29488867,30695289,31300784,31124320,28203950,25267497,19368410,18349166,18612690,17038903,20681723,24772639,30217626,25728613,29023328,27727844,25659141,22124925,14627170,17540725,17086804,16208336,19216841,25526483,29828120,29508127,29989861,29375737,24438146,24378179,20984426,18397679,54024996,-41502803,28038790,34802266,28362730,28699517,30963979,29906797,28122626,26770397,22687289,23020137,18193552,16249969,19418800,36528773,16274016,26878000,29404255,30268083,26494852,24559407,19576095,21077785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25221574990536899,0.26313151125423978,0.26980445673597508,0.24280979581977286,0.25830441112071928,0.25231893190096066,0.25945270029391493,0.25349480161345334,0.25726719457019104,0.25221210914375364,-0.57470787662368861,0.25147658784183863,0.23666816241220839,0.26953110068302299,0.25300189756642655,0.23792184693974119,0.26041514220517992,0.24385083863881393,0.23776332279153142,{"$f":"AVERAGE(LO85:LS85)","v":0.24659060962833862},null,{"$f":"LV79","v":7},null,null,0.63111948967917098,0.63865680558245697,0.603099733593634,0.62478584727200892,0.62362892217624644,0.59774930455464359,0.62675382888039111,0.62393441432252128,0.60422880745777185,0.62448579129506987,0.84539616067155299,0.58777686910406801,0.64172226171843916,0.59425260772449617,0.62339352125914049,0.67217727427852991,0.6284947412779216,0.58867049304645536,0.62058473817393123,{"$f":"AVERAGE(MM85:MQ85)","v":0.62666415360719574}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Rate Change","Central_R",0,0.1,6.9619999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Peak","Central_R",0.2,1.4,2.0139999999999998,212468.42841599998,216819.04301999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"OffPeak","Central_R",1.4,100000,0.69159999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14860985,2072940,29711620,254629121,1130736972,1202202741,1365399088,1357261434,1124845919,566302852,-7522042,-58490479,-3497855,9962662,36867663,398810890,1035454941,1264741566,1337102856,1365828351,1118672320,726514526,64342251.99999997,13340185,45202876,18564334,141515214,674420835,1346881986,1293493866,1406343678,1420717044,1096091243,763472208,-138807727,23836167,-248799,33443046,88405703,725946149,1155545118,1308228608,1373956290,1342895718,1019038759,744386027,352674119,-73325511,19759558,91239097,-47864727,321002762,1039298961,2815479742,-195497177.99999988,1319891096,1131606432,625717918,283404107,143143130,"R_B2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Peak","West_R",0.1,0.2,6.3822999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17212453,15060368,17639676,20902409,29926566,30009679,31541568,31119362,18669711,29597624,22192922,16994326,17830914,16063134,17964835,22910909,29488867,30695289,31300784,31124320,28203950,25267497,19368410,18349166,18612690,17038903,20681723,24772639,30217626,25728613,29023328,27727844,25659141,22124925,14627170,17540725,17086804,16208336,19216841,25526483,29828120,29508127,29989861,29375737,24438146,24378179,20984426,18397679,19418511,27494459,-7616128,32676511,31901176,65052141,-5537195,29906797,28122626,26770397,22687289,23020137,"C_B2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"OffPeak","West_R",0.2,1.4,1.9164000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"Rate Change","Central_B",1.4,100000,1.0854999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3144514577,3103876843,4426525137,8427770909,15232904666,20781161465,23384309035,21672518299,14781760329,10377239391,5619197227,4412553892]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"OffPeak","Central_B",0.1,0.2,5.2031000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1437790305,1283763610,1469047435,1699745281,2222954178,2572032707,2762146863,2731500042,2087993566,2017954122,1636680361,1557550897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"Rate Change","West_B",0,0.1,5.2893999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",2.2188994048324848E-2,2.1774321399584743E-2,2.9418251469421043E-2,4.2568572877756096E-2,4.8495091920919546E-2,5.1022596718722016E-2,5.3835622868380076E-2,5.4783373973286968E-2,5.0870138986835407E-2,5.1296196178164014E-2,4.0033717000189942E-2,3.1941503507338591E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"Peak","West_B",1.4,100000,0.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",3.013006551649767E-3,2.7416118266343553E-3,3.2157486484000659E-3,4.0083394183300786E-3,5.0879666146779893E-3,4.9380689567172613E-3,5.1899447972259252E-3,5.0831148225750702E-3,4.1300860258350154E-3,4.3173702863686519E-3,3.2868692951787144E-3,3.0359645712097695E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"Rate Change","NCentral_R",0,0.1,10.394399999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",2.3230008495464683E-2,2.2929798436665382E-2,3.2700823615198646E-2,6.2259908491402144E-2,0.1125326329825386,0.15352021609584457,0.17275089182823067,0.16010508836126913,0.10919981752738203,7.6661549281919816E-2,4.1511653428376392E-2,3.2597611455707921E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"Peak","NCentral_R",0.1,0.2,9.7886000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"Peak","NCentral_R",0.2,1.4,7.4457000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential OP CY",5.7439739701066438E-2,5.6697424534180453E-2,8.0857774840427291E-2,0.15394712138209307,0.27825410170016213,null,null,null,null,0.18955737518105745,0.102643895629756,8.0602567031257108E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"OffPeak","NCentral_R",1.4,100000,4.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,"Peak","NWest_R",0,0.1,10.957000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,"OffPeak","NWest_R",0.2,1.4,6.2460000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,"Rate Change","NCentral_B",1.4,100000,5.1418999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"OffPeak","NCentral_B",0.1,0.2,8.6351999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,"Rate Change","NWest_B",0.2,1.4,7.1170999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"Peak","NWest_B",0.1,0.2,8.9975000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,"Peak","NWest_B",0.2,1.4,7.2458999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,"Peak","NWest_B",1.4,100000,5.3117000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,"OffPeak","NWest_B",0,0.1,9.2315000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,"OffPeak","NWest_B",0.1,0.2,8.5601000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,"OffPeak","NWest_B",0.2,1.4,7.1170999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,"OffPeak","NWest_B",1.4,100000,5.1936999999999998]

{"sheet":"CN tables","index":25,"n_rows":102,"n_cols":45,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"Residential Customer Numbers by LGA "]
[null,null,2020,2021]
[null,"LGA","Residential Customer Numbers","Residential Customer Numbers",null,null,"Forecast for net new customers in existing areas"]
[null,"Ararat (RC)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B5,'O - Res CN'!M$5:M$121)","v":3093.035492},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B5,'O - Res CN'!AS$5:AS$121)","v":3406.2082399999999},null,null,"Year","Net new dwellings","Marginal penetration rate","Net new customers",null,null,null,null,"Net new dwellings"]
[null,"Ballarat (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B6,'O - Res CN'!M$5:M$121)","v":46361.666781400003},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B6,'O - Res CN'!AS$5:AS$121)","v":49961.232769999995},null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"X6+1","v":2022},{"$f":"Y6+1","v":2023},2024,2025,2026,2027,2028]
[null,null,{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B7,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B7,'O - Res CN'!AS$5:AS$121)","v":0},null,null,2018,{"$f":"TRANSPOSE('D - new dwell Ausnet LGAs'!EL478:EV478)","v":33719.692680800021},{"$f":"TRANSPOSE('C - PRs chosen'!J322:T322)","v":0.66093189285971454},{"$f":"TRANSPOSE('O - Res CN'!EJ180:ET180)","v":16939.140630459991},null,null,null,null,"Net new dwellings; All dwellings",{"$f":"'D - dwell by PC'!EF324","v":18751.602235919807},{"$f":"'D - dwell by PC'!EG324","v":18745.782386830815},{"$f":"'D - dwell by PC'!EH324","v":21202.156576269444},{"$f":"'D - dwell by PC'!EI324","v":22383.878171345576},{"$f":"'D - dwell by PC'!EJ324","v":26539.538781357682},{"$f":"'D - dwell by PC'!EK324","v":28085.408437132846},{"$f":"'D - dwell by PC'!EL324","v":27829.887880907689},{"$f":"'D - dwell by PC'!EM324","v":30288.400397908132},{"$f":"'D - dwell by PC'!EN324","v":32525.948102667324},{"$f":"'D - dwell by PC'!EO324","v":28454.398642977645},{"$f":"'D - dwell by PC'!EP324","v":24142.43744896006},{"$f":"'D - dwell by PC'!EQ324","v":26162.679964404022},{"$f":"'D - dwell by PC'!ER324","v":26162.679964404022},{"$f":"'D - dwell by PC'!ES324","v":26162.679964404055},{"$f":"'D - dwell by PC'!ET324","v":25686.335855497506},{"$f":"'D - dwell by PC'!EU324","v":25686.335855497506}]
[null,"Brimbank (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B8,'O - Res CN'!M$5:M$121)","v":156183.88900999996},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B8,'O - Res CN'!AS$5:AS$121)","v":160436.96312},null,null,2019,32928.992118399983,0.81951316921022255,19821.737386960005,null,null,null,null,"Net new dwellings (Houses)",{"$f":"'D - dwell by PC'!J324","v":12008.69048677267},{"$f":"'D - dwell by PC'!K324","v":13084.683097931533},{"$f":"'D - dwell by PC'!L324","v":14351.677791689741},{"$f":"'D - dwell by PC'!M324","v":15771.797386557168},{"$f":"'D - dwell by PC'!N324","v":15990.168940933729},{"$f":"'D - dwell by PC'!O324","v":18660.387945880499},{"$f":"'D - dwell by PC'!P324","v":18178.133924911577},{"$f":"'D - dwell by PC'!Q324","v":19531.040865357973},{"$f":"'D - dwell by PC'!R324","v":26055.206482881491},{"$f":"'D - dwell by PC'!S324","v":21346.845671114806},{"$f":"'D - dwell by PC'!T324","v":18184.432549073845},{"$f":"'D - dwell by PC'!U324","v":18602.770390474252},{"$f":"'D - dwell by PC'!V324","v":18602.770390474252},{"$f":"'D - dwell by PC'!W324","v":18602.770390474238},{"$f":"'D - dwell by PC'!X324","v":17868.071996275659},{"$f":"'D - dwell by PC'!Y324","v":17868.071996275659}]
[null,"Campaspe (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B9,'O - Res CN'!M$5:M$121)","v":7440.2109599999994},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B9,'O - Res CN'!AS$5:AS$121)","v":8550.9726099999989},null,null,2020,35987.197170399988,0.85770880688847628,22411.945820140027,null,null,null,null,"Net new dwellings (Flats)",{"$f":"'D - dwell by PC'!AZ324","v":6742.9117491471434},{"$f":"'D - dwell by PC'!BA324","v":5661.0992888992932},{"$f":"'D - dwell by PC'!BB324","v":6850.4787845797027},{"$f":"'D - dwell by PC'!BC324","v":6612.0807847884153},{"$f":"'D - dwell by PC'!BD324","v":10549.36984042396},{"$f":"'D - dwell by PC'!BE324","v":9425.0204912523186},{"$f":"'D - dwell by PC'!BF324","v":9651.753955996126},{"$f":"'D - dwell by PC'!BG324","v":10757.359532550183},{"$f":"'D - dwell by PC'!BH324","v":6470.7416197858174},{"$f":"'D - dwell by PC'!BI324","v":7107.5529718628368},{"$f":"'D - dwell by PC'!BJ324","v":5958.0048998862057},{"$f":"'D - dwell by PC'!BK324","v":7559.9095739297763},{"$f":"'D - dwell by PC'!BL324","v":7559.9095739297763},{"$f":"'D - dwell by PC'!BM324","v":7559.9095739298282},{"$f":"'D - dwell by PC'!BN324","v":7818.2638592218473},{"$f":"'D - dwell by PC'!BO324","v":7818.2638592218473}]
[null,"Central Goldfields (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B10,'O - Res CN'!M$5:M$121)","v":4101.4376099999999},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B10,'O - Res CN'!AS$5:AS$121)","v":4200.8109750000003},null,null,2021,36143.517312000018,0.63540548680384545,18434.540759799987,null,null,null,null,"Residential Customer Number Forecast"]
[null,"Colac-Otway (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B11,'O - Res CN'!M$5:M$121)","v":6614.0144233999999},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B11,'O - Res CN'!AS$5:AS$121)","v":6861.5698609999999},null,null,2022,32931.659605599998,0.46335620607722128,12883.627475999992,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"X11+1","v":2022},{"$f":"Y11+1","v":2023},2024,2025,2026,2027,2028]
[null,"Corangamite (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B12,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B12,'O - Res CN'!AS$5:AS$121)","v":0},null,null,2023,26869.680835199997,0.92585816978335,20803.101422,null,null,null,null,"Customer Numbers; All dwellings",{"$f":"'O - Res CN'!F122","v":607647.00524840027},{"$f":"'O - Res CN'!G122","v":620712.20952460042},{"$f":"'O - Res CN'!H122","v":634305.54150420032},{"$f":"'O - Res CN'!I122","v":649740.49664355023},{"$f":"'O - Res CN'!J122","v":664315.63998863997},{"$f":"'O - Res CN'!K122","v":681254.78061909974},{"$f":"'O - Res CN'!L122","v":701076.51800606016},{"$f":"'O - Res CN'!M122","v":723488.46382620011},{"$f":"'O - Res CN'!N122","v":741923.00458599988},{"$f":"'O - Res CN'!O122","v":754806.63206199987},{"$f":"'O - Res CN'!P122","v":775609.73348400055},{"$f":"'O - Res CN'!Q122","v":789793.8469504778},{"$f":"'O - Res CN'!R122","v":798539.91704678629},{"$f":"'O - Res CN'!S122","v":804429.00136607897},{"$f":"'O - Res CN'!T122","v":807929.85495967371},{"$f":"'O - Res CN'!U122","v":810076.29793374403}]
[null,"Darebin (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B13,'O - Res CN'!M$5:M$121)","v":3},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B13,'O - Res CN'!AS$5:AS$121)","v":3},null,null,2024,30359.056560076289,0.63079903832309936,14184.113466478077,null,null,null,null,"Customer Numbers; Houses",{"$f":"'O - Res CN'!AW122","v":522277.85969899985},{"$f":"'O - Res CN'!AX122","v":531898.24244860001},{"$f":"'O - Res CN'!AY122","v":541936.69774090021},{"$f":"'O - Res CN'!AZ122","v":553293.70753374998},{"$f":"'O - Res CN'!BA122","v":564188.65093689982},{"$f":"'O - Res CN'!BB122","v":577760.78372369998},{"$f":"'O - Res CN'!BC122","v":594416.6821663999},{"$f":"'O - Res CN'!BD122","v":613697.6885029003},{"$f":"'O - Res CN'!BE122","v":630217.40722350031},{"$f":"'O - Res CN'!BF122","v":642434.87891239999},{"$f":"'O - Res CN'!BG122","v":661257.24044100032},{"$f":"'O - Res CN'!BH122","v":674290.90731918358},{"$f":"'O - Res CN'!BI122","v":681385.44340002537},{"$f":"'O - Res CN'!BJ122","v":685937.96295621933},{"$f":"'O - Res CN'!BK122","v":688337.85933959181},{"$f":"'O - Res CN'!BL122","v":689665.16055082437}]
[null,"Glenelg (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B14,'O - Res CN'!M$5:M$121)","v":4509.6966000000002},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B14,'O - Res CN'!AS$5:AS$121)","v":4564.9122800000005},null,null,2025,30359.056560076289,0.37564287701903409,8746.0700963079471,null,null,null,null,"Customer Numbers; Flats",{"$f":"'O - Res CN'!CN122","v":85369.14554940004},{"$f":"'O - Res CN'!CO122","v":88813.96707600003},{"$f":"'O - Res CN'!CP122","v":92368.843763300072},{"$f":"'O - Res CN'!CQ122","v":96446.789109800011},{"$f":"'O - Res CN'!CR122","v":100126.98905174005},{"$f":"'O - Res CN'!CS122","v":103493.99689540001},{"$f":"'O - Res CN'!CT122","v":106659.83583965998},{"$f":"'O - Res CN'!CU122","v":109790.77532330003},{"$f":"'O - Res CN'!CV122","v":111705.59736249993},{"$f":"'O - Res CN'!CW122","v":112371.7531496},{"$f":"'O - Res CN'!CX122","v":114352.49304300007},{"$f":"'O - Res CN'!CY122","v":115502.93963129468},{"$f":"'O - Res CN'!CZ122","v":116364.89640304145},{"$f":"'O - Res CN'!DA122","v":116878.99961060965},{"$f":"'O - Res CN'!DB122","v":117314.73100116507},{"$f":"'O - Res CN'!DC122","v":117550.29007403697}]
[null,"Golden Plains (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B15,'O - Res CN'!M$5:M$121)","v":8241.3170809999992},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B15,'O - Res CN'!AS$5:AS$121)","v":8899.8903580000006},null,null,2026,30359.056560076315,0.24280751512221735,5889.0843192933908,null,null,null,null,"Marginal rate"]
[null,"Greater Bendigo (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B16,'O - Res CN'!M$5:M$121)","v":35501.130539999998},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B16,'O - Res CN'!AS$5:AS$121)","v":36351.712729999999},null,null,2027,30339.820046861318,0.14014825891717991,3500.8535935941322,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"X16+1","v":2022},{"$f":"Y16+1","v":2023},2024,2025,2026,2027,2028]
[null,"Greater Geelong (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B17,'O - Res CN'!M$5:M$121)","v":107853.93162839999},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B17,'O - Res CN'!AS$5:AS$121)","v":116311.36429000001},null,null,2028,30339.820046861318,7.6829225105249324E-2,2146.4429740704904,null,null,null,null,"Marginal rate; All dwellings",{"$f":"'C - PRs chosen'!E322","v":0.88077568841125686},{"$f":"'C - PRs chosen'!F322","v":0.88515372834012063},{"$f":"'C - PRs chosen'!G322","v":0.80640219839007421},{"$f":"'C - PRs chosen'!H322","v":0.83272493921761592},{"$f":"'C - PRs chosen'!I322","v":0.59859978192235885},{"$f":"'C - PRs chosen'!J322","v":0.66093189285971454},{"$f":"'C - PRs chosen'!K322","v":0.81951316921022255},{"$f":"'C - PRs chosen'!L322","v":0.85770880688847628},{"$f":"'C - PRs chosen'!M322","v":0.63540548680384545},{"$f":"'C - PRs chosen'!N322","v":0.46335620607722128},{"$f":"'C - PRs chosen'!O322","v":0.92585816978335},{"$f":"'C - PRs chosen'!P322","v":0.63079903832309936},{"$f":"'C - PRs chosen'!Q322","v":0.37564287701903409},{"$f":"'C - PRs chosen'!R322","v":0.24280751512221735},{"$f":"'C - PRs chosen'!S322","v":0.14014825891717991},{"$f":"'C - PRs chosen'!T322","v":7.6829225105249324E-2}]
[null,"Hepburn (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B18,'O - Res CN'!M$5:M$121)","v":3420.0285279999998},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B18,'O - Res CN'!AS$5:AS$121)","v":3588.3287650000002},null,null,null,null,null,null,null,null,null,null,"Marginal rate; Houses",{"$f":"'C - PRs chosen'!AX322","v":1.0460908678600065},{"$f":"'C - PRs chosen'!AY322","v":0.96225239569075849},{"$f":"'C - PRs chosen'!AZ322","v":0.92004151909618281},{"$f":"'C - PRs chosen'!BA322","v":0.88746794793928863},{"$f":"'C - PRs chosen'!BB322","v":0.73687439784453868},{"$f":"'C - PRs chosen'!BC322","v":0.80473319684731504},{"$f":"'C - PRs chosen'!BD322","v":1.0893528193400543},{"$f":"'C - PRs chosen'!BE322","v":1.1703250584605163},{"$f":"'C - PRs chosen'!BF322","v":0.71749319896681718},{"$f":"'C - PRs chosen'!BG322","v":0.59021542910876734},{"$f":"'C - PRs chosen'!BH322","v":1.1344860163489381},{"$f":"'C - PRs chosen'!BI322","v":0.84106836513380867},{"$f":"'C - PRs chosen'!BJ322","v":0.488436287481396},{"$f":"'C - PRs chosen'!BK322","v":0.31466085321844539},{"$f":"'C - PRs chosen'!BL322","v":0.18313857905081501},{"$f":"'C - PRs chosen'!BM322","v":9.8345609593255043E-2}]
[null,null,{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B19,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B19,'O - Res CN'!AS$5:AS$121)","v":0},null,null,null,null,null,null,null,null,null,null,"Marginal rate; Flats",{"$f":"'C - PRs chosen'!CL322","v":0.62139214364273387},{"$f":"'C - PRs chosen'!CM322","v":0.7233063184061328},{"$f":"'C - PRs chosen'!CN322","v":0.59787099977702274},{"$f":"'C - PRs chosen'!CO322","v":0.7137186395256796},{"$f":"'C - PRs chosen'!CP322","v":0.40499770610126845},{"$f":"'C - PRs chosen'!CQ322","v":0.40372894883408877},{"$f":"'C - PRs chosen'!CR322","v":0.36810611625510392},{"$f":"'C - PRs chosen'!CS322","v":0.33455428187714675},{"$f":"'C - PRs chosen'!CT322","v":0.33319720355189608},{"$f":"'C - PRs chosen'!CU322","v":0.10535042570755321},{"$f":"'C - PRs chosen'!CV322","v":0.36258378748611086},{"$f":"'C - PRs chosen'!CW322","v":0.17156878966042199},{"$f":"'C - PRs chosen'!CX322","v":0.12930097485100103},{"$f":"'C - PRs chosen'!CY322","v":8.5879127983377518E-2},{"$f":"'C - PRs chosen'!CZ322","v":5.4600230973719036E-2},{"$f":"'C - PRs chosen'!DA322","v":3.4012975872855726E-2}]
[null,"Hindmarsh (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B20,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B20,'O - Res CN'!AS$5:AS$121)","v":0}]
[null,"Hobsons Bay (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B21,'O - Res CN'!M$5:M$121)","v":35090.659299999999},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B21,'O - Res CN'!AS$5:AS$121)","v":35688.4931},null,null,null,null,null,null,null,null,null,null,"Commercial Number Forecast"]
[null,"Horsham (RC)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B22,'O - Res CN'!M$5:M$121)","v":6462.5099353000005},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B22,'O - Res CN'!AS$5:AS$121)","v":6559.1972610000012},null,null,null,"Total customers",null,"Occupied private dwellings","Average penetration rate",null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"X22+1","v":2022},2023,2024,2025,2026,2027,2028]
[null,"Hume (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B23,'O - Res CN'!M$5:M$121)","v":73513.070523000002},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B23,'O - Res CN'!AS$5:AS$121)","v":78106.874272999994},null,null,null,"Existing areas","Total","Total","Total",null,null,null,"Customer Number",{"$f":"'O - Comm CN'!F123","v":16633.13429238},{"$f":"'O - Comm CN'!G123","v":16786.20819257},{"$f":"'O - Comm CN'!H123","v":16842.079476089995},{"$f":"'O - Comm CN'!I123","v":16763.794385430003},{"$f":"'O - Comm CN'!J123","v":16718.715011659991},{"$f":"'O - Comm CN'!K123","v":16726.953462759997},{"$f":"'O - Comm CN'!L123","v":16777.923220980003},{"$f":"'O - Comm CN'!M123","v":16708.775896930001},{"$f":"'O - Comm CN'!N123","v":17102.635614900002},{"$f":"'O - Comm CN'!O123","v":17208.323220490001},{"$f":"'O - Comm CN'!P123","v":17268.627372519997},{"$f":"'O - Comm CN'!Q123","v":17420.983539326371},{"$f":"'O - Comm CN'!R123","v":17514.927917143326},{"$f":"'O - Comm CN'!S123","v":17578.184483371984},{"$f":"'O - Comm CN'!T123","v":17615.788288173087},{"$f":"'O - Comm CN'!U123","v":17638.843928877788}]
[null,"Loddon (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B24,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B24,'O - Res CN'!AS$5:AS$121)","v":0},null,null,2019,{"$f":"TRANSPOSE('O - Res CN'!L183:U183)","v":701076.51800606016},null,{"$f":"TRANSPOSE('C - PRs chosen'!FK368:FT368)","v":1066796.1534735998},{"$f":"TRANSPOSE('C - PRs chosen'!EI5:ER5)","v":0.65717945806542488},null,null,null,"Net new Customer",{"$f":"'O - Comm CN'!F123-'O - Comm CN'!E123","v":165.13564875000156},{"$f":"'O - Comm CN'!G123-'O - Comm CN'!F123","v":153.07390019000013},{"$f":"'O - Comm CN'!H123-'O - Comm CN'!G123","v":55.871283519994904},{"$f":"'O - Comm CN'!I123-'O - Comm CN'!H123","v":-78.28509065999242},{"$f":"'O - Comm CN'!J123-'O - Comm CN'!I123","v":-45.079373770011443},{"$f":"'O - Comm CN'!K123-'O - Comm CN'!J123","v":8.2384511000054772},{"$f":"'O - Comm CN'!L123-'O - Comm CN'!K123","v":50.969758220006042},{"$f":"'O - Comm CN'!M123-'O - Comm CN'!L123","v":-69.147324050001771},{"$f":"'O - Comm CN'!N123-'O - Comm CN'!M123","v":393.85971797000093},{"$f":"'O - Comm CN'!O123-'O - Comm CN'!N123","v":105.68760558999929},{"$f":"'O - Comm CN'!P123-'O - Comm CN'!O123","v":60.304152029995748},{"$f":"'O - Comm CN'!Q123-'O - Comm CN'!P123","v":152.35616680637395},{"$f":"'O - Comm CN'!R123-'O - Comm CN'!Q123","v":93.944377816955239},{"$f":"'O - Comm CN'!S123-'O - Comm CN'!R123","v":63.256566228657903},{"$f":"'O - Comm CN'!T123-'O - Comm CN'!S123","v":37.603804801103252},{"$f":"'O - Comm CN'!U123-'O - Comm CN'!T123","v":23.055640704700636}]
[null,"Macedon Ranges (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B25,'O - Res CN'!M$5:M$121)","v":7847.9782400000004},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B25,'O - Res CN'!AS$5:AS$121)","v":8613.1479120000004},null,null,2020,723488.46382620011,null,1102783.3506439999,0.6560567525830886,null,null,null,"Residential Customer Number"]
[null,"Maribyrnong (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B26,'O - Res CN'!M$5:M$121)","v":26146.22436},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B26,'O - Res CN'!AS$5:AS$121)","v":26504.087590000003},null,null,2021,741923.00458599988,null,1138926.8679559999,0.65142286608578148,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"Z26+1","v":2022},{"$f":"AA26+1","v":2023},{"$f":"AB26+1","v":2024}]
[null,"Melbourne (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B27,'O - Res CN'!M$5:M$121)","v":5947.1970101000006},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B27,'O - Res CN'!AS$5:AS$121)","v":5906.6027000000004},null,null,2022,754806.63206200011,null,1171858.5275615996,0.64411071328942748,null,null,null,"Customer Numbers; All dwellings",{"$f":"'O - Res CN'!D122","v":578152.63515801972},{"$f":"'O - Res CN'!E122","v":594840.89679159981},{"$f":"'O - Res CN'!F122","v":607647.00524840027},{"$f":"'O - Res CN'!G122","v":620712.20952460042},{"$f":"'O - Res CN'!H122","v":634305.54150420032},{"$f":"'O - Res CN'!I122","v":649740.49664355023},{"$f":"'O - Res CN'!J122","v":664315.63998863997},{"$f":"'O - Res CN'!K122","v":681254.78061909974},{"$f":"'O - Res CN'!L122","v":701076.51800606016},{"$f":"'O - Res CN'!M122","v":723488.46382620011},{"$f":"'O - Res CN'!N122","v":741923.00458599988},{"$f":"'O - Res CN'!O122","v":754806.63206199987},{"$f":"'O - Res CN'!P122","v":775609.73348400055},{"$f":"'O - Res CN'!Q122","v":789793.8469504778}]
[null,"Melton (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B28,'O - Res CN'!M$5:M$121)","v":81082.362568000011},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B28,'O - Res CN'!AS$5:AS$121)","v":104644.61119899999},null,null,2023,775609.73348399997,null,1198728.2083967999,0.64702718101654921,null,null,null,"Customer Numbers; Houses",{"$f":"'O - Res CN'!AU122","v":500132.43230722012},{"$f":"'O - Res CN'!AV122","v":512988.56517780997},{"$f":"'O - Res CN'!AW122","v":522277.85969899985},{"$f":"'O - Res CN'!AX122","v":531898.24244860001},{"$f":"'O - Res CN'!AY122","v":541936.69774090021},{"$f":"'O - Res CN'!AZ122","v":553293.70753374998},{"$f":"'O - Res CN'!BA122","v":564188.65093689982},{"$f":"'O - Res CN'!BB122","v":577760.78372369998},{"$f":"'O - Res CN'!BC122","v":594416.6821663999},{"$f":"'O - Res CN'!BD122","v":613697.6885029003},{"$f":"'O - Res CN'!BE122","v":630217.40722350031},{"$f":"'O - Res CN'!BF122","v":642434.87891239999},{"$f":"'O - Res CN'!BG122","v":661257.24044100032},{"$f":"'O - Res CN'!BH122","v":674290.90731918358}]
[null,"Mitchell (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B29,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B29,'O - Res CN'!AS$5:AS$121)","v":0},null,null,2024,789793.84695047804,null,1229087.2649568762,0.64258565642057064,null,null,null,"Customer Numbers; Flats",{"$f":"'O - Res CN'!CL122","v":78020.202850800022},{"$f":"'O - Res CN'!CM122","v":81852.331613790011},{"$f":"'O - Res CN'!CN122","v":85369.14554940004},{"$f":"'O - Res CN'!CO122","v":88813.96707600003},{"$f":"'O - Res CN'!CP122","v":92368.843763300072},{"$f":"'O - Res CN'!CQ122","v":96446.789109800011},{"$f":"'O - Res CN'!CR122","v":100126.98905174005},{"$f":"'O - Res CN'!CS122","v":103493.99689540001},{"$f":"'O - Res CN'!CT122","v":106659.83583965998},{"$f":"'O - Res CN'!CU122","v":109790.77532330003},{"$f":"'O - Res CN'!CV122","v":111705.59736249993},{"$f":"'O - Res CN'!CW122","v":112371.7531496},{"$f":"'O - Res CN'!CX122","v":114352.49304300007},{"$f":"'O - Res CN'!CY122","v":115502.93963129468}]
[null,"Moonee Valley (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B30,'O - Res CN'!M$5:M$121)","v":24399.433440000001},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B30,'O - Res CN'!AS$5:AS$121)","v":24566.057509999999},null,null,2025,798539.91704678594,null,1259446.3215169527,0.63404045365345663]
[null,null,{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B31,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B31,'O - Res CN'!AS$5:AS$121)","v":0},null,null,2026,804429.00136607944,null,1289805.3780770288,0.62368246794365434]
[null,"Moreland (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B33,'O - Res CN'!M$5:M$121)","v":40155.695910000002},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B33,'O - Res CN'!AS$5:AS$121)","v":40777.181239999998},null,null,2028,810076.29793374392,null,1350485.0181707512,0.59984101047711169,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"Z33+1","v":2022},{"$f":"AA33+1","v":2023},{"$f":"AB33+1","v":2024}]
[null,"Mount Alexander (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B34,'O - Res CN'!M$5:M$121)","v":3400.6655800000003},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B34,'O - Res CN'!AS$5:AS$121)","v":3367.1205100000002},null,null,null,null,null,null,null,null,null,null,"Customer Numbers",{"$f":"'O - CN sum'!H$22","v":16302.369818500001},{"$f":"'O - CN sum'!I$22","v":16467.998643629999},{"$f":"'O - CN sum'!J$22","v":16633.134292380004},{"$f":"'O - CN sum'!K$22","v":16786.208192570004},{"$f":"'O - CN sum'!L$22","v":16842.079476089999},{"$f":"'O - CN sum'!M$22","v":16763.794385430003},{"$f":"'O - CN sum'!N$22","v":16718.715011659999},{"$f":"'O - CN sum'!O$22","v":16726.953462760004},{"$f":"'O - CN sum'!P$22","v":16777.651988099995},{"$f":"'O - CN sum'!Q$22","v":16707.775896930005},{"$f":"'O - CN sum'!R$22","v":17101.635614900002},{"$f":"'O - CN sum'!S$22","v":17207.323220490001},{"$f":"'O - CN sum'!T$22","v":17267.627372519997},{"$f":"'O - CN sum'!U$22","v":17359.546843522559}]
[null,"Pyrenees (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B37,'O - Res CN'!M$5:M$121)","v":93.287671000000003},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B37,'O - Res CN'!AS$5:AS$121)","v":110.06849},null,null,null,null,null,null,null,null,null,null,"Commercial customer as a percentage of Residential customer"]
[null,"Queenscliffe (B)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B38,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B38,'O - Res CN'!AS$5:AS$121)","v":0},null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,{"$f":"Z38+1","v":2022},{"$f":"AA38+1","v":2023},{"$f":"AB38+1","v":2024}]
[null,"Warrnambool (C)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B41,'O - Res CN'!M$5:M$121)","v":13592.853200000001},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B41,'O - Res CN'!AS$5:AS$121)","v":14156.1477},null,null,null,null,null,null,null,null,null,null,"Customer Numbers",{"$f":"P23/P12","v":2.7373021094015817E-2},{"$f":"Q23/Q12","v":2.7043463838783598E-2},2.6551998010533647E-2,2.5800753488552639E-2,2.5166824330593644E-2,2.4553153884012593E-2,2.393165765799472E-2,2.3094737141439569E-2,2.3051766166009957E-2,2.2798320112105887E-2,{"$f":"Z23/Z12","v":2.2264583110567962E-2},2.2057633908635292E-2,2.1933691157128631E-2,2.1851753794953643E-2,2.1803611018994151E-2,2.1774299499774361E-2,null,null,"5220.0 Australian National Accounts: State Accounts"]
[null,"West Wimmera (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B42,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B42,'O - Res CN'!AS$5:AS$121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 3. Expenditure, Income and Industry Components of Gross State Product, Victoria, Chain volume measures and current prices"]
[null,"Yarriambiack (S)",{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B45,'O - Res CN'!M$5:M$121)","v":0},{"$f":"SUMIF('O - Res CN'!$A$5:$A$121,'CN tables'!$B45,'O - Res CN'!AS$5:AS$121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series Type","Original",null,null,null,null,"Pooled","Pooled",null,null,"Growth in Commercial Customers","Growth in Residential Customers"]
[null,"Total",{"$f":"SUM(C5:C45)","v":723488.46382620011},{"$f":"SUM(D5:D45)","v":775609.73348399997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Type","DERIVED",null,null,null,null,"2012-2019","2012-2019",null,null,"Pooled","Pooled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of new commercial customer per new residential customer",{"$f":"'O - Comm CN'!D132","v":0},{"$f":"'O - Comm CN'!E132","v":9.9248698736073091E-3},{"$f":"'O - Comm CN'!F132","v":1.2895068732789717E-2},{"$f":"'O - Comm CN'!G132","v":1.1716150544147461E-2},{"$f":"'O - Comm CN'!H132","v":4.1101978237450066E-3},{"$f":"'O - Comm CN'!I132","v":-5.0719350949334618E-3},{"$f":"'O - Comm CN'!J132","v":-3.0928940253063335E-3},{"$f":"'O - Comm CN'!K132","v":4.8635590669760377E-4},{"$f":"'O - Comm CN'!L132","v":2.5714071993273462E-3},{"$f":"'O - Comm CN'!M132","v":-3.0852887386450933E-3},{"$f":"'O - Comm CN'!N132","v":2.1365312166001522E-2},{"$f":"'O - Comm CN'!O132","v":8.203249107200385E-3},{"$f":"'O - Comm CN'!P132","v":2.8988058466234297E-3},null,null,null,null,"Series Start","1990-06-01",null,null,null,"Ararat (RC)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM49,'ABS popn LGA'!$V$9:$V$90,0))","v":5.61927119922076E-3},{"$f":"'O - Comm CN'!BV138","v":-2.3170571166442797E-3},null,null,{"$f":"'O - Comm CN'!BW138","v":-1.7756594219960641E-3},{"$f":"'O - Res CN'!BH138","v":1.378821424290359E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series End","2020-06-01",null,null,null,"Ballarat (C)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM50,'ABS popn LGA'!$V$9:$V$90,0))","v":1.7674241982902295E-2},{"$f":"'O - Comm CN'!BV139","v":-1.458165487921335E-3},null,null,{"$f":"'O - Comm CN'!BW139","v":-1.0525904600353886E-3},{"$f":"'O - Res CN'!BH139","v":2.3602209341456293E-2}]
[null,"Greater Geelong (C)",{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":2621.5240576000033},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":2653.0602728000031},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":2968.8895488000035},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EO$7:EO$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":4117.4428848000052},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EP$7:EP$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":3520.6880240000046},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EQ$7:EQ$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":2872.8934752000032},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!ER$7:ER$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":2683.5568231818502},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!ES$7:ES$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":2683.5568231818502},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!ET$7:ET$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":2683.556823181817},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EU$7:EU$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":2589.5824117088014},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EV$7:EV$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B53)","v":2589.5824117088014},null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,null,null,null,null,null,null,"1990-06-01",203699,null,null,null,"Central Goldfields (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM53,'ABS popn LGA'!$V$9:$V$90,0))","v":5.9151448216992475E-3},{"$f":"'O - Comm CN'!BV142","v":-2.1275105239900727E-3},null,null,{"$f":"'O - Comm CN'!BW142","v":-1.828408138927433E-3},{"$f":"'O - Res CN'!BH142","v":1.069207419345029E-2}]
[null,"Wyndham (C)",{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EL$7:EL$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":5180.9238768000005},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EM$7:EM$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":4866.7915855999991},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EN$7:EN$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":5049.3222639999994},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EO$7:EO$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":5709.8137543999992},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EP$7:EP$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":4021.3770911999991},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EQ$7:EQ$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":3667.3022119999996},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!ER$7:ER$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":4997.8494443382779},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!ES$7:ES$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":4997.8494443382779},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!ET$7:ET$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":4997.8494443382824},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EU$7:EU$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":4411.3819639528647},{"$f":"SUMIFS('D - new dwell Ausnet LGAs'!EV$7:EV$476,'D - new dwell Ausnet LGAs'!$D$7:$D$476,'CN tables'!$B54)","v":4411.3819639528647},null,null,"Growth in Victoria GSP",{"$f":"TRANSPOSE(AF58:AF67)","v":"-"},2.3721296961574989E-2,8.8217821261651341E-3,2.0123613130507811E-2,2.8130196346880298E-2,3.5029837471491687E-2,3.8193627674538044E-2,3.4143612175915328E-2,3.1196483744472259E-2,-5.1013771333425773E-3,null,null,null,null,null,null,null,"1991-06-01",198395,null,null,null,"Colac-Otway (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM54,'ABS popn LGA'!$V$9:$V$90,0))","v":4.5260173163564621E-3},{"$f":"'O - Comm CN'!BV143","v":2.7747054340389785E-3},null,null,{"$f":"'O - Comm CN'!BW143","v":2.8985898267643176E-3},{"$f":"'O - Res CN'!BH143","v":1.9991430257196983E-2}]
[null,"Others",{"$f":"'D - new dwell Ausnet LGAs'!EL478-SUM('CN tables'!C53:C56)","v":21939.722000000016},{"$f":"'D - new dwell Ausnet LGAs'!EM478-SUM('CN tables'!D53:D56)","v":21825.47369519998},{"$f":"'D - new dwell Ausnet LGAs'!EN478-SUM('CN tables'!E53:E56)","v":24175.442071199985},{"$f":"'D - new dwell Ausnet LGAs'!EO478-SUM('CN tables'!F53:F56)","v":21981.603268800012},{"$f":"'D - new dwell Ausnet LGAs'!EP478-SUM('CN tables'!G53:G56)","v":22062.594668799997},{"$f":"'D - new dwell Ausnet LGAs'!EQ478-SUM('CN tables'!H53:H56)","v":17778.959290399995},{"$f":"'D - new dwell Ausnet LGAs'!ER478-SUM('CN tables'!I53:I56)","v":18910.229737560137},{"$f":"'D - new dwell Ausnet LGAs'!ES478-SUM('CN tables'!J53:J56)","v":18910.229737560137},{"$f":"'D - new dwell Ausnet LGAs'!ET478-SUM('CN tables'!K53:K56)","v":18910.22973756017},{"$f":"'D - new dwell Ausnet LGAs'!EU478-SUM('CN tables'!L53:L56)","v":19544.510991588701},{"$f":"'D - new dwell Ausnet LGAs'!EV478-SUM('CN tables'!M53:M56)","v":19544.510991588701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All sectors ;  Final consumption expenditure: Chain volume measures ;",null,null,"1994-06-01",212112,null,null,null,"Glenelg (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM57,'ABS popn LGA'!$V$9:$V$90,0))","v":-1.0989122345183983E-3},{"$f":"'O - Comm CN'!BV146","v":-3.1167436802864525E-3},null,null,{"$f":"'O - Comm CN'!BW146","v":-2.8534606334667321E-3},{"$f":"'O - Res CN'!BH146","v":4.6093925831926794E-3}]
[null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-01",{"$f":"INDEX($AI$53:$AI$83,MATCH($AD58,$AH$53:$AH$83,0))","v":371607},"-",null,"1995-06-01",218533,null,null,null,"Golden Plains (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM58,'ABS popn LGA'!$V$9:$V$90,0))","v":2.8430544778705796E-2},{"$f":"'O - Comm CN'!BV147","v":-1.3530207924471553E-3},null,null,{"$f":"'O - Comm CN'!BW147","v":-6.8081314871911629E-4},{"$f":"'O - Res CN'!BH147","v":2.6696974691687567E-2}]
[null,"Wyndham (C)",{"$f":"INDEX('C - PRs chosen'!J$654:J$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.029177572246101},{"$f":"INDEX('C - PRs chosen'!K$654:K$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3129154581604223},{"$f":"INDEX('C - PRs chosen'!L$654:L$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3328622846356857},{"$f":"INDEX('C - PRs chosen'!M$654:M$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3328622846356857},{"$f":"INDEX('C - PRs chosen'!N$654:N$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3328622846356857},{"$f":"INDEX('C - PRs chosen'!O$654:O$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3328622846356857},{"$f":"INDEX('C - PRs chosen'!P$654:P$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3328622846356857},{"$f":"INDEX('C - PRs chosen'!Q$654:Q$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3328622846356857},{"$f":"INDEX('C - PRs chosen'!R$654:R$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3328622846356857},{"$f":"INDEX('C - PRs chosen'!S$654:S$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3328622846356857},{"$f":"INDEX('C - PRs chosen'!T$654:T$691,MATCH('CN tables'!$B61,'C - PRs chosen'!$B$654:$B$691,0))","v":1.3328622846356857},null,null,null,null,null,null,null,null,null,null,"Total customers",null,null,null,null,null,"2014-06-01",391501,2.0123613130507811E-2,null,"1998-06-01",249909,null,null,null,"Hepburn (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM61,'ABS popn LGA'!$V$9:$V$90,0))","v":1.1065236756590574E-2},{"$f":"'O - Comm CN'!BV150","v":8.6325203387752991E-4},null,null,{"$f":"'O - Comm CN'!BW150","v":9.4885164799400732E-4},{"$f":"'O - Res CN'!BH150","v":2.3123155430812763E-2}]
[null,"Brimbank (C)",{"$f":"INDEX('C - PRs chosen'!J$654:J$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":0.90313024221582272},{"$f":"INDEX('C - PRs chosen'!K$654:K$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.1923898817023297},{"$f":"INDEX('C - PRs chosen'!L$654:L$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.2466915956165125},{"$f":"INDEX('C - PRs chosen'!M$654:M$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.2466915956165125},{"$f":"INDEX('C - PRs chosen'!N$654:N$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.2466915956165125},{"$f":"INDEX('C - PRs chosen'!O$654:O$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.2466915956165125},{"$f":"INDEX('C - PRs chosen'!P$654:P$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.2466915956165125},{"$f":"INDEX('C - PRs chosen'!Q$654:Q$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.2466915956165125},{"$f":"INDEX('C - PRs chosen'!R$654:R$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.2466915956165125},{"$f":"INDEX('C - PRs chosen'!S$654:S$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.2466915956165125},{"$f":"INDEX('C - PRs chosen'!T$654:T$691,MATCH('CN tables'!$B62,'C - PRs chosen'!$B$654:$B$691,0))","v":1.2466915956165125},null,null,null,null,null,null,null,null,null,null,"Residential","Commercial","Total",null,null,null,"2015-06-01",402514,2.8130196346880298E-2,null,"1999-06-01",265445,null,null,null,"Hindmarsh (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM62,'ABS popn LGA'!$V$9:$V$90,0))","v":-5.8270976825640225E-3},{"$f":"'O - Comm CN'!BV151","v":0},null,null,{"$f":"'O - Comm CN'!BW151","v":0},{"$f":"'O - Res CN'!BH151","v":0}]
[null,"Net new Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,754806.63206199987,17208.323220490001,772014.95528248989,null,null,null,"2019-06-01",461248,3.1196483744472259E-2,null,"2003-06-01",297993,null,null,null,"Loddon (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM66,'ABS popn LGA'!$V$9:$V$90,0))","v":-6.9304938647031522E-4},{"$f":"'O - Comm CN'!BV155","v":0},null,null,{"$f":"'O - Comm CN'!BW155","v":0},{"$f":"'O - Res CN'!BH155","v":0}]
[null,"Greater Geelong (C)",{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":2770.0630000000092},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":3137.8138633000344},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":3358.2933150999743},{"$f":"SUMIFS('O - Res CN'!N$5:N$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":2878.1725204000104},{"$f":"SUMIFS('O - Res CN'!O$5:O$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!N$5:N$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":2238.2136245000002},{"$f":"SUMIFS('O - Res CN'!P$5:P$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!O$5:O$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":3341.0465167000075},{"$f":"SUMIFS('O - Res CN'!Q$5:Q$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!P$5:P$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":2242.8800839527103},{"$f":"SUMIFS('O - Res CN'!R$5:R$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!Q$5:Q$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":985.06600863227504},{"$f":"SUMIFS('O - Res CN'!S$5:S$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!R$5:R$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":633.20274426831747},{"$f":"SUMIFS('O - Res CN'!T$5:T$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!S$5:S$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":357.43560647168488},{"$f":"SUMIFS('O - Res CN'!U$5:U$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)-SUMIFS('O - Res CN'!T$5:T$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B67)","v":192.17323895981826},null,null,null,null,null,null,null,null,null,2023,775609.73348400055,17268.627372519997,792878.36085652059,null,null,null,"2020-06-01",458895,-5.1013771333425773E-3,null,"2004-06-01",308438,null,null,null,"Macedon Ranges (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM67,'ABS popn LGA'!$V$9:$V$90,0))","v":1.9968045073666618E-2},{"$f":"'O - Comm CN'!BV156","v":5.75269507583826E-2},null,null,{"$f":"'O - Comm CN'!BW156","v":5.4078448590599078E-2},{"$f":"'O - Res CN'!BH156","v":5.5165962497315285E-2}]
[null,"Hume (C)",{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":2423.195707699997},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":2425.8064092999848},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":2572.6732780000166},{"$f":"SUMIFS('O - Res CN'!N$5:N$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":1794.0556609999912},{"$f":"SUMIFS('O - Res CN'!O$5:O$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!N$5:N$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":942.16450500000792},{"$f":"SUMIFS('O - Res CN'!P$5:P$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!O$5:O$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":1857.5835839999927},{"$f":"SUMIFS('O - Res CN'!Q$5:Q$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!P$5:P$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":1600.8268273568247},{"$f":"SUMIFS('O - Res CN'!R$5:R$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!Q$5:Q$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":1354.1949317418039},{"$f":"SUMIFS('O - Res CN'!S$5:S$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!R$5:R$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":888.98472487660183},{"$f":"SUMIFS('O - Res CN'!T$5:T$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!S$5:S$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":523.67937296642049},{"$f":"SUMIFS('O - Res CN'!U$5:U$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)-SUMIFS('O - Res CN'!T$5:T$121,'O - Res CN'!$A$5:$A$121,'CN tables'!$B70)","v":294.66767979947326},null,null,null,null,null,null,null,null,null,2026,804429.00136607897,17578.184483371984,822007.18584945099,null,null,null,null,null,null,null,"2007-06-01",338689,null,null,null,"Melton (C)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM70,'ABS popn LGA'!$V$9:$V$90,0))","v":4.879520949248578E-2},{"$f":"'O - Comm CN'!BV159","v":3.548254754160609E-2},null,null,{"$f":"'O - Comm CN'!BW159","v":3.8133700643726225E-2},{"$f":"'O - Res CN'!BH159","v":6.7407775620634491E-2}]
[null,"Others",{"$f":"'O - Res CN'!EJ180-SUM('CN tables'!C67:C70)","v":8702.7490340599652},{"$f":"'O - Res CN'!EK180-SUM('CN tables'!D67:D70)","v":10526.861328359999},{"$f":"'O - Res CN'!EL180-SUM('CN tables'!E67:E70)","v":12768.901096440088},{"$f":"'O - Res CN'!EM180-SUM('CN tables'!F67:F70)","v":11925.160965899979},{"$f":"'O - Res CN'!EN180-SUM('CN tables'!G67:G70)","v":9723.9540850999474},{"$f":"'O - Res CN'!EO180-SUM('CN tables'!H67:H70)","v":12987.222976799998},{"$f":"'O - Res CN'!EP180-SUM('CN tables'!I67:I70)","v":8646.8173378059801},{"$f":"'O - Res CN'!EQ180-SUM('CN tables'!J67:J70)","v":4836.8424486699132},{"$f":"'O - Res CN'!ER180-SUM('CN tables'!K67:K70)","v":3358.7506182334755},{"$f":"'O - Res CN'!ES180-SUM('CN tables'!L67:L70)","v":2075.1633142833393},{"$f":"'O - Res CN'!ET180-SUM('CN tables'!M67:M70)","v":1366.6884203828208},null,null,null,null,null,null,null,null,null,2027,807929.85495967371,17615.788288173087,825545.64324784675,null,null,null,null,null,null,null,"2008-06-01",351024,null,null,null,"Mitchell (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM71,'ABS popn LGA'!$V$9:$V$90,0))","v":3.4604028557125716E-2},{"$f":"'O - Comm CN'!BV160","v":0},null,null,{"$f":"'O - Comm CN'!BW160","v":0},{"$f":"'O - Res CN'!BH160","v":0}]
[null,"Forecast for residential customers (existing areas)",null,null,null,null,null,null,null,null,"Residential customer numbers in 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-01",371607,null,null,null,"Moreland (C)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM74,'ABS popn LGA'!$V$9:$V$90,0))","v":2.3519210895272674E-2},{"$f":"'O - Comm CN'!BV163","v":-9.9212961443065351E-4},null,null,{"$f":"'O - Comm CN'!BW163","v":-5.6305326094307194E-4},{"$f":"'O - Res CN'!BH163","v":1.3776259063634572E-2}]
[null,null,"Net new customers","Total customers","Total customers; Houses","Total customers; Flats ","Occupied private dwellings","Average penetration rate",null,null,"Postcode","Main suburb","Residential customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-01",380422,null,null,null,"Mount Alexander (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM75,'ABS popn LGA'!$V$9:$V$90,0))","v":1.259624223777725E-2},{"$f":"'O - Comm CN'!BV164","v":-2.0902217615315355E-3},null,null,{"$f":"'O - Comm CN'!BW164","v":-1.9294354721829559E-3},{"$f":"'O - Res CN'!BH164","v":1.2377844360806356E-3}]
[null,2021,18434.540759799769,741923.00458599988,630217.40722350031,111705.59736249993,549.44940640156619,0.65142286608578148,null,null,3350,"Ballarat",{"$f":"SUMIF('O - Res CN'!$B$5:$B$121,'CN tables'!$K78,'O - Res CN'!$AS$5:$AS$121)","v":29893.750599999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-01",402514,null,null,null,"Pyrenees (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM78,'ABS popn LGA'!$V$9:$V$90,0))","v":1.26354842018645E-2},{"$f":"'O - Comm CN'!BV167","v":0.33734839917473725},null,null,{"$f":"'O - Comm CN'!BW167","v":0.31173451066839575},{"$f":"'O - Res CN'!BH167","v":0.21311071033673062}]
[null,2022,12883.627475999994,754806.63206199987,642434.87891239999,112371.7531496,554.10956239787515,0.64411071328942748,null,null,3064,"Craigieburn",{"$f":"SUMIF('O - Res CN'!$B$5:$B$121,'CN tables'!$K79,'O - Res CN'!$AS$5:$AS$121)","v":28889.485400000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-06-01",416614,null,null,null,"Queenscliffe (B)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM79,'ABS popn LGA'!$V$9:$V$90,0))","v":-4.9810910949227849E-3},{"$f":"'O - Comm CN'!BV168","v":0},null,null,{"$f":"'O - Comm CN'!BW168","v":0},{"$f":"'O - Res CN'!BH168","v":0}]
[null,2025,8746.0700963084819,798539.91704678629,681385.44340002537,116364.89640304145,575.22035913020193,0.63404045365345663,null,null,"Total","-",{"$f":"SUM(M76:M81)","v":775609.73348400055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-01",461248,null,null,null,"Warrnambool (C)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM82,'ABS popn LGA'!$V$9:$V$90,0))","v":9.3117654066363076E-3},{"$f":"'O - Comm CN'!BV171","v":-2.1299311057704218E-3},null,null,{"$f":"'O - Comm CN'!BW171","v":-1.77183458139806E-3},{"$f":"'O - Res CN'!BH171","v":1.3930437080934723E-2}]
[null,2026,5889.0843192926841,804429.00136607897,685937.96295621933,116878.99961060965,582.23750480232161,0.62368246794365434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-06-01",458895,null,null,null,"West Wimmera (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM83,'ABS popn LGA'!$V$9:$V$90,0))","v":-1.3622060491693219E-2},{"$f":"'O - Comm CN'!BV172","v":0},null,null,{"$f":"'O - Comm CN'!BW172","v":0},{"$f":"'O - Res CN'!BH172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yarriambiack (S)",{"$f":"INDEX('ABS popn LGA'!$AG$9:$AG$90,MATCH($AM86,'ABS popn LGA'!$V$9:$V$90,0))","v":-9.7869340783211523E-3},{"$f":"'O - Comm CN'!BV175","v":0},null,null,{"$f":"'O - Comm CN'!BW175","v":0},{"$f":"'O - Res CN'!BH175","v":0}]
[]
[null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"Average Penetration rate",{"$f":"'C - PRs chosen'!EA5","v":0.68083798115120731},{"$f":"'C - PRs chosen'!EB5","v":0.68298657176286814},{"$f":"'C - PRs chosen'!EC5","v":0.68006213346446409},{"$f":"'C - PRs chosen'!ED5","v":0.67693522821523056},{"$f":"'C - PRs chosen'!EE5","v":0.6738861490742647},{"$f":"'C - PRs chosen'!EF5","v":0.67224664197006567},{"$f":"'C - PRs chosen'!EG5","v":0.66421768868657649},{"$f":"'C - PRs chosen'!EH5","v":0.65893840725737585},{"$f":"'C - PRs chosen'!EI5","v":0.65717945806542488},{"$f":"'C - PRs chosen'!EJ5","v":0.6560567525830886},{"$f":"'C - PRs chosen'!EK5","v":0.65142286608578148},{"$f":"'C - PRs chosen'!EL5","v":0.64411071328942748},{"$f":"'C - PRs chosen'!EM5","v":0.64702718101654921},{"$f":"'C - PRs chosen'!EN5","v":0.64258565642057064},{"$f":"'C - PRs chosen'!EO5","v":0.63404045365345663},{"$f":"'C - PRs chosen'!EP5","v":0.62368246794365434},{"$f":"'C - PRs chosen'!EQ5","v":0.61200075272618071},{"$f":"'C - PRs chosen'!ER5","v":0.59984101047711169}]
[]
[null,"Growth in customer",null,{"$f":"'O - Res CN'!F123","v":2.1528628118666542},{"$f":"'O - Res CN'!G123","v":2.1501306125682662},{"$f":"'O - Res CN'!H123","v":2.1899572412166575},{"$f":"'O - Res CN'!I123","v":2.4333628085208372},{"$f":"'O - Res CN'!J123","v":2.2432253215526008},{"$f":"'O - Res CN'!K123","v":2.5498632894973583},{"$f":"'O - Res CN'!L123","v":2.9095924096043979},{"$f":"'O - Res CN'!M123","v":3.196790256772831},{"$f":"'O - Res CN'!N123","v":2.5480075607989519},{"$f":"'O - Res CN'!O123","v":1.7365181287496514},{"$f":"'O - Res CN'!P123","v":2.756083550189568},{"$f":"'O - Res CN'!Q123","v":1.8287693996261389},{"$f":"'O - Res CN'!R123","v":1.1073864566150367},{"$f":"'O - Res CN'!S123","v":0.73748152015644874},{"$f":"'O - Res CN'!T123","v":0.43519733719813741},{"$f":"'O - Res CN'!U123","v":0.26567194675303285}]
[]
[]
[null,null,"Average Penetration rate excluding LGAs with lower than 10% APR"]
[null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"Average Penetration rate",{"$f":"'C - PRs chosen'!EA323","v":0.80607924289301458},{"$f":"'C - PRs chosen'!EB323","v":0.81000990589455368},{"$f":"'C - PRs chosen'!EC323","v":0.80800874447244608},{"$f":"'C - PRs chosen'!ED323","v":0.8058378579204466},{"$f":"'C - PRs chosen'!EE323","v":0.80383394439963463},{"$f":"'C - PRs chosen'!EF323","v":0.80359056269113338},{"$f":"'C - PRs chosen'!EG323","v":0.79864296018940772},{"$f":"'C - PRs chosen'!EH323","v":0.79450027582328953},{"$f":"'C - PRs chosen'!EI323","v":0.79376242598638957},{"$f":"'C - PRs chosen'!EJ323","v":0.7939765485953848},{"$f":"'C - PRs chosen'!EK323","v":0.78634152436933391},{"$f":"'C - PRs chosen'!EL323","v":0.77789309534409512},{"$f":"'C - PRs chosen'!EM323","v":0.78005351351194285},{"$f":"'C - PRs chosen'!EN323","v":0.77475824055243081},{"$f":"'C - PRs chosen'!EO323","v":0.76436393644787004},{"$f":"'C - PRs chosen'!EP323","v":0.75183763580038432},{"$f":"'C - PRs chosen'!EQ323","v":0.73822133158990144},{"$f":"'C - PRs chosen'!ER323","v":0.72401377420005009}]
[null,"Marginal Penetration rate",null,null,{"$f":"'C - PRs chosen'!E323","v":0.68292065077349084},{"$f":"'C - PRs chosen'!F323","v":0.69692835541918874},{"$f":"'C - PRs chosen'!G323","v":0.64114286595329983},{"$f":"'C - PRs chosen'!H323","v":0.67419408209917098},{"$f":"'C - PRs chosen'!I323","v":0.49109052943847936},{"$f":"'C - PRs chosen'!J323","v":0.54519377963951543},{"$f":"'C - PRs chosen'!K323","v":0.67572382232273143},{"$f":"'C - PRs chosen'!L323","v":0.70597010705381524},{"$f":"'C - PRs chosen'!M323","v":0.52312030973217549},{"$f":"'C - PRs chosen'!N323","v":0.38887138362457674},{"$f":"'C - PRs chosen'!O323","v":0.77357467498810717},{"$f":"'C - PRs chosen'!P323","v":0.5118023681641557},{"$f":"'C - PRs chosen'!Q323","v":0.29889818203301893},{"$f":"'C - PRs chosen'!R323","v":0.19321094836068783},{"$f":"'C - PRs chosen'!S323","v":0.11060654700790065},{"$f":"'C - PRs chosen'!T323","v":6.0659434295508394E-2}]

{"sheet":"C - PRs chosen","index":26,"n_rows":708,"n_cols":188,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Marginal rate of penetration Calculations ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Penetration Rate"]
["Change in residential customers/Change in dwelling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cannot calculate PR for 2024 because we use PRs to estimate customer numbers from dwelling information"]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Include because APR >=\",'APR thresh'!$Y$4,\"%?\")","v":"Include because APR >=10%?"},null,null,null,null,null,null,"All Houses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flats or Appartments"]
[null,null,"End of FY",null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"R4+1","v":2027},{"$f":"S4+1","v":2028},{"$f":"T4+1","v":2029},{"$f":"U4+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"AB4+1","v":2037},{"$f":"AC4+1","v":2038},{"$f":"AD4+1","v":2039},{"$f":"AE4+1","v":2040},{"$f":"AF4+1","v":2041},{"$f":"AG4+1","v":2042},{"$f":"AH4+1","v":2043},{"$f":"AI4+1","v":2044},{"$f":"AJ4+1","v":2045},{"$f":"AK4+1","v":2046},{"$f":"AL4+1","v":2047},{"$f":"AM4+1","v":2048},{"$f":"AN4+1","v":2049},{"$f":"AO4+1","v":2050},null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"BK4+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"BU4+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"CY4+1","v":2027},{"$f":"CZ4+1","v":2028},{"$f":"DA4+1","v":2029},2030,2031,2032,2033,2034,2035,{"$f":"DH4+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"EP4+1","v":2027},{"$f":"EQ4+1","v":2028},{"$f":"ER4+1","v":2029},2030,2031,2032,2033,2034,2035,2036,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["LGA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(ALL) Average Penetration rate",null,{"$f":"'O - Res CN'!D183/FC368","v":0.68083798115120731},{"$f":"'O - Res CN'!E183/FD368","v":0.68298657176286814},{"$f":"'O - Res CN'!F183/FE368","v":0.68006213346446409},{"$f":"'O - Res CN'!G183/FF368","v":0.67693522821523056},{"$f":"'O - Res CN'!H183/FG368","v":0.6738861490742647},{"$f":"'O - Res CN'!I183/FH368","v":0.67224664197006567},{"$f":"'O - Res CN'!J183/FI368","v":0.66421768868657649},{"$f":"'O - Res CN'!K183/FJ368","v":0.65893840725737585},{"$f":"'O - Res CN'!L183/FK368","v":0.65717945806542488},{"$f":"'O - Res CN'!M183/FL368","v":0.6560567525830886},{"$f":"'O - Res CN'!N183/FM368","v":0.65142286608578148},{"$f":"'O - Res CN'!O183/FN368","v":0.64411071328942748},{"$f":"'O - Res CN'!P183/FO368","v":0.64702718101654921},{"$f":"'O - Res CN'!Q183/FP368","v":0.64258565642057064},{"$f":"'O - Res CN'!R183/FQ368","v":0.63404045365345663},{"$f":"'O - Res CN'!S183/FR368","v":0.62368246794365434},{"$f":"'O - Res CN'!T183/FS368","v":0.61200075272618071},{"$f":"'O - Res CN'!U183/FT368","v":0.59984101047711169},{"$f":"'O - Res CN'!V183/FU368","v":0.58766452301684458},{"$f":"'O - Res CN'!W183/FV368","v":0.57590920316787464},{"$f":"'O - Res CN'!X183/FW368","v":0.56460742726812851},{"$f":"'O - Res CN'!Y183/FX368","v":0.55330774132043015},{"$f":"'O - Res CN'!Z183/FY368","v":0.54243309328371703},{"$f":"'O - Res CN'!AA183/FZ368","v":0.53195764842145088},{"$f":"'O - Res CN'!AB183/GA368","v":0.52185796470420498},{"$f":"'O - Res CN'!AC183/GB368","v":0.51211253829619674}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B6,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3000,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF($H$702=3,AQ$698/100,AVERAGE($M6:$O6)*AQ$695)","v":0},null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF($H$702=3,BE$698/100,AVERAGE($BF6:$BH6))*BE$695","v":0},{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF6:$BH6),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B6,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B6,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM6:$CV6),TREND($CL6:$CV6,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3000,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B6,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B6,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B7,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3002,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF($H$702=3,BE$698/100,AVERAGE($BF7:$BH7))*BE$695","v":0},{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF7:$BH7),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B7,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B7,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM7:$CV7),TREND($CL7:$CV7,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3002,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B7,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B7,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B8,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3003,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.4536154636397162E-3},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.1575538103523239E-3},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4197750987048948E-3},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2994217733592937E-3},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.5044276157598478E-4},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.5298543559607199E-4},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.1784742864791663E-4},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.0703566741190198E-4},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.5633210067071151E-4},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.0562853392952098E-4},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.549249671883335E-4},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.042214004471427E-4},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5351783370595175E-4},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0281426696476079E-4},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5211070022356983E-4},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF8:$BH8),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B8,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B8,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM8:$CV8),TREND($CL8:$CV8,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3003,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":2.0057127004811061E-4},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":3.1989791556735785E-4},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":3.8101166919100459E-4},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":4.0698470215324851E-4},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":4.1368044242400751E-4},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":4.1740914873925387E-4},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":4.1992426321779751E-4},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":4.2215724318381444E-4},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":4.2301137378001355E-4},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":4.2258751867663705E-4},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B8,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B8,$DY$329:$DY$643,0)),0)","v":4.2097693805906103E-4}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B9,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3004,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF9:$BH9),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B9,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B9,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM9:$CV9),TREND($CL9:$CV9,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3004,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B9,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B9,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B10,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3005,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF10:$BH10),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B10,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B10,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM10:$CV10),TREND($CL10:$CV10,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3005,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B10,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B10,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B11,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3006,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF11:$BH11),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B11,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B11,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM11:$CV11),TREND($CL11:$CV11,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3006,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B11,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B11,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B12,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3008,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.7975670336250166E-4},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1187386938537056E-3},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3369259771841059E-3},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.7076796124527255E-4},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9194813664315654E-3},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.4647189013070094E-3},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.9063438386095756E-3},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6399782397167656E-3},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.0225662863512934E-3},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.4708842074606863E-3},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4483187998692855E-3},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0881749547941647E-3},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2819540575880284E-3},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1232705673748832E-3},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.083167933491063E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0911729799546691E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0096134343647247E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.219299437957921E-4},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.2812250824783264E-4},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.2819112772089158E-4},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.2213580221491635E-4},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.0995653172994024E-4},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8533995121134152E-4},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.53968741398852171},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.5612778866174407E-2},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF12:$BH12),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0496350655164755E-4},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1249552308528598E-3},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1958962812026334E-3},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B12,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B12,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.1060563693131515E-3},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM12:$CV12),TREND($CL12:$CV12,$CL$4:$CV$4,CW$4))*CV$695))","v":1.6619370974565312E-3},1.5899586428656774E-3,1.3309155300430444E-3,1.0423156185386711E-3,7.9931436967716721E-4,6.3996705864006792E-4,5.7792109290107519E-4,5.7288999097570344E-4,5.9195875055698165E-4,5.6068961863489273E-4,5.2321454379422399E-4,4.79533526034968E-4,4.2964656535714071E-4,3.7355366176073361E-4,3.112548152457424E-4,2.3635212653522951E-4,0,0,0,0,0,0,0,0,0,0,0,null,3008,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.6800220563921589E-3},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.8425857786738692E-3},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.7750737189627579E-3},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.8057396763796827E-3},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.6341469701104873E-3},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.3387252746779369E-3},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.3737798375006384E-3},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.3090413513002466E-3},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.3260065232981624E-3},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.2894624792962558E-3},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.1402371593881829E-3},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.3210676124090941E-3},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.3375888799539134E-3},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.3472882545399474E-3},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.5547485533922677E-3},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.6730758683151546E-3},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.7247416323952311E-3},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.7350196831477256E-3},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.7225591806630277E-3},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.7065183253703344E-3},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.689853145211912E-3},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.6745068099365402E-3},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.6578891612600616E-3},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.6399438730975891E-3},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B12,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B12,$DY$329:$DY$643,0)),0)","v":1.6206199823130801E-3}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B13,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3010,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF13:$BH13),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B13,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B13,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM13:$CV13),TREND($CL13:$CV13,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3010,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B13,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B13,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B14,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Maribyrnong (C)"},3011,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.75100696999095085},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.39738605132123012},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19706860623174483},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.26552599093189322},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.13300020831570378},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.3394326205812835E-2},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.25979956959287898},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.22192189162904974},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.18487825605299543},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.17053759884756026},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.14734026911045325},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.7254386952234258E-2},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.9768888873112413E-2},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8966436389951025E-2},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5555006811119045E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.7862644708487673E-3},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.6196306645772956E-3},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.1990036221390718E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0695791172416221E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.4626212055192743E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.8556632937932975E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.2487053820709497E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.6417474703449885E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.0347895586226381E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4278316468966592E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8208737351743088E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9381480346689859},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.81842645686003124},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.4252315599580547E-2},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9538216068017604E-3},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.22852136840054246},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1025508374919661},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0545705742680032},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.570804309473854},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4415472791633615},0.9315501278304853,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF14:$BH14),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.29831690314185844},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.69289093568739468},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.130028578291733},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.3491776227538963},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.15633395950011028},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.8731475302159976E-2},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.15359289291533496},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.12543813428224124},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B14,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B14,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.1901806374154021E-2},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM14:$CV14),TREND($CL14:$CV14,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3011,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":1.1453157628911987},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":1.1280199973849869},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":1.1120291492122054},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":1.0891727588484472},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":1.0676865744239401},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":1.041409368006847},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.99738065195049719},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.97468046706057976},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.94243927794039517},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.92168250212386593},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.89967156634849044},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.87296885952486747},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.85075190220812136},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.83013975079314206},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.80870594233330451},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.78877976257643834},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.76927597934704539},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.75041278452407234},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.73228102707897968},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.71498576153113658},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.69726191844569785},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.68040977732941699},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.66434538443437186},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.64901379988171537},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B14,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B14,$DY$329:$DY$643,0)),0)","v":0.63436507661301567}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B15,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3012,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19822327522561728},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.99452988836404055},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.39260564924806191},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.84792215086107725},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.35327330907116117},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.23294814369604097},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.70861873491594884},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.34803426534402671},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.29685727994315098},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.49850211780337988},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.24002397447407239},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.17051505687374804},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.7177954239880224E-2},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.5742818630565368E-2},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6685861840770842E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.3523289185239609E-3},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.1008803819422074E-3},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.6496735903390641E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.4986041954367725E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.8487437758906842E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.1988833563486143E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.549022936802526E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8991625172604787E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2493020977184049E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5994416781763311E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9495812586302393E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5115562479054294},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1582058018607222},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.64762580106271794},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.25464980449808172},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1465429935495561},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.54869736272606284},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9967861811222181},0.61749313370025938,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF15:$BH15),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.54578285944974814},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.80143514985213582},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.28444634805900476},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.94157795283390822},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.58162042702636896},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.23056032938355228},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.49133175197917367},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.32177263369806114},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.40776327786667643},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B15,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B15,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.36787999313505032},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM15:$CV15),TREND($CL15:$CV15,$CL$4:$CV$4,CW$4))*CV$695))","v":0.16370636317840725},0.10623698724313031,5.3206745090697095E-2,1.7668195098435077E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3012,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.71968384990360235},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.71748279453961428},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.70416423483694923},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.70448099925958463},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.70163224011473424},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.69807529495866694},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.67947576405634436},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.67239499710789785},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.66540962241678925},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.65882785097197805},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.64943924064166059},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.63168606466036659},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.62610515015153956},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.61607895439437965},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.60480092429187138},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.59285880069585017},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.58018392530630436},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.56742511075697555},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.55504676662748431},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.54317757530723354},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.53100280477205608},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.51937429884725916},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.5082361330773516},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.49755707894559864},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B15,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B15,$DY$329:$DY$643,0)),0)","v":0.487308504629341}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B16,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Maribyrnong (C)"},3013,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.28981931435946573},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.29947313611718623},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.21816013220287761},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.51549823568246433},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.34821092192622177},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1658372888146673E-2},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.4215152089979863E-2},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.28213855053281128},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.9888242133048114E-2},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.7254386952232551E-2},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.9768888873113246E-2},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8966436389952319E-2},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5555006811117324E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.7862644708520858E-3},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.6196306645750387E-3},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.1990036221385852E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0695791172415119E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.4626212055192743E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.8556632937932099E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.2487053820709714E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.6417474703449226E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.0347895586226819E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4278316468966149E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8208737351743745E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.34198181591288151},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.35279814007354904},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.20639111670123},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6809615804234295},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF16:$BH16),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.27902282450492411},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.44316237093798616},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.20363366279348472},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.77380775312507055},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19540576919241318},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.12535559131546462},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.24070495156009031},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.12004893866992467},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.0058544058652017E-2},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B16,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B16,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.1729215688416151E-2},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM16:$CV16),TREND($CL16:$CV16,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3013,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":1.0592536828863772},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":1.0331348196518197},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":1.0107011161533386},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.98877925611446293},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.97089559238503242},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.9518541565882197},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.91788677711138489},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.8949483778474947},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.8612349733007284},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.8453219133467138},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.81614519820545728},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.78940994224417638},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.76678938249029005},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.74432006564705577},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.72532944811886368},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.70759985907875311},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.69017989721157369},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.67329622115140664},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.65704731973732688},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.64154515900813869},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.62565663791694481},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.61055032386424768},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.59614865329896594},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.58240248231091962},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B16,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B16,$DY$329:$DY$643,0)),0)","v":0.56926713308492505}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B17,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3015,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.99543060528562999},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2734993877361898},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.99695717465399802},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.30908344237693436},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.141808801810686},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.96816577710710239},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.93368855345006063},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1612191352753234},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.38294988846814448},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.49560727357920992},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.18653614696340748},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.5913716623167158E-2},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.5347409823321987E-2},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2213241289818645E-2},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7298544457655995E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.6590153089301358E-3},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.3616152493482514E-3},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.8938407454829298E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.7499092397575915E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0749183157859932E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.3999273918039934E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.7249364678323942E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.049945543850476E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3749546198788638E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6999636959072516E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.024972771925238E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.23771399401228249},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.26319054379823142},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0001452907986008},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1610144666111331},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2279267899143447},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.36646085643233528},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.0628578314079511},1.0604944901117324,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF17:$BH17),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8387171876968145},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9609642643854888},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5413654177351517},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2352829079165442},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.389792339766585},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.95742378264928985},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.86400823709021335},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.63936408734317107},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.39003652293619173},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B17,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B17,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.14979114626067316},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM17:$CV17),TREND($CL17:$CV17,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3015,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.4323817028709842},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.4352598181573373},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.4340702433131449},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.4376100893245203},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.4375781362891422},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.4179335010501761},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.3956093585750879},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.3823449949907287},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.379878456670349},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.3759839834236773},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.364273896215801},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.3216073959052483},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.3147881628807412},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.2975288125336051},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.279273481297224},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.2609098898341422},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.242755634372162},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.2249128746672773},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.2074582555266788},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.1904791797133729},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.1737015073129156},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.1573923280214997},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.141523432157276},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.1260768616312309},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B17,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B17,$DY$329:$DY$643,0)),0)","v":1.1110356218767437}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B18,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3016,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.54467746625419955},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.41389311898163728},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.23363850560435862},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.42693256034828858},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.12141592854663874},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.32614821704258673},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.49646790628208898},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.67662977601102647},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.82456209705201911},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0877770480954079},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.2267045859051336E-2},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.39114987714505545},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.13307549764434817},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.8547812722239568E-2},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.9446049778524873E-2},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7298544457655204E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.659015308934084E-3},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.3616152493470362E-3},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.8938407454765833E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.7499092397588431E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0749183157804473E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.3999273918020523E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.7249364678362124E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.0499455438578989E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3749546198794896E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6999636959010804E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0249727719226715E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4008341674626932},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.6631723125164416},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.15754469887445735},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.63438966512142403},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3547205340923505},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6895366479720111},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5008754868224714},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3426737092224172},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},1.8070795657096606,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF18:$BH18),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.10560722278373717},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.24844312222264606},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.29009527794742873},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.96013174027372894},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.21394689219279522},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.22260918393312604},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.23339488574125622},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.16835972156365878},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.10411833653183251},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.14379524591879475},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B18,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B18,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.1299818869576241E-2},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM18:$CV18),TREND($CL18:$CV18,$CL$4:$CV$4,CW$4))*CV$695))","v":8.8936309934908767E-2},5.7227909440903356E-2,2.8152256495476109E-2,8.7765665382462336E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3016,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.4888023253173983},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.484220155706987},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.4766063826073934},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.467689050120673},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.4564156641924217},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.4382742111419877},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.4152553880324714},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.3906304550830424},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.3788558482094047},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.3673679735264799},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.3627600518757992},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.3381163820522404},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.3179447138724625},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.3037671395705106},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.2861283995356929},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.2680063230719854},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.2498540825834699},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.2319079688674539},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.2143529622097455},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.1972763394626731},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.1804023242755999},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.1639994951486434},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.1480395310470992},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.1325043685848482},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B18,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B18,$DY$329:$DY$643,0)),0)","v":1.1173769135477687}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B19,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3018,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.33394885202825147},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.39136973161023314},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.23222593534438399},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.26915864024871922},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.37735818246280045},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.39392676929291781},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.40137369538680162},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.76067121557923756},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.15837331119452286},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.11254376772733624},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.13418067678669016},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.16004417732143392},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.8941901353925065E-2},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2213241289817708E-2},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7298544457653442E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.6590153089315235E-3},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.3616152493453102E-3},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.8938407454824683E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.7499092397551993E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0749183157849142E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.3999273918041591E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.724936467833874E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.0499455438532013E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3749546198776673E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6999636959021338E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0249727719266006E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.25872796477578175},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6967280850497366},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF19:$BH19),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.60312467757410537},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.89695392787473538},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.75458686978381684},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.77877417117988901},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.9145489455025283},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.5903548016108171},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.44509770158628054},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.52431170852062015},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.2885827983194949},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.29324920233484453},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B19,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B19,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.13126308604359077},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM19:$CV19),TREND($CL19:$CV19,$CL$4:$CV$4,CW$4))*CV$695))","v":0.16281996679514668},8.9952737148493028E-2,2.863045871849787E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3018,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.54646323921422546},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.54669331876040506},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.54564475765142995},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.54568722159994554},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.54357941672829968},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.53850741408424974},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.53543011206145719},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.53072442627500105},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.53067782361087001},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.53411235971953297},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.52972082728039382},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.51457408950875383},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.50969390765758982},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.50394952225419531},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.49876792125986974},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.49245957672279578},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.48565933879686879},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.47883996570142523},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.47209233702742853},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.4655172847416234},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.45901520563717624},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.4526943986573409},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.446538530636301},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.4405408741155129},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B19,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B19,$DY$329:$DY$643,0)),0)","v":0.43469506259115115}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B20,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Maribyrnong (C)"},3019,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.43557697305273768},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4107721322434893},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.27927954471993621},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0068315759864233},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.64323252209025594},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.12958267421606848},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.62572995440713974},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2142056672417778},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.84884409291977048},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4270213430300237},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.41903512845742752},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.66721371942598551},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.18418393169917469},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.10857112593342766},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.4386827012049797E-2},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1326522982219178E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.7862644708505549E-3},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.6196306645756554E-3},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.1990036221346015E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0695791172427271E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.4626212055194565E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.8556632937961849E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.248705382067907E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.6417474703446507E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.0347895586213766E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4278316468981024E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8208737351748285E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.51867405912288778},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.36430529931351063},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.13845929679893648},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.80404415013226527},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.304092637941525},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.1457541535598335},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.7692057856644903},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.237956082453902},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4233485338867973},3.2255674719300922,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF20:$BH20),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.41837770499656002},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.42475972354520281},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.29447303321549095},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7026880354406788},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.61459885571815087},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.2275530780840799},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.54024014389655206},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.29513185436675982},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.26639945070664911},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19065981447999147},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B20,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B20,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.20952476543442639},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM20:$CV20),TREND($CL20:$CV20,$CL$4:$CV$4,CW$4))*CV$695))","v":0.18654068760649434},0.12701986588187877,6.985022037297782E-2,3.0196468292512914E-2,6.8558901258110603E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3019,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.71306861799027166},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.70419049915969933},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.69355717045361276},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.68233364339613511},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.67531171875638651},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.67354899600074047},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.66050002326269797},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.64908049354807273},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.63893142727661101},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.6658231830970025},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.67149686767312811},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.66716612543198073},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.65718857989898416},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.65748234770742486},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.64400806851396053},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.63005085836105179},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.61527403608979592},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.60040945348879293},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.58594013461927474},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.57213272802066739},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.55797886264972607},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.54452261812810498},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.53169247060322733},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.51944475422829017},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B20,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B20,$DY$329:$DY$643,0)),0)","v":0.50773977141663151}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B21,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3020,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.7826623494755376},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6284457400575469},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.258155160072111},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1179570016299949},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2517552008325172},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1670815572367437},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.53098990094258},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4033966716293007},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.90495108780866618},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.460634406067892},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2905263641426805},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.48004450312918989},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.2998925307535702},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.16636970392823874},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.2025470397942862E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3735458550468278E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6140475665542695E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5114871536467775E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4799299085716025E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3319369177139748E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1839439268586839E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0359509359987197E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.8795794514344977E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.3996495428581876E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.9197196342818774E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.4397897257289314E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.4972678367810826},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.7770271023568842},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3518447587799907},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4522551089913005},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.57021857991622338},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5895478829705583},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3659988404499857},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3087600018266086},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3341504565607856},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.1194115730454417},2.3049655583574507,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF21:$BH21),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3048574729739451},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3736527254322599},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1735589340096262},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6234018360099627},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8759033595099361},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.98892865347148828},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6163636971394995},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.97551091357731701},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.71179490979625515},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B21,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B21,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1206908720705755},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM21:$CV21),TREND($CL21:$CV21,$CL$4:$CV$4,CW$4))*CV$695))","v":0.65371506735895324},0.47477658455295735,0.2906217586522486,0.15584309062970417,7.1780549791633105E-2,2.400993694765784E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3020,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.0242026680883889},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1240966514108142},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1479178158818804},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1594022262032861},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1602579610092298},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.174075383857611},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1708739066370797},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1723190922320383},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1723287100045916},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1756184828484137},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1723911600358856},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1589358436057058},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1727923860711889},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1738984579173013},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1674405985909475},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1582609736777594},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1482172412923988},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1375293775132909},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1265743936262957},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1156618144367276},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.1044855903654847},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.0935370905818655},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.0827916883966096},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.0722433826021693},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B21,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B21,$DY$329:$DY$643,0)),0)","v":1.0618864061196689}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B22,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3021,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.96434338303705791},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.78003788089866988},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.47724282105476162},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3283539920204648},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.866353122716538},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.236404409155621},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7867993968964451},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9870493798494677},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2712853260525099},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.2632510841134845},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8404943223413943},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.74698071253342424},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.51192385720633959},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.32475422829507494},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19838374368606543},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.12332101350556143},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.1120244297548197E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.2478958940183996E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.838274723660894E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.1219794079355859E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6573436129526142E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4443673387208866E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.8795794514252169E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.3996495428642469E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.9197196343032761E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.4397897257126085E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF($H$702=3,AQ$698/100,AVERAGE($M22:$O22)*AQ$695)","v":0},null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.12702766517703032},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4049814543295584},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.14651890738136916},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4540331452062305},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8290772954979426},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3675687584564833},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7943152337816701},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.7900399029334304},2.9638994619545311,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF22:$BH22),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3989108872048082},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8998448261980261},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4114929642590004},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6943762585275333},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4413695279811889},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5663282492462649},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7649229104488802},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8072112780199363},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0359018066012324},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B22,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B22,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4858558468420417},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM22:$CV22),TREND($CL22:$CV22,$CL$4:$CV$4,CW$4))*CV$695))","v":1.1352799656305077},0.90928123437102337,0.63575514260358978,0.41365304623742916,0.2611823956533979,0.16983256727342452,0.12204810349856597,9.3374228865845343E-2,7.0942832817375415E-2,4.541483667188348E-2,2.3983221162777044E-2,6.647986290065383E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3021,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.854394118022008},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.8493608098364782},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.8374640609149882},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.8254681299248525},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.8115321191754994},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.8132561210450133},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.8078874583779483},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.80479432513894},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.8002118069234732},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.8035131060968828},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.7974424248053733},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.7642330840895466},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.7781119778773256},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.7786980394037972},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.7690956074863697},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.7557146374728547},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.741224961192654},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.7257590035519665},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.709855054400514},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.6939472443845889},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.677459805614516},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.6611923119650414},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.6450777307201543},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.6291363306784086},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B22,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B22,$DY$329:$DY$643,0)),0)","v":1.6133875898796897}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B23,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3022,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.7750007461451377},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5051873315607196},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4382152106704869},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1480883156543764},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6200701370481654},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.84587786851098579},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2034914493575406},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2062276198884183},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.87871165459125478},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.60015676318963473},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.40169825568289824},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.28057827564094678},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.22872572999293775},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.20500262561016019},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19172505299106615},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.1644548234844298},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.13898408824615174},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.11531284727618037},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.3441100574586697E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.3368848141297016E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.5096089976348475E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.862282607977547E-2},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5663625519333978E-3},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8980653375331515},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF23:$BH23),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5456590848007705},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.668013119785158},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3710571080309619},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.1824268547346248},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.5605358066807806},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8571047542010732},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7936400231017766},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.7546059345515865},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.65393538071369339},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B23,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B23,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8781991808421403},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM23:$CV23),TREND($CL23:$CV23,$CL$4:$CV$4,CW$4))*CV$695))","v":1.9589797574830015},1.6568190716156512,1.2327929285823995,0.8619387331079208,0.59212700985642974,0.42580762501471958,0.34603503846165889,0.30908924747482336,0.28799038884989409,0.24601030259420045,0.20695933797644109,0.17083749499661599,0.13764477365472519,0.10738117395076865,8.0046695884746388E-2,5.5641339456658404E-2,0,0,0,0,0,0,0,0,0,0,0,null,3022,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":2.498058891444638},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.4698641010285787},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.1985768154428402},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.1114856857595108},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.081253544315085},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0356573164080858},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0307448593630928},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0459282751642192},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0465196971359785},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0587854510666703},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0635831253652894},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.055114430539595},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0511814392559495},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0526123415053592},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0540420744503556},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0513545464046479},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0467857898022996},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0403192160784334},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0327789047777478},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.024877224362063},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0164695522995737},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":1.0081830252096391},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":0.99979008859794372},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":0.99131161074910146},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B23,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B23,$DY$329:$DY$643,0)),0)","v":0.98276764580095011}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B24,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3023,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9809795022487444},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3443968623339195},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4899307550813925},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4341551190367399},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1413277688764134},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.59271322226997847},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4637012288690705},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.56681817609015817},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.17881145699560724},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.34677110384467935},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.11536271026460282},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.11978510925040575},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.35776969665977032},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.23048270755468606},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.1286828937944807},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.9102849328827209E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4590345545771624E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9407594993763407E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.753896661641617E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6763393535157623E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.408705418163043E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1410714828122287E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8734375474614148E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6058036121087079E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3381696767578916E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0705357414070752E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.0290180605435395E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9473703123569615},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1139484814496834},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3170038124320358},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.98405186769643682},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.86944730645034063},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.56867205448281355},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.40203739756929202},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.53878699983996481},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.0279913008009837E-2},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.32181011551794297},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.1267284616001175},0.1635336771226383,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF24:$BH24),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1002274814378126},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1534770831329846},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8908974203682107},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3223923732967116},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3214359114328964},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.65173126555073302},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.66648146284325882},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.65973171029489752},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.70666128469205058},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.49146499601782806},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B24,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B24,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.253234396357506E-2},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM24:$CV24),TREND($CL24:$CV24,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3023,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.1824707120433171},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.2099071231718086},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.2087063789159234},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.1908248589574089},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.1781433454971397},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.1667868648904673},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.1418099386566714},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.1146192803861084},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.0680777344365255},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":2.0129745827296883},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.9534923183376385},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.913759778832284},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.8826505391147916},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.8518342646320722},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.826165549993374},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.800391546422452},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.7736657298925125},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.7468434793806769},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.7203176177043285},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.6945220189046182},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.6689880107030752},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.6442203892391598},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.6201489819261246},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.5967432107210326},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B24,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B24,$DY$329:$DY$643,0)),0)","v":1.5739742624123316}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B25,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melton (C)"},3024,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.57991366874010108},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.31804091709658439},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.35160982991346829},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.35072380843100071},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.34729265595875813},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.40819937891876606},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.72721008688913369},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.78350841372690772},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.6826030605093647},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.84650327949114468},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.90398796712944363},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.72202113290279246},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4491470851436179},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.28934992885280225},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.16840627690295693},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.0434347842986471E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.5268109368558969E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8485485051952581E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.6040025996235785E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.5287974769290124E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1759177292359698E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8230379815431039E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4701582338502379E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1172784861573708E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7643987384645052E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4115189907716395E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0586392430785968E-2},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.59291286183001402},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.3058708678721474},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.34414288029211026},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.35394342460413913},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.36187063451273899},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.40218334640947628},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.79743189844098816},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.83434824350928849},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.71326564972374751},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.87228415230790224},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.9534851238114519},0.78518002966753275,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF25:$BH25),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.47447703594200635},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.42700329691147909},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.41452612205031369},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.29515043538932922},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.17342731835425426},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.51153668039327793},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.11734571509567272},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.10935078302181503},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.11115156317552016},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9782546194370599E-2},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B25,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B25,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.11890467641889749},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM25:$CV25),TREND($CL25:$CV25,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3024,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.43870383362139564},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.46053029752114316},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.45769062232618213},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.44827647822707239},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.44140564945249139},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.43491481331021753},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.42497768284319437},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.42543350617432685},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.43805234997969544},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.45143064517165626},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.47209935780412643},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.49287757924963482},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.50871267570610301},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.51758706206127691},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.51485344506548614},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.50849997069739428},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.49730934664231435},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.48434780831675533},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.47079217929774247},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.45784535697180989},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.4456527178697362},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.43411864595757005},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.42311875005602129},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.41261038533098016},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B25,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B25,$DY$329:$DY$643,0)),0)","v":0.40255532856727766}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B26,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3025,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.10206010085720549},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19773551818570895},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.74744436548172777},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.62814397018973367},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.61044315660800785},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.46024137343336868},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.88350635366715935},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.55099145305810915},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.37200512209646952},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.69118852747714921},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4244860760549653},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.5913716623168754E-2},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.5347409823319343E-2},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2213241289817021E-2},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7298544457651163E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.6590153089349219E-3},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.3616152493469296E-3},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.8938407454821752E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.7499092397561942E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0749183157819027E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.3999273918076112E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.7249364678333197E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.0499455438524701E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3749546198781652E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6999636959038598E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0249727719295544E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.46695320957738851},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5576515386690857},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5359881596280927},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2059411979379167},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.8802794432485062},2.357118474992375,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF26:$BH26),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.73356007889577834},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.85435988718927303},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1279167361255373},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3651439575222017},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1347079667682294},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.83715079367117384},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.45818405027400438},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.46077548807833901},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.12766086600216778},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.2889132284562169E-2},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B26,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B26,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.1269057802946833},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM26:$CV26),TREND($CL26:$CV26,$CL$4:$CV$4,CW$4))*CV$695))","v":1.1988382062197324E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3025,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.65458137381881865},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.65860661217827188},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.65338909749753582},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.63685908197076868},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.63334853784229339},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.63415084891391826},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.63359502838395954},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.63048574629528853},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.63008243755536431},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.6338517268525139},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.63438723929376251},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.6212284086271096},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.63070078565237597},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.62754623164364165},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.61938548735821075},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.61091810051111006},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.60236761259056493},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.59384895707877972},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.58545081923945541},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.57727196089423627},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.56918587356944494},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.56132533419717001},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.55367217881715991},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.54621794874129903},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B26,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B26,$DY$329:$DY$643,0)),0)","v":0.53895463912349284}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B27,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Wyndham (C)"},3026,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4384850801039575E-3},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8662592690684571E-3},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0290821905862159E-4},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.178788354733201},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":11.534379819281902},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.9817127679157412E-2},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4938518840894205E-2},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.1804531215568354E-2},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.2124924891586074E-2},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4867600997789055},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.31971002889330757},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19142809559285445},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.10758606463440189},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.8647998686211594E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.0260270540762091E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.7440855453811312E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.6816800468088858E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.246490585542681E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8039725590732862E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3541259674003364E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8969508105245626E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4324470884455968E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.960614801162348E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4814539486766374E-2},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.6031037590413517E-3},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2067789069248516E-3},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.4237442767939345E-4},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.3424113743335297},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":12.843890678007993},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.65337029357821E-2},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6767613021075984E-2},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.4773662317269779E-2},2.2123673889189586E-2,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF27:$BH27),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.2246491404624749},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1151496448596743},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.11833749742125296},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.4147871600294779E-2},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B27,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B27,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1241170084723733E-2},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM27:$CV27),TREND($CL27:$CV27,$CL$4:$CV$4,CW$4))*CV$695))","v":0.51158514746249217},0.46792619636456312,0.37644334512102307,0.28457038131206075,0.21141324191943398,0.1644903524861091,0.14473438943708258,0.14011690299143334,0.1416751763784104,0.13154296415016145,0.1205140173864465,0.10858833608726787,9.576592025262351E-2,8.2046769882515219E-2,6.7430884976941455E-2,5.1918265535903473E-2,0,0,0,0,0,0,0,0,0,0,0,null,3026,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":1.0921263135478599E-2},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":1.0425826028610936E-2},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":9.71166468657381E-3},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":9.3002680261089453E-3},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":8.9674956767209959E-3},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":8.5177309173995099E-3},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":7.9429784029406546E-3},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.32568307072146785},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.93540195191773812},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.88346750824366338},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.84600155165620772},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.81678794271824484},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.78033081470259047},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.74849920520388535},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.73739099127845331},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.72384432524021325},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.70529012227029486},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.68516214126659625},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.66475131118375752},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.64536378906298131},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.62722206002996883},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.61012031639952391},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.5938729799671586},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.57840668882379065},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B27,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B27,$DY$329:$DY$643,0)),0)","v":0.56365602531062531}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B28,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Wyndham (C)"},3027,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":17.197306736640424},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":13.479117110731243},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":13.315461897876586},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.992610311414639},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.5104733352645701},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.6303443847515515},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.4622982418609265},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1877079248872522},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8542979262820931},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9332042292710867},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8568424109320818},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7196903006634161},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.47079753001588415},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.30748970093013867},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.18262465804783859},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.10134518372559224},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.4008912668950915E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.6356097408849814E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.3822060002947381E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.3310077777639885E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.9341722131140497E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.529277712211272E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1076870651442379E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6637317701238433E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.2197764751019783E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7758211800830519E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.331865885061187E-2},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":19.666692096976639},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":15.021652714820126},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":14.873079880354455},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":10.622724394916771},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.2325129690329639},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.841130662023891},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.2216956372808836},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4416831282317522},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9727484633021868},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9825953774393243},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0179832351183804},1.8472125305957177,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF28:$BH28),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.20450886136561464},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.36662967723540968},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.20813034879125084},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.14358664597185344},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.58397098152492344},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B28,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B28,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19810622386993204},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM28:$CV28),TREND($CL28:$CV28,$CL$4:$CV$4,CW$4))*CV$695))","v":0.28683086722539014},0.2726057320681331,0.22691352836499881,0.17685016243589444,0.13504886106960642,0.10772578085037275,9.6962325155414836E-2,9.5836764006953262E-2,9.8766376966690161E-2,9.332720665184896E-2,8.6901932474380453E-2,7.843369211462152E-2,6.722887895538987E-2,5.6024065796158248E-2,4.4819252636926606E-2,3.361443947769497E-2,0,0,0,0,0,0,0,0,0,0,0,null,3027,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":2.5252500002700664},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":2.989483098418523},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.4047630983687456},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.739436009590023},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":4.0810897905849943},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":4.3558799377713555},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":4.4472637011709226},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":4.4136379350261743},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":4.4617296643278914},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":4.3630775847238361},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":4.2928681142841993},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":4.2153243597634917},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":4.0830207651322139},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.9782755750291918},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.8294181224926178},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.7037266043590558},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.5810195256644324},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.4638397639431751},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.3527529210669185},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.24843432678496},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.1511533659149071},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":3.0595802137394035},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":2.9731354622798776},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":2.8913887694645308},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B28,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B28,$DY$329:$DY$643,0)),0)","v":2.8139540560382614}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B29,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hobsons Bay (C)"},3028,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.3838233211754124},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.33942009604788614},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.47911210796071052},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.78047419779691185},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19254679227240884},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.30936713059534993},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.41014600431092424},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.81463325312797163},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.24320950927802237},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.19676007208625315},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.22906862872972159},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.2886396586767192},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.1823062253844413},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.10196090274424947},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.1873552495755287E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3083189805667963E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1266982498436396E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.6099103979844294E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.3525661398883991E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.4173095258971865E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.4820529119059747E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.5467962979147629E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.6115396839355137E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.6762830699442846E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.7410264559530559E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8057698419618267E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.51059710337922404},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.245107280827558E-2},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1454024741924689},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.3573964085134049E-2},1.9659834726327357E-2,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF29:$BH29),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.73877731803494917},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.68184048739235681},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.99142024498471926},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0076883448702498},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.6142645812945754},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.62662256335089905},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.55518566915444267},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.6850828667298644},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.55610606424156439},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.37618698947469098},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B29,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B29,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.22127064732852419},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM29:$CV29),TREND($CL29:$CV29,$CL$4:$CV$4,CW$4))*CV$695))","v":0.30043437652761662},0.2205497014712389,0.13720025438242311,7.5590614850868085E-2,3.6777265186036745E-2,1.4590074768713027E-2,1.3314727303088483E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3028,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.4589867535446501},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.4575066743415019},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.4467589122487317},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.4357868802508094},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.4271201520487482},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.4141768192649973},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.3908379205881669},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.3652426108447562},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.3506450244028587},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.3407458266057628},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.3262942984464861},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.2858016138518709},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.26981161433084},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.2527100715222093},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.2371245190208442},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.2204010808063055},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.2029368181859901},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.1852394922097522},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.1676421681164932},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.1503935592055468},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.1333942685498384},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.1168922798929053},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.1008542784285513},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.0852604117563314},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B29,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B29,$DY$329:$DY$643,0)),0)","v":1.0700919441039392}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B30,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melton (C)"},3029,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5356183736522246},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3357043966001623},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6926743824420369},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1973067758919571},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.454612857239959},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3842455697514819},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.7795995250645165},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9038358470371728},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.0395587051081461},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1595349135576409},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.2047240291324792},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.0982509081757477},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.44887207551684455},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.28917276191000124},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.16830348772024142},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.0379149943742659E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.5240479329755619E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8461994885028952E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.6018028450272507E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.5266285207088723E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1739656686373068E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8213028165667103E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4686399644961138E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1159771124255169E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7633142603539514E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.410651408283355E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0579885562127585E-2},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.2650312043855085},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.2472928568648269},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6910302894328408},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0271982255257157},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4226362644492325},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3951035339711781},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.974403708799934},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9556451451762156},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1847207971728992},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2459452003070703},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.465040457396416},3.3694263243140696,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF30:$BH30),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.5852367465279888},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1189456552343451},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.7065213304721052},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.9753752511165539},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8193885431773023},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1936481223073292},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2277503173749329},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.2521425389410368},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.61219084346763131},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.57408725290052476},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B30,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B30,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.76187702214142172},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM30:$CV30),TREND($CL30:$CV30,$CL$4:$CV$4,CW$4))*CV$695))","v":2.165552494896715E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3029,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.3385864172539028},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.3729445484793823},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.343183638380065},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.3190033960926018},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.3154193766926521},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.2988790137584916},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.2743789496638502},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.2889398624361341},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.3037302446090533},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.3126831396390908},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.3913111643032812},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.4366563580391611},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.4883245040329558},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.5143994145283388},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.4297165070391737},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.3563462888023889},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.2825462981352209},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.2110197023578539},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.1425869404432714},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.0781386775173103},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":2.0178366959211442},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":1.9609659842856197},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":1.9071686606197338},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":1.8561945916778519},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B30,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B30,$DY$329:$DY$643,0)),0)","v":1.8078200706884204}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B31,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Brimbank (C)"},3030,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.99060881400108969},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.85641331847233426},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.85427871428960511},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.85798662922582924},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.92337190284977888},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.56156202690665824},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.39246853689997896},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0117147280034606},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.45785452563817713},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.10613657494720143},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.76797894915248721},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.40961602617818094},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.44985794333649759},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.28832755093625106},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.1658544019627006},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.8381833103839139E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.4240695958631622E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.7612011342055614E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.5222054878837276E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4449556978748408E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.100460128087645E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.7559645582997283E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4114689885118112E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0669734187253399E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.7224778489374225E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3779822791495052E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0334867093623093E-2},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0482409814905893},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.91603752390153714},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.91536928442766252},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.85748268485657042},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.96955967232914197},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.55426522724523553},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.42784845402188598},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0941509004923018},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.47922760605135123},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.13243918908812941},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.80516590637299845},0.43814629380810777,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF31:$BH31),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.63541722076929363},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.40216327071834085},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.43838423934249515},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.86420963486972846},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4840446348475671},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.65845018928697896},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.16660797534043439},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.24636313289363038},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.21472782977444113},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B31,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B31,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.45449556937710622},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM31:$CV31),TREND($CL31:$CV31,$CL$4:$CV$4,CW$4))*CV$695))","v":0.14526973625176803},9.2411519121736813E-2,4.4337173765509989E-2,1.2538311787184613E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3030,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.88002654068818864},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.90107703661952243},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.89181289694603771},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.88247587901864721},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.87513337537038272},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.87192314483574729},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.86254849485428253},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.84934249764212921},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.82579477576724114},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.82970961537735644},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.82287033177277669},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.800372385344851},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.79053941157314145},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.7753228430882434},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.76282105202173334},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.74833151325393221},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.72970532371009411},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.70983284442350036},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.68982823643136304},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.67079761852638864},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.6528845597671793},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.63592709486954968},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.61978281795016255},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.60438831393419012},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B31,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B31,$DY$329:$DY$643,0)),0)","v":0.58968659444347271}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B50,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3050,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF50:$BH50),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B50,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B50,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM50:$CV50),TREND($CL50:$CV50,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3050,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B50,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B50,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B55,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Moreland (C)"},3055,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9433401407583314E-2},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5112611667526472E-2},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.330937415413927E-4},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.2487834004620307E-3},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.14297725194014915},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1867866296794231E-2},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.4043079885170051E-2},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0354035538826955E-2},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4127840426174198E-2},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6471572986790048E-2},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.9758303496744782E-2},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.9605180797628735E-2},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.6246215151315521E-2},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.0855867464046784E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1832859806358492E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0122546340140762E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.537986972225708E-3},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.396276966236617E-3},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.5083333112065222E-3},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.608904313599044E-3},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.6979899734157695E-3},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.7755902906560857E-3},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.8417052653207055E-3},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8963348974090013E-3},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9394791869209731E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.676552692709343E-2},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.6516620765507638E-2},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2161701932191734E-2},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.42500934895318809},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.14800123271190518},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.49909386979202441},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.12769106918705211},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.1307066749587221},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},7.990782101866209E-2,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF55:$BH55),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5316073068943753E-2},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1233444108959267E-2},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.4186090097651197E-3},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.3836304759359501E-2},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4395150266733929E-3},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5226689423078957E-2},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.5106462665310777E-3},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B55,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B55,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4113897869670457E-2},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM55:$CV55),TREND($CL55:$CV55,$CL$4:$CV$4,CW$4))*CV$695))","v":1.6409715302992969E-2},1.4688640407296588E-2,1.1579094164210969E-2,8.5868993342364929E-3,6.264821386238204E-3,4.7914494189209116E-3,4.1479597603814693E-3,3.9540836270986913E-3,3.9397691412051692E-3,3.607208192047533E-3,3.2609992506759233E-3,2.9011423170903551E-3,2.5276373912907963E-3,2.1404844732772748E-3,1.7396835630497673E-3,1.3252346606082862E-3,0,0,0,0,0,0,0,0,0,0,0,null,3055,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.6312056652609764E-2},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.4858084272377323E-2},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.4122751530846183E-2},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.3519784090073165E-2},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.2481117418119762E-2},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.0085371374432169E-2},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.8998319529666066E-2},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.1541473418518141E-2},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.0613834004824471E-2},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.1698282443170755E-2},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.1141216251771031E-2},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.0877408294050609E-2},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.9891673884328899E-2},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.9480099009977969E-2},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.0175706700742007E-2},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":5.0166303097321986E-2},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.9889523448007581E-2},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.9323488365437373E-2},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.8606554834464057E-2},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.7884434013700516E-2},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.7163309793407812E-2},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.6469037939460049E-2},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.5783802506134806E-2},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.5106919168236233E-2},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B55,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B55,$DY$329:$DY$643,0)),0)","v":4.4437751290358235E-2}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B85,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Greater Geelong (C)"},3216,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.9206956826540988},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8533992045740062},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.7387352055132128},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1074528218391571},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8671659017109836},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5679608181606906},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.8995011860521158},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.345367530411071},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2224968077642739},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5390475878431991},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.94418870305103408},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.90249895131999547},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.41111421414278332},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.26484835936218337},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.15414676373439221},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.2776974271937642E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.1435109711263088E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.5226792496134945E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2988398499106154E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.2299657629874912E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9069691866873217E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5839726103907029E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.2609760340905338E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9379794577939282E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.614982881493757E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.2919863051935855E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.689897288969641E-3},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8810280951908172},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3173596972211818},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3281441165699337},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.8267252636712015},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.3572388684096071},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.0739505250407291},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4264739303437339},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.2789705815978532},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.95878490392501414},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5572093849038868},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.7612367033399664},1.013462359838968,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF85:$BH85),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":14.361048229333241},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.0113186249441366},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.0272201705745729},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.6373280307765894},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.5576463695528311},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.9160763435065959},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.014362427252868},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.5987004400164389},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.3983658031792112},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4040088262303716},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B85,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B85,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9560883796453621},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM85:$CV85),TREND($CL85:$CV85,$CL$4:$CV$4,CW$4))*CV$695))","v":0.31251691227000111},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3216,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.8820889480439345},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.8928116156512562},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.8817171956859839},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.8621960100934603},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.8147906421965478},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.7329731859945205},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.6280684851687202},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.5195099255792179},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.4089653028490172},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.265587568795981},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.1431354038677544},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":5.0604458504900824},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.966634734528836},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.8746193938129192},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.7757993707559248},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.6816431555948412},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.5888801717892962},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.4984091518853191},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.4106857804769382},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.3262291095580672},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.2454449442511129},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.1676282824363264},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.0925754578918427},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":4.0201387822525421},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B85,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B85,$DY$329:$DY$643,0)),0)","v":3.9501809055042076}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B114,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Colac-Otway (S)"},3251,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF114:$BH114),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B114,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B114,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM114:$CV114),TREND($CL114:$CV114,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3251,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B114,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B114,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B131,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Moyne (S)"},3278,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF131:$BH131),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B131,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B131,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM131:$CV131),TREND($CL131:$CV131,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3278,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B131,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B131,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B157,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Southern Grampians (S)"},3317,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF157:$BH157),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B157,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B157,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM157:$CV157),TREND($CL157:$CV157,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3317,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B157,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B157,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B168,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Golden Plains (S)"},3331,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.9396119197185534},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.6293603238002667},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.5117678056765378},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4863315610535746},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8647563008249963},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.974675445277509},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.1134270940077138},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.48843628748139795},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.31466085321844384},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.18313857905081748},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.834560959325625E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.9228196113214245E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.1852222946285107E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.9192833374663977E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8374554605341046E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.453709914480816E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.0699643684275271E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6862188223738325E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.302473276320573E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9187277302672796E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5349821842135802E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1512366381602865E-2},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.89066740728258442},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":7.4727233478014794},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.4641000106909949},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4069393793399168},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.739270697789761},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.9216722327388434},3.1134270940077191,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF168:$BH168),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B168,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B168,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM168:$CV168),TREND($CL168:$CV168,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3331,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":2.1182807868315841E-2},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.20839522658995419},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.35119799855325595},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.44119314904045193},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.51669026341868862},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.56812384342818367},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.6189118758267117},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.61635934677985249},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.60833420409425498},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.5988639515878863},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.5879589431030301},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.57647166282638873},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.56531004498962967},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.55120500939818595},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.53803385835496509},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.52542623170183289},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.51334083136819664},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B168,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B168,$DY$329:$DY$643,0)),0)","v":0.50174029844613233}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B192,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Ararat (RC)"},3374,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF192:$BH192),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B192,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B192,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM192:$CV192),TREND($CL192:$CV192,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3374,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B192,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B192,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B205,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Yarriambiack (S)"},3392,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF205:$BH205),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B205,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B205,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM205:$CV205),TREND($CL205:$CV205,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3392,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B205,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B205,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B244,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hepburn (S)"},3460,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.4188840865962042},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.3496308207171896},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":8.3062275436116817},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.8575597422379735},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.5628896597052053},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.4266492141915199},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.5017016978364506},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.9016204458648858},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.1042015821827875},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.422573195536144},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.9726171368579077},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.4859698450218719},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.4884362874814081},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.31466085321842674},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0.18313857905078332},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.8345609593230021E-2},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.9228196113233556E-2},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.1852222946244771E-2},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.9192833374647566E-2},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.8374554605389577E-2},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.4537099144818437E-2},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.06996436842473E-2},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.6862188223783428E-2},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":2.3024732763212589E-2},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9187277302641404E-2},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.5349821842177482E-2},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.1512366381606295E-2},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":9.149476500014627},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.0325099811449165},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":6.1278169812555072},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.3409810435402143},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.52971303362306},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.4792579391710774},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":3.9685222889337863},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":5.3454779907754846},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.9174815784928154},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":1.4639581601027025},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":4.657435452583127},2.4859698450218506,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF244:$BH244),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B244,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B244,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM244:$CV244),TREND($CL244:$CV244,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3460,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.9149260836751525},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.9349759421346135},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.9102513490440964},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.9122886231178491},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.8751570105862543},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.8364633335999816},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.7704003166516076},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.7521131326124006},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.7012913935562448},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.6188482798942179},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.5127427325424287},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.440085852564307},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.4313034890146694},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.3794611944834534},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.3110251825566257},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.2364333318679286},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.1624012118028979},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.0891170829171779},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":7.0168851682370921},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":6.9460524148215184},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":6.8801945480031339},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":6.815555380343767},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":6.7520933387616742},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":6.6897756977090523},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B244,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B244,$DY$329:$DY$643,0)),0)","v":6.6285709335800691}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B264,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Greater Bendigo (C)"},3515,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF264:$BH264),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B264,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B264,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM264:$CV264),TREND($CL264:$CV264,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3515,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B264,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B264,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B281,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Campaspe (S)"},3559,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF281:$BH281),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B281,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B281,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM281:$CV281),TREND($CL281:$CV281,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3559,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B281,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B281,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B299,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Campaspe (S)"},3622,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF299:$BH299),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B299,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B299,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM299:$CV299),TREND($CL299:$CV299,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3622,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B299,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B299,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B314,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Whittlesea (C)"},3754,null,null,{"$f":"IF(IFERROR(INDEX(E$329:E$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(E$329:E$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EF$7:EF$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(F$329:F$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(F$329:F$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EG$7:EG$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(G$329:G$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(G$329:G$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EH$7:EH$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(H$329:H$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(H$329:H$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EI$7:EI$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(I$329:I$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(I$329:I$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EJ$7:EJ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(J$329:J$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(J$329:J$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EK$7:EK$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(K$329:K$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(K$329:K$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EL$7:EL$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(L$329:L$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(L$329:L$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EM$7:EM$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(M$329:M$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(M$329:M$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EN$7:EN$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(N$329:N$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(N$329:N$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EO$7:EO$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(O$329:O$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(O$329:O$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EP$7:EP$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(P$329:P$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(P$329:P$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EQ$7:EQ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Q$329:Q$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Q$329:Q$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ER$7:ER$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(R$329:R$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(R$329:R$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ES$7:ES$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(S$329:S$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(S$329:S$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!ET$7:ET$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(T$329:T$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(T$329:T$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EU$7:EU$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(U$329:U$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(U$329:U$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EV$7:EV$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(V$329:V$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(V$329:V$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EW$7:EW$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(W$329:W$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(W$329:W$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EX$7:EX$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(X$329:X$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(X$329:X$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EY$7:EY$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Y$329:Y$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Y$329:Y$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!EZ$7:EZ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(Z$329:Z$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(Z$329:Z$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FA$7:FA$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AA$329:AA$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AA$329:AA$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FB$7:FB$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AB$329:AB$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AB$329:AB$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FC$7:FC$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AC$329:AC$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AC$329:AC$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FD$7:FD$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AD$329:AD$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AD$329:AD$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FE$7:FE$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AE$329:AE$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AE$329:AE$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FF$7:FF$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AF$329:AF$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AF$329:AF$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FG$7:FG$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AG$329:AG$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AG$329:AG$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FH$7:FH$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AH$329:AH$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AH$329:AH$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FI$7:FI$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AI$329:AI$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AI$329:AI$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FJ$7:FJ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AJ$329:AJ$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AJ$329:AJ$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FK$7:FK$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AK$329:AK$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AK$329:AK$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FL$7:FL$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AL$329:AL$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AL$329:AL$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FM$7:FM$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AM$329:AM$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AM$329:AM$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FN$7:FN$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AN$329:AN$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AN$329:AN$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FO$7:FO$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AO$329:AO$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AO$329:AO$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FP$7:FP$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AP$329:AP$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AP$329:AP$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!FQ$7:FQ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,null,null,null,null,null,null,{"$f":"IF(IFERROR(INDEX(AX$329:AX$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AX$329:AX$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!J$7:J$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AY$329:AY$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AY$329:AY$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!K$7:K$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(AZ$329:AZ$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(AZ$329:AZ$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!L$7:L$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BA$329:BA$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BA$329:BA$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!M$7:M$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BB$329:BB$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BB$329:BB$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!N$7:N$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BC$329:BC$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BC$329:BC$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!O$7:O$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BD$329:BD$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BD$329:BD$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!P$7:P$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BE$329:BE$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BE$329:BE$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!Q$7:Q$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BF$329:BF$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BF$329:BF$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!R$7:R$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BG$329:BG$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BG$329:BG$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!S$7:S$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(BH$329:BH$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(BH$329:BH$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!T$7:T$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},0,{"$f":"IF($H$702=3,BF$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!B$114)*BF$695)","v":0.48843628748139606},{"$f":"IF($H$702=3,BG$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!C$114)*BG$695)","v":0.31466085321844572},{"$f":"IF($H$702=3,BH$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!D$114)*BH$695)","v":0.18313857905081504},{"$f":"IF($H$702=3,BI$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!E$114)*BI$695)","v":9.8345609593254751E-2},{"$f":"IF($H$702=3,BJ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BJ$695)","v":4.9228196113212969E-2},{"$f":"IF($H$702=3,BK$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BK$695)","v":4.1852222946282838E-2},{"$f":"IF($H$702=3,BL$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BL$695)","v":3.9192833374662853E-2},{"$f":"IF($H$702=3,BM$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BM$695)","v":3.8374554605341914E-2},{"$f":"IF($H$702=3,BN$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BN$695)","v":3.4537099144807723E-2},{"$f":"IF($H$702=3,BO$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BO$695)","v":3.0699643684273532E-2},{"$f":"IF($H$702=3,BP$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BP$695)","v":2.6862188223739342E-2},{"$f":"IF($H$702=3,BQ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BQ$695)","v":2.3024732763205154E-2},{"$f":"IF($H$702=3,BR$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BR$695)","v":1.9187277302670967E-2},{"$f":"IF($H$702=3,BS$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BS$695)","v":1.5349821842136777E-2},{"$f":"IF($H$702=3,BT$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BT$695)","v":1.1512366381602588E-2},{"$f":"IF($H$702=3,BU$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BU$695)","v":0},{"$f":"IF($H$702=3,BV$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BV$695)","v":0},{"$f":"IF($H$702=3,BW$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BW$695)","v":0},{"$f":"IF($H$702=3,BX$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BX$695)","v":0},{"$f":"IF($H$702=3,BY$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BY$695)","v":0},{"$f":"IF($H$702=3,BZ$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*BZ$695)","v":0},{"$f":"IF($H$702=3,CA$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CA$695)","v":0},{"$f":"IF($H$702=3,CB$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CB$695)","v":0},{"$f":"IF($H$702=3,CC$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CC$695)","v":0},{"$f":"IF($H$702=3,CD$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CD$695)","v":0},{"$f":"IF($H$702=3,CE$698/100,CHOOSE('I - assumptions'!$C$105,AVERAGE($BF314:$BH314),'I - assumptions'!$B$110,'I - assumptions'!$F$114)*CE$695)","v":0},null,null,{"$f":"IF(IFERROR(INDEX(CL$329:CL$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CL$329:CL$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!AZ$7:AZ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CM$329:CM$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CM$329:CM$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BA$7:BA$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CN$329:CN$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CN$329:CN$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BB$7:BB$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CO$329:CO$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CO$329:CO$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BC$7:BC$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CP$329:CP$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CP$329:CP$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BD$7:BD$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CQ$329:CQ$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CQ$329:CQ$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BE$7:BE$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CR$329:CR$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CR$329:CR$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BF$7:BF$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CS$329:CS$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CS$329:CS$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BG$7:BG$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CT$329:CT$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CT$329:CT$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BH$7:BH$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CU$329:CU$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CU$329:CU$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BI$7:BI$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"IF(IFERROR(INDEX(CV$329:CV$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0)<0,0,IFERROR(INDEX(CV$329:CV$643,MATCH($B314,$B$329:$B$643,0))/INDEX('D - dwell by PC'!BJ$7:BJ$321,MATCH($B314,'D - dwell by PC'!$B$7:$B$321,0)),0))","v":0},{"$f":"MAX(0,IF($H$702=3,CV$698/100,MIN(MAX($CM314:$CV314),TREND($CL314:$CV314,$CL$4:$CV$4,CW$4))*CV$695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3754,null,{"$f":"IFERROR(INDEX('O - Res CN'!C$5:C$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EA$329:EA$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!D$5:D$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EB$329:EB$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!E$5:E$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EC$329:EC$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!F$5:F$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(ED$329:ED$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!G$5:G$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EE$329:EE$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!H$5:H$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EF$329:EF$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!I$5:I$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EG$329:EG$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!J$5:J$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EH$329:EH$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!K$5:K$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EI$329:EI$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!L$5:L$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EJ$329:EJ$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!M$5:M$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EK$329:EK$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!N$5:N$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EL$329:EL$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!O$5:O$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EM$329:EM$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!P$5:P$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EN$329:EN$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EO$329:EO$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!R$5:R$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EP$329:EP$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!S$5:S$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EQ$329:EQ$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!T$5:T$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(ER$329:ER$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!U$5:U$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(ES$329:ES$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!V$5:V$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(ET$329:ET$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!W$5:W$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EU$329:EU$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!X$5:X$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EV$329:EV$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EW$329:EW$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EX$329:EX$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EY$329:EY$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0},{"$f":"IFERROR(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B314,'O - Res CN'!$B$5:$B$121,0))/INDEX(EZ$329:EZ$643,MATCH($B314,$DY$329:$DY$643,0)),0)","v":0}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B335,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Melbourne (C)"},3008,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.1890411000000007},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.2520547999999998},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.73698629999999987},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-0.27945210000000031},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-0.71232870000000048},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.86301369999999977},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.12876710000000102},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.80000000000000071},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-6.4989900000000489E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-0.74048960000000008},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.5095890999999995},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.4958904000000004},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.44693461339227625},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":2.186347644602634},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.4909511961559083},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.9344095562453667},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.56584403766434477},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.34737800986474454},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.30437868808534674},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.2935118609424876},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.2984680703791085},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.27615912336482396},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.25217509634529378},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.22651598932050732},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.19918180229047522},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.17017253525518683},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.13948818821464926},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.10540186917275562},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-19.237318281295909},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":11},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-11},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B335)>0,0,1)","v":0},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.1890411000000003},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-1.0958900000000327E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-0.27945209999999987},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-0.71232870000000004},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.86301369999999977},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.12876710000000013},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.79999999999999982},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.21369859999999985},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-1.9178099999999532E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.76712329999999973},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.23835620000000013},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.7587697582636075},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.1330361951682555},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.65569951835083806},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.35211133108291826},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.17625398563214745},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.14984544802094923},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.14032391263361355},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.13868924546876293},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.12482032092188611},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.11095139637500928},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":9.7082471828134231E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":8.3213547281257405E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":6.9344622734380579E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":5.5475698187503752E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":4.1606773640628703E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.26301370000000013},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.73698629999999987},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-0.27868850000000034},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":-0.72131149999999966},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.74246579999999973},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.25753420000000027},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.44693461339227714},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.42757788633902649},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.35791500098765283},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.27871003789452864},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.2137327065814274},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.17112402423259443},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.15453324006439662},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.15318794830887494},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.15977882491034467},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.15133880244293962},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.14122369997028361},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.12943351749237486},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.11596825500921604},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.10082791252080714},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":8.401249002714728E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":6.3795095532125146E-2},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B335,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3008,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":3792.505406772993},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":4060.6120461597047},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":4347.6721641505246},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":4655.0256542744537},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":4984.1071322329526},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":5336.4526321707708},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":5981.9735620712563},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":6457.5361042856157},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":6875.2602742919207},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":7390.6122087729718},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":7549.665272395544},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":7888.2892264502152},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":7951.2278564189028},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":8223.7525781307377},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":8496.2772998425717},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":8768.8020215544093},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":9039.7774186901916},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":9310.7528158259738},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":9581.7282129617561},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":9852.7036100975401},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":10123.679007233324},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":10397.208572079686},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":10670.738136926047},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":10944.267701772409},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":11217.797266618771},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY335,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":11491.32683146513},"Corangamite (S)",null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($FA335,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))","v":6395},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($FA335,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))","v":6413.0972823241545},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($FA335,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))","v":6431.2457783508144},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($FA335,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))","v":6449.4456330102112},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($FA335,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))","v":6467.696991642717},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($FA335,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))","v":6486},{"$f":"FH335+INDEX('D - new dwell LGA'!EJ$4:EJ$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6524.5337792},{"$f":"FI335+INDEX('D - new dwell LGA'!EK$4:EK$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6566.6520959999998},{"$f":"FJ335+INDEX('D - new dwell LGA'!EL$4:EL$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6615.8790639999997},{"$f":"FK335+INDEX('D - new dwell LGA'!EM$4:EM$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6662.4176287999999},{"$f":"FL335+INDEX('D - new dwell LGA'!EN$4:EN$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6723.3547680000001},{"$f":"FM335+INDEX('D - new dwell LGA'!EO$4:EO$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6776.9717719999999},{"$f":"FN335+INDEX('D - new dwell LGA'!EP$4:EP$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6829.7832775999996},{"$f":"FO335+INDEX('D - new dwell LGA'!EQ$4:EQ$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6871.6548627598631},{"$f":"FP335+INDEX('D - new dwell LGA'!ER$4:ER$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6913.5264479197267},{"$f":"FQ335+INDEX('D - new dwell LGA'!ES$4:ES$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6955.398033079593},{"$f":"FR335+INDEX('D - new dwell LGA'!ET$4:ET$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":6991.3810929217343},{"$f":"FS335+INDEX('D - new dwell LGA'!EU$4:EU$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":7027.3641527638756},{"$f":"FT335+INDEX('D - new dwell LGA'!EV$4:EV$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":7063.3472126060169},{"$f":"FU335+INDEX('D - new dwell LGA'!EW$4:EW$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":7099.3302724481582},{"$f":"FV335+INDEX('D - new dwell LGA'!EX$4:EX$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":7135.3133322902995},{"$f":"FW335+INDEX('D - new dwell LGA'!EY$4:EY$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":7170.5362350681689},{"$f":"FX335+INDEX('D - new dwell LGA'!EZ$4:EZ$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":7205.7591378460384},{"$f":"FY335+INDEX('D - new dwell LGA'!FA$4:FA$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":7240.9820406239078},{"$f":"FZ335+INDEX('D - new dwell LGA'!FB$4:FB$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":7276.2049434017772},{"$f":"GA335+INDEX('D - new dwell LGA'!FC$4:FC$83,MATCH($FA335,'D - new dwell LGA'!$A$4:$A$83,0))","v":7311.4278461796457},{"$f":"IF(COUNTIFS('APR thresh'!$F$48:$F$53,$FA335)>0,0,1)","v":1},{"$f":"SUMIFS('APR thresh'!$D$4:$D$41,'APR thresh'!$B$4:$B$41,$FA335)","v":1664.0710529549478}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B371,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hume (C)"},3048,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":32.95125999999982},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":14.029580000000351},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":22.435629999999946},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":55.197220000000016},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":33.261449999999968},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":9.3878299999996671},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":21.66573999999946},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":30.501400000000103},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":53.878250000000662},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":-10.41247999999996},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.62463999999999942},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":27.602749999999105},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":23.042755551009577},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":40.552917028748197},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":29.277472831434352},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":19.498993194731156},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":12.897682532357067},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":8.885541908716732},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":7.7464573052084233},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":7.4342690468029105},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":8.0102814485771887},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":7.3797157998988041},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":6.7112695965142848},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":6.0049428384245402},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":5.2607355256259325},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":4.47864765812119},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":3.5883595216819231},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":2.6912696412600781},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":-6083.2887114291116},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":5889.8273999999992},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":-5889.8273999999992},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B371)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":7.8301000000001295},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":-0.879399999999805},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":9.0959000000002561},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":45.975300000000061},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":23.928799999999683},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":-14.843899999999849},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":-2.7507000000005064},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":8.5288000000000466},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":22.632900000000518},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":-24.08219999999983},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":-5.5096000000003187},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":2.5725999999995111},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.2154061767523672},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":20.640803191925443},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":13.297236323238394},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":7.6245880487731483},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":4.0944118024744967},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":2.0495120017467343},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.742428933022893},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.6317108634066244},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.7165658943886228},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.5449093049501244},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.3732527155107164},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.2015961260722179},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.0299395366328099},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.85828294719431142},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.68662635775581293},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.51496976831640495},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":25.121160000000032},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":14.908980000000042},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":13.339729999999918},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":9.2219200000000683},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":9.3326499999999442},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":24.231730000000084},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":24.416439999999966},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":21.972599999999943},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":31.24535000000003},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":13.669719999999984},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":6.1342400000000907},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":25.030149999999935},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":21.827349374257324},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":19.912113836822073},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":15.98023650819664},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":11.874405145957553},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":8.8032707298825699},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":6.8360299069702251},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":6.0040283721848482},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":5.8025581833965134},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":6.2937155541883385},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":5.8348064949493619},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":5.3380168810037958},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":4.8033467123516402},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":4.2307959889928952},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":3.6203647109273334},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":2.9017331639256554},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":2.1762998729443552},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B371,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3048,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":835.98605637981836},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":861.85355453951831},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":888.52145774896246},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":916.0145325410291},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":944.35831178702892},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":973.5791184091305},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":1018.1027905092778},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":1069.7349889929678},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":1116.5949201131923},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":1164.1448562417215},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":1220.8151365312233},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":1261.3930223653706},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":1292.9754207240071},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":1340.8299814214188},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":1388.6845421188304},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":1436.5391028162426},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":1483.6847070588778},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":1530.8303113015131},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":1577.9759155441484},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":1625.1215197867837},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":1672.2671240294187},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":1722.9220627231973},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":1773.5770014169759},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":1824.2319401107545},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":1874.8868788045331},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY371,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":1925.541817498312}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B394,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Whittlesea (C)"},3075,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B394)>0,0,1)","v":0},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B394,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3075,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":815.74920802566578},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":857.90701479729034},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":902.24353121926811},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":948.8713527064001},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":997.90889358902359},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":1049.4806878337661},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":1088.0412386917517},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":1121.8921022696757},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":1155.6227428800228},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":1198.0135650775253},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":1245.4317632153407},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":1279.0823529407694},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":1312.3954209189617},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":1351.4858234649084},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":1390.5762260108552},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":1429.6666285568017},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":1469.1364307517542},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":1508.6062329467068},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":1548.0760351416593},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":1587.5458373366118},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":1627.0156395315646},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":1668.7801976680842},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":1710.5447558046037},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":1752.3093139411233},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":1794.0738720776428},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY394,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":1835.8384302141621},"Maribyrnong (C)",null,null,2.7963919067063747,2.7963919067063747,2.7963919067063747,2.7963919067063747,2.7963919067063747,2.9883060683630225,4.8013611075194307,2.6739703434743634,4.138964868450179,3.209020431006282,3.0854873240856895,2.5648882473050749,3.1127372078602278,3.0187708057690221,2.9303114201009395,2.7058306577296021,2.6345443490417564,2.5669177621933326,2.5026761242302964,2.4415714973110791,2.5631098442633782,2.4990562865686572,2.4381261419439415,2.380096389664077,2.3247647478327194,null,3.1760624357043188E-2,3.4064676059622712,3.8714321064813242]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B411,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Greater Geelong (C)"},3219,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":78.452799999999115},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":45.489700000000084},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.3369999999995343},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":9.7396000000007916},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":24.201600000000326},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":43.132699999998295},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":27.961700000001656},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":28.109599999999773},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":41.201199999999517},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":11.034300000001167},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-15.120500000000902},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-35.553400000000693},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":13.956407156096247},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":8.9910088503984298},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":5.0496873582305852},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":2.7116874231232941},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.3573710185464734},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.15399301567777},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.0806655607520952},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.0513091505090415},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.94617823545559077},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.84104732040577801},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.73591640535596525},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.63078549030433351},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.52565457525270176},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.420523660202889},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.31539274515307625},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-9121.1594279654637},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":9081.3917999999994},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-9081.3917999999994},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B411)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":21.674699999999575},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-13.123999999999796},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-34.476700000000164},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-14.457599999999729},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-18.247699999999895},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":7.01759999999922},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":6.2411000000001877},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":10.578100000000632},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":10.305299999999988},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-3.6615000000001601},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-20.843800000000556},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-29.942500000000109},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":13.956407156095338},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":8.9910088503984298},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":5.0496873582314947},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":2.7116874231223846},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.3573710185473828},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.15399301567777},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.0806655607520952},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":1.051309150508132},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.94617823545650026},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.84104732040577801},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.73591640535505576},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.63078549030433351},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.52565457525361126},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.420523660202889},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0.31539274515216675},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":56.778099999999995},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":58.613700000000108},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":35.813699999999926},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":24.197200000000066},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":42.449299999999994},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":36.115099999999984},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":21.720600000000104},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":17.531499999999824},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":30.895899999999983},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":14.69580000000019},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":5.723299999999881},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":-5.6108999999999014},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B411,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3219,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":1054.9452960910846},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":1075.4249942059662},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":1096.3022655755281},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":1117.5848283063533},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":1139.2805503369575},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":1161.3974523464833},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":1194.2602442463835},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":1227.4232731955128},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":1260.9852442846509},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":1298.5425460260506},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":1350.6293758947861},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":1395.1670861333314},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":1431.5100100937718},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":1465.4577712656787},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":1499.4055324375856},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":1533.3532936094921},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":1566.1122516044366},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":1598.871209599381},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":1631.6301675943255},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":1664.38912558927},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":1697.1480835842142},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":1729.696699503146},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":1762.2453154220777},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":1794.7939313410095},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":1827.3425472599413},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY411,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":1859.8911631788728},"Wyndham (C)",null,null,5.023063628661828,5.023063628661828,5.023063628661828,5.023063628661828,5.0230636286618058,5.6492915422036383,6.9754614323215502,6.1252569339681706,5.9881944864967673,6.3889171428254121,4.2294483370818314,3.7005407087369546,4.8631832450493295,4.6376460208010339,4.432100871113942,3.745994325515567,3.6107363468531162,3.4849055939199403,3.3675496671899952,3.2578402777587279,3.1310304172760706,3.035973173745754,2.9465176872025989,2.8621829600447901,2.7825415305025691,null,5.5392802820332501E-2,6.0567257102324685,6.3629709509288297]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B422,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Surf Coast (S)"},3231,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B422)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B422,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3231,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":363.7717285362512},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":372.7687717779778},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":381.98833585005929},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":391.43592428500182},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":401.11717673232175},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":411.03787232508074},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":425.56614998780344},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":444.63030736872679},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":465.83553231930449},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":485.16674581561375},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":505.41364550699444},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":519.4393687635885},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":528.88051455699826},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":555.39457313978335},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":581.90863172256843},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":608.42269030535363},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":627.99609474634701},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":647.5694991873404},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":667.14290362833378},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":686.71630806932717},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":706.28971251031999},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":722.68507269403267},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":739.08043287774535},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":755.47579306145803},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":771.87115324517072},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY422,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":788.2665134288834}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B448,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Ararat (RC)"},3272,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B448)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B448,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3272,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":742.35661733574466},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":749.95437269230479},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":757.63045130726027},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":765.38566417869993},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":773.22083072484804},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":781.13677887162817},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":791.11203332173341},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":801.38279083603061},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":811.64615683712077},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":821.63878629646524},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":833.37492180615516},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":840.6219335793204},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":852.0881592647828},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":864.04589604264766},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":876.00363282051251},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":887.9613695983769},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":899.249641055849},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":910.5379125133212},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":921.82618397079329},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":933.1144554282655},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":944.40272688573759},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":955.72607789578808},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":967.04942890583857},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":978.37277991588905},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":989.69613092593954},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY448,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":1001.0194819359903}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B478,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Southern Grampians (S)"},3314,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B478)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B478,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3314,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":1425.8398600659159},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":1421.141001062244},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":1416.4576271607596},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":1411.789687330268},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":1407.1371307077479},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":1402.4999065977966},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":1408.9065281897258},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":1415.8784399221195},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":1425.676802356835},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":1433.9677244169789},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":1445.0850971794443},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":1453.9413093800524},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":1464.3917492382079},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":1473.4056825505402},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":1482.4196158628724},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":1491.4335491752051},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":1498.6632015643031},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":1505.8928539534011},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":1513.122506342499},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":1520.352158731597},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":1527.5818111206954},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":1534.4051543797084},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":1541.2284976387214},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":1548.0518408977343},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":1554.8751841567473},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY478,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":1561.6985274157598}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B485,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Corangamite (S)"},3323,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B485)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B485,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3323,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":336.32447600861792},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":337.8835064638605},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":339.46595134835871},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":341.07247155157302},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":342.70374844040998},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":344.3604844994295},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":346.8015563063442},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":349.47821580564499},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":352.57585079391038},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":355.51155241389193},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":359.32174549117923},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":362.60905044920406},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":365.83601984261372},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":368.51010675597217},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":371.18419366933063},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":373.85828058268919},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":376.35950826702259},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":378.86073595135593},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":381.36196363568934},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":383.86319132002268},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":386.36441900435602},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":389.04452338165686},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":391.72462775895769},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":394.40473213625853},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":397.08483651355937},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY485,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":399.76494089086009}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B524,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Northern Grampians (S)"},3387,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B524)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B524,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3387,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":768.76279886246766},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":772.30493105953178},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":775.86338389609625},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":779.43823257073041},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":783.02955262848661},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":786.63741996249701},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":791.47045616865717},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":796.71775262105962},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":800.44609483724025},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":803.3459165609363},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":808.86938651083358},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":813.01198897325651},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":817.8077818654391},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":821.02772321084115},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":824.24766455624319},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":827.46760590164536},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":830.75658397793688},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":834.04556205422841},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":837.33454013051994},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":840.62351820681147},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":843.91249628310322},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":847.1999959921443},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":850.48749570118537},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":853.77499541022644},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":857.06249511926751},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY524,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":860.34999482830858}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B529,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Yarriambiack (S)"},3393,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B529)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B529,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3393,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":515.58201237353433},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":512.19923724038233},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":508.83865676749167},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":505.5001253339077},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":502.18349827410668},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":498.88863187172683},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":500.91439919213792},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":502.47268174630034},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":503.09599476796529},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":504.34262081129521},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":506.98119406146043},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":509.1627896372878},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":510.72107219145022},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":511.33379200584926},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":511.9465118202483},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":512.5592316346474},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":513.38647077368614},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":514.21370991272488},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":515.04094905176362},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":515.86818819080236},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":516.6954273298411},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":517.31822108711356},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":517.94101484438602},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":518.56380860165848},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":519.18660235893094},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY529,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":519.80939611620352}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B561,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hepburn (S)"},3447,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B561)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B561,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3447,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":231.01059870005724},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":234.32631580897274},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":237.6896943149963},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":241.10142058842362},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":244.56219090665309},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":248.07271159759168},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":251.51928877614429},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":255.51122529785857},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":260.89089584420486},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":264.70526829253049},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":271.05264349723177},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":275.32062111546242},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":278.91380309033485},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":283.37448417938248},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":287.8351652684301},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":292.29584635747784},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":296.53180398433506},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":300.76776161119227},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":305.00371923804943},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":309.23967686490664},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":313.47563449176374},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":317.71149842165659},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":321.94736235154937},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":326.18322628144222},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":330.41909021133506},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY561,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":334.65495414122785}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B585,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Hindmarsh (S)"},3490,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B585)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B585,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3490,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":852.7285868351579},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":853.12232213609991},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":853.5628675927959},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":854.04954961701435},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":854.58170755521382},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":855.15869345408089},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":857.04017560938985},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":859.13926615340552},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":861.89118186354142},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":865.68355403102748},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":868.38788425497989},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":871.79262513123592},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":874.70547492923731},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":876.14849405856239},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":877.59151318788747},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":879.03453231721278},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":880.93141322046449},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":882.8282941237162},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":884.72517502696803},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":886.62205593021974},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":888.51893683347191},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":890.58309398753249},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":892.64725114159296},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":894.71140829565354},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":896.77556544971412},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY585,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":898.83972260377493}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B594,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Campaspe (S)"},3523,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B594)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B594,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3523,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":6442.4330979501729},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":6576.8176025462217},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":6714.0616321636771},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":6854.2271064017086},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":6997.3773174266198},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":7143.5769614716528},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":7246.1359535794627},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":7363.5336230681096},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":7495.278612468258},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":7647.7293958488099},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":7842.6705771656798},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":7981.9142079658495},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":8088.6762939553892},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":8231.4822271602497},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":8374.2881603651113},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":8517.0940935699691},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":8666.2995720675081},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":8815.5050505650415},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":8964.7105290625768},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":9113.9160075601121},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":9263.1214860576474},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":9422.345381780844},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":9581.5692775040443},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":9740.7931732272427},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":9900.0170689504394},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY594,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":10059.240964673636}]
[{"$f":"INDEX('AusNet_LGA20 to PC16 '!$C$2:$C$471,MATCH($B615,'AusNet_LGA20 to PC16 '!$A$2:$A$471,0))","v":"Campaspe (S)"},3573,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!E$5:E$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!D$5:D$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!F$5:F$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!E$5:E$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!G$5:G$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!F$5:F$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!H$5:H$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!G$5:G$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!I$5:I$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!H$5:H$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!J$5:J$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!I$5:I$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!K$5:K$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!J$5:J$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!L$5:L$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!K$5:K$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!M$5:M$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!L$5:L$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!N$5:N$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!M$5:M$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!O$5:O$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!N$5:N$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!P$5:P$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!O$5:O$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Q$5:Q$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!P$5:P$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!R$5:R$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Q$5:Q$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!S$5:S$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!R$5:R$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!T$5:T$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!S$5:S$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!U$5:U$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!T$5:T$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!V$5:V$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!U$5:U$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!W$5:W$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!V$5:V$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!X$5:X$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!W$5:W$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Y$5:Y$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!X$5:X$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!Z$5:Z$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Y$5:Y$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AA$5:AA$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!Z$5:Z$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AB$5:AB$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AA$5:AA$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AC$5:AC$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AB$5:AB$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AD$5:AD$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AC$5:AC$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AE$5:AE$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AD$5:AD$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AF$5:AF$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AE$5:AE$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AG$5:AG$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AF$5:AF$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AH$5:AH$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AG$5:AG$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AI$5:AI$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AH$5:AH$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AI$5:AI$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AK$5:AK$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AJ$5:AJ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AL$5:AL$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AK$5:AK$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AM$5:AM$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AL$5:AL$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AN$5:AN$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AM$5:AM$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AO$5:AO$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AN$5:AN$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AP$5:AP$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AO$5:AO$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AP$5:AP$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AR$5:AR$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AQ$5:AQ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AS$5:AS$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AR$5:AR$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AT$5:AT$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AS$5:AS$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B615)>0,0,1)","v":1},null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AV$5:AV$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AU$5:AU$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AW$5:AW$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AV$5:AV$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AX$5:AX$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AW$5:AW$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AY$5:AY$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AX$5:AX$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AY$5:AY$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BA$5:BA$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!AZ$5:AZ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BB$5:BB$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BA$5:BA$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BC$5:BC$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BB$5:BB$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BD$5:BD$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BC$5:BC$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BE$5:BE$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BD$5:BD$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BF$5:BF$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BE$5:BE$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BG$5:BG$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BF$5:BF$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BH$5:BH$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BG$5:BG$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BI$5:BI$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BH$5:BH$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BI$5:BI$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BK$5:BK$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BJ$5:BJ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BL$5:BL$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BK$5:BK$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BM$5:BM$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BL$5:BL$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BN$5:BN$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BM$5:BM$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BO$5:BO$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BN$5:BN$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BP$5:BP$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BO$5:BO$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BP$5:BP$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BR$5:BR$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BQ$5:BQ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BS$5:BS$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BR$5:BR$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BT$5:BT$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BS$5:BS$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BU$5:BU$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BT$5:BT$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BV$5:BV$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BU$5:BU$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BW$5:BW$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BV$5:BV$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BX$5:BX$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BW$5:BW$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BY$5:BY$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BX$5:BX$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BY$5:BY$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CA$5:CA$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!BZ$5:BZ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CB$5:CB$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CA$5:CA$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CC$5:CC$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CB$5:CB$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CD$5:CD$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CC$5:CC$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CE$5:CE$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CD$5:CD$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CF$5:CF$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CE$5:CE$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CG$5:CG$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CF$5:CF$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,null,{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CM$5:CM$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CL$5:CL$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CN$5:CN$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CM$5:CM$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CO$5:CO$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CN$5:CN$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CP$5:CP$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CO$5:CO$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CP$5:CP$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CR$5:CR$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CQ$5:CQ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CS$5:CS$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CR$5:CR$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CT$5:CT$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CS$5:CS$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CU$5:CU$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CT$5:CT$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CV$5:CV$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CU$5:CU$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CW$5:CW$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CV$5:CV$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CX$5:CX$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CW$5:CW$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CY$5:CY$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CX$5:CX$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CY$5:CY$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DA$5:DA$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!CZ$5:CZ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DB$5:DB$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DA$5:DA$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DC$5:DC$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DB$5:DB$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DD$5:DD$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DC$5:DC$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DE$5:DE$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DD$5:DD$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DF$5:DF$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DE$5:DE$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DG$5:DG$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DF$5:DF$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DH$5:DH$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DG$5:DG$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DI$5:DI$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DH$5:DH$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DI$5:DI$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DK$5:DK$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DJ$5:DJ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DL$5:DL$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DK$5:DK$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DM$5:DM$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DL$5:DL$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DN$5:DN$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DM$5:DM$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DO$5:DO$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DN$5:DN$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DP$5:DP$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DO$5:DO$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DP$5:DP$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DR$5:DR$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DQ$5:DQ$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DS$5:DS$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DR$5:DR$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DT$5:DT$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DS$5:DS$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DU$5:DU$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DT$5:DT$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DV$5:DV$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DU$5:DU$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DW$5:DW$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DV$5:DV$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DX$5:DX$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DW$5:DW$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},{"$f":"_xlfn.IFNA(INDEX('O - Res CN'!DY$5:DY$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0))-INDEX('O - Res CN'!DX$5:DX$121,MATCH($B615,'O - Res CN'!$B$5:$B$121,0)),0)","v":0},null,3573,null,{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!FU$7:FU$476)","v":1251.2512860641791},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!FV$7:FV$476)","v":1259.3732951589936},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!FW$7:FW$476)","v":1267.5481697824273},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!FX$7:FX$476)","v":1275.776254843762},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!FY$7:FY$476)","v":1284.0578975071037},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!FZ$7:FZ$476)","v":1292.3934472061478},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GA$7:GA$476)","v":1303.0121350236075},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GB$7:GB$476)","v":1315.674342520058},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GC$7:GC$476)","v":1328.1433116736823},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GD$7:GD$476)","v":1340.3959421277118},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GE$7:GE$476)","v":1357.9370099441785},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GF$7:GF$476)","v":1366.6814416787302},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GG$7:GG$476)","v":1374.543606790274},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GH$7:GH$476)","v":1389.5550014838718},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GI$7:GI$476)","v":1404.5663961774696},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GJ$7:GJ$476)","v":1419.5777908710681},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GK$7:GK$476)","v":1433.8432617391654},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GL$7:GL$476)","v":1448.1087326072629},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GM$7:GM$476)","v":1462.3742034753604},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GN$7:GN$476)","v":1476.6396743434577},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GO$7:GO$476)","v":1490.9051452115552},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GP$7:GP$476)","v":1505.1785470588436},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GQ$7:GQ$476)","v":1519.451948906132},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GR$7:GR$476)","v":1533.7253507534203},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GS$7:GS$476)","v":1547.9987526007087},{"$f":"SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,$DY615,'D - new dwell Ausnet LGAs'!GT$7:GT$476)","v":1562.2721544479969}]
[null,"Campaspe (S)",null,null,{"$f":"SUMIFS('APR thresh'!BF$3:BF$472,'APR thresh'!$AC$3:$AC$472,$B657)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B657,'D - new dwell Ausnet LGAs'!EG$7:EG$476)","v":0.67685027393150865},{"$f":"SUMIFS('APR thresh'!BG$3:BG$472,'APR thresh'!$AC$3:$AC$472,$B657)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B657,'D - new dwell Ausnet LGAs'!EH$7:EH$476)","v":0.67477960129981041},{"$f":"SUMIFS('APR thresh'!BH$3:BH$472,'APR thresh'!$AC$3:$AC$472,$B657)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B657,'D - new dwell Ausnet LGAs'!EI$7:EI$476)","v":0.72715364365920487},{"$f":"SUMIFS('APR thresh'!BI$3:BI$472,'APR thresh'!$AC$3:$AC$472,$B657)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B657,'D - new dwell Ausnet LGAs'!EJ$7:EJ$476)","v":0.42746265769337499},{"$f":"SUMIFS('APR thresh'!BJ$3:BJ$472,'APR thresh'!$AC$3:$AC$472,$B657)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B657,'D - new dwell Ausnet LGAs'!EK$7:EK$476)","v":0.37059682144757217},{"$f":"SUMIFS('APR thresh'!BK$3:BK$472,'APR thresh'!$AC$3:$AC$472,$B657)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B657,'D - new dwell Ausnet LGAs'!EL$7:EL$476)","v":0.29302114917386413},{"$f":"SUMIFS('APR thresh'!BL$3:BL$472,'APR thresh'!$AC$3:$AC$472,$B657)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B657,'D - new dwell Ausnet LGAs'!EM$7:EM$476)","v":0.34989837937244439},{"$f":"SUMIFS('APR thresh'!BM$3:BM$472,'APR thresh'!$AC$3:$AC$472,$B657)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B657,'D - new dwell Ausnet LGAs'!EN$7:EN$476)","v":0.41962618862332657},{"$f":"L657","v":0.41962618862332657},0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657,0.41962618862332657]
[null,"Melbourne (C)",null,null,{"$f":"SUMIFS('APR thresh'!BF$3:BF$472,'APR thresh'!$AC$3:$AC$472,$B674)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B674,'D - new dwell Ausnet LGAs'!EG$7:EG$476)","v":5.1743669065990505E-4},{"$f":"SUMIFS('APR thresh'!BG$3:BG$472,'APR thresh'!$AC$3:$AC$472,$B674)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B674,'D - new dwell Ausnet LGAs'!EH$7:EH$476)","v":1.1901038039598176E-3},{"$f":"SUMIFS('APR thresh'!BH$3:BH$472,'APR thresh'!$AC$3:$AC$472,$B674)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B674,'D - new dwell Ausnet LGAs'!EI$7:EI$476)","v":6.219353846319842E-5},{"$f":"SUMIFS('APR thresh'!BI$3:BI$472,'APR thresh'!$AC$3:$AC$472,$B674)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B674,'D - new dwell Ausnet LGAs'!EJ$7:EJ$476)","v":-2.3242689851833573E-4},{"$f":"SUMIFS('APR thresh'!BJ$3:BJ$472,'APR thresh'!$AC$3:$AC$472,$B674)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B674,'D - new dwell Ausnet LGAs'!EK$7:EK$476)","v":-1.7242735834453258E-3},{"$f":"SUMIFS('APR thresh'!BK$3:BK$472,'APR thresh'!$AC$3:$AC$472,$B674)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B674,'D - new dwell Ausnet LGAs'!EL$7:EL$476)","v":-3.7665179765227065E-3},{"$f":"SUMIFS('APR thresh'!BL$3:BL$472,'APR thresh'!$AC$3:$AC$472,$B674)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B674,'D - new dwell Ausnet LGAs'!EM$7:EM$476)","v":-1.0108893867120728E-2},{"$f":"SUMIFS('APR thresh'!BM$3:BM$472,'APR thresh'!$AC$3:$AC$472,$B674)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B674,'D - new dwell Ausnet LGAs'!EN$7:EN$476)","v":-6.6136459870149676E-3},{"$f":"L674","v":-6.6136459870149676E-3},-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3,-6.6136459870149676E-3]
[null,"Yarriambiack (S)",null,null,{"$f":"SUMIFS('APR thresh'!BF$3:BF$472,'APR thresh'!$AC$3:$AC$472,$B691)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B691,'D - new dwell Ausnet LGAs'!EG$7:EG$476)","v":-3.2007062190204802E-5},{"$f":"SUMIFS('APR thresh'!BG$3:BG$472,'APR thresh'!$AC$3:$AC$472,$B691)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B691,'D - new dwell Ausnet LGAs'!EH$7:EH$476)","v":7.5109708634451197E-3},{"$f":"SUMIFS('APR thresh'!BH$3:BH$472,'APR thresh'!$AC$3:$AC$472,$B691)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B691,'D - new dwell Ausnet LGAs'!EI$7:EI$476)","v":1.6181287531103007E-4},{"$f":"SUMIFS('APR thresh'!BI$3:BI$472,'APR thresh'!$AC$3:$AC$472,$B691)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B691,'D - new dwell Ausnet LGAs'!EJ$7:EJ$476)","v":8.5351906228404374E-5},{"$f":"SUMIFS('APR thresh'!BJ$3:BJ$472,'APR thresh'!$AC$3:$AC$472,$B691)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B691,'D - new dwell Ausnet LGAs'!EK$7:EK$476)","v":-4.595871873837159E-5},{"$f":"SUMIFS('APR thresh'!BK$3:BK$472,'APR thresh'!$AC$3:$AC$472,$B691)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B691,'D - new dwell Ausnet LGAs'!EL$7:EL$476)","v":0},{"$f":"SUMIFS('APR thresh'!BL$3:BL$472,'APR thresh'!$AC$3:$AC$472,$B691)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B691,'D - new dwell Ausnet LGAs'!EM$7:EM$476)","v":0},{"$f":"SUMIFS('APR thresh'!BM$3:BM$472,'APR thresh'!$AC$3:$AC$472,$B691)/SUMIF('D - new dwell Ausnet LGAs'!$D$6:$D$476,$B691,'D - new dwell Ausnet LGAs'!EN$7:EN$476)","v":4.4062935220050177E-3},{"$f":"L691","v":4.4062935220050177E-3},4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3,4.4062935220050177E-3]
[null,null,null,null,null,null,null,{"$f":"'I - assumptions'!C64","v":2},null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lag in new customers",{"$f":"TRANSPOSE('CN policies'!S5:S15)","v":1.3712376359419918E-3},3.4679677016631737E-2,0.14873888045268652,0.24173342271497816,0.22437791816790037,0.17014323712544124,0.10687650492713288,4.8257851165959896E-2,1.7399253391394337E-2,5.3536495006787262E-3,1.0683679012542856E-3,{"$f":"Y703","v":1.0683679012542856E-3},1.0683679012542856E-3,{"$f":"AA703","v":1.0683679012542856E-3},{"$f":"AB703","v":1.0683679012542856E-3},1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,{"$f":"AF703","v":1.0683679012542856E-3},1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,{"$f":"AM703","v":1.0683679012542856E-3},1.0683679012542856E-3,1.0683679012542856E-3,null,null,null,null,null,null,null,null,null,null,"Dwellings impacted",null,"Lag in new customers",{"$f":"O703","v":1.3712376359419918E-3},3.4679677016631737E-2,0.14873888045268652,0.24173342271497816,0.22437791816790037,0.17014323712544124,0.10687650492713288,4.8257851165959896E-2,1.7399253391394337E-2,5.3536495006787262E-3,{"$f":"Y703","v":1.0683679012542856E-3},1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,{"$f":"AI703","v":1.0683679012542856E-3},1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,null,null,null,null,null,null,null,null,null,null,null,null,"Dwellings impacted",null,"Lag in new customers",{"$f":"O703","v":1.3712376359419918E-3},3.4679677016631737E-2,{"$f":"Q703","v":0.14873888045268652},0.24173342271497816,0.22437791816790037,0.17014323712544124,0.10687650492713288,4.8257851165959896E-2,1.7399253391394337E-2,5.3536495006787262E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,{"$f":"AE703","v":1.0683679012542856E-3},1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3,1.0683679012542856E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative",{"$f":"O703","v":1.3712376359419918E-3},{"$f":"O704+P703","v":3.6050914652573728E-2},0.18478979510526025,0.42652321782023839,0.6509011359881387,0.82104437311357992,0.92792087804071277,0.9761787292066727,0.99357798259806707,0.9989316320987458,1,1,1,{"$f":"AA704","v":1},{"$f":"AB704","v":1},1,1,1,{"$f":"AF704","v":1},1,1,1,1,1,1,{"$f":"AM704","v":1},1,1,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative",1.3712376359419918E-3,3.6050914652573728E-2,0.18478979510526025,0.42652321782023839,0.6509011359881387,0.82104437311357992,0.92792087804071277,0.9761787292066727,0.99357798259806707,0.9989316320987458,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative",1.3712376359419918E-3,3.6050914652573728E-2,0.18478979510526025,0.42652321782023839,0.6509011359881387,0.82104437311357992,0.92792087804071277,0.9761787292066727,0.99357798259806707,0.9989316320987458,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inelgible to connect",{"$f":"O704*'I - assumptions'!$B$95","v":1.0969901087535935E-3},{"$f":"P704*'I - assumptions'!$B$95","v":2.8840731722058983E-2},{"$f":"Q704*'I - assumptions'!$B$95","v":0.14783183608420822},{"$f":"R704*'I - assumptions'!$B$95","v":0.34121857425619073},{"$f":"S704*'I - assumptions'!$B$95","v":0.52072090879051103},{"$f":"T704*'I - assumptions'!$B$95","v":0.65683549849086398},{"$f":"U704*'I - assumptions'!$B$95","v":0.74233670243257022},{"$f":"V704*'I - assumptions'!$B$95","v":0.78094298336533818},{"$f":"W704*'I - assumptions'!$B$95","v":0.79486238607845372},{"$f":"X704*'I - assumptions'!$B$95","v":0.79914530567899666},{"$f":"($AF$705-$X$705)/10+X705","v":0.81923077511109699},{"$f":"($AF$705-$X$705)/10+Y705","v":0.83931624454319731},0.85940171397529763,0.87948718340739795,0.89957265283949828,0.9196581222715986,0.93974359170369892,{"$f":"H708","v":1},{"$f":"AF705","v":1},1,1,1,1,1,1,{"$f":"AM705","v":1},1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0969901087535935E-3,2.8840731722058983E-2,0.14783183608420822,0.34121857425619073,0.52072090879051103,0.65683549849086398,0.74233670243257022,0.78094298336533818,0.79486238607845372,0.79914530567899666,0.81923077511109699,0.83931624454319731,0.85940171397529763,0.87948718340739795,0.89957265283949828,0.9196581222715986,0.93974359170369892,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0969901087535935E-3,2.8840731722058983E-2,0.14783183608420822,0.34121857425619073,0.52072090879051103,0.65683549849086398,0.74233670243257022,0.78094298336533818,0.79486238607845372,0.79914530567899666,0.81923077511109699,0.83931624454319731,0.85940171397529763,0.87948718340739795,0.89957265283949828,0.9196581222715986,0.93974359170369892,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"of the potential new customers, 100% will be online by year 10\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"of the potential new customers, 100% will be online by year 10\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"of the potential new customers, 100% will be online by year 10\""]
[null,null,null,null,null,null,null,"Proportion of dwellings impacted (longer term)"]
[null,null,null,null,null,null,null,1]

{"sheet":"Cost passthrough impact","index":27,"n_rows":50,"n_cols":31,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"Time",0,{"$f":"G2+1","v":1},2,3,4,5,6,7,8,9,10]
[null,"Discount",null,null,null,"Discount",1,{"$f":"G3/(1+$B$4)","v":0.93457943925233644},0.87343872827321156,0.81629787689085187,0.76289521204752508,0.71298617948366827,0.66634222381651231,0.62274974188459087,0.58200910456503818,0.54393374258414784,0.50834929213471758]
[null,7.0000000000000007E-2]
[null,null,null,null,null,"Base case","$","$","$","$","$","$","$","$","$","$","$"]
[null,null,null,null,null,"Annual costs",{"$f":"T22*4","v":948},{"$f":"237*4","v":948},948,948,948,948,948,948,948,948,948]
[null,null,null,null,null,"Up front charges",0]
[null,null,null,null,null,"Total costs",{"$f":"SUM(G6:G7)","v":948},948,948,948,948,948,948,948,948,948,948]
[]
[null,null,null,null,null,"Policy case"]
[null,null,null,null,null,"Annual costs",{"$f":"G6-G12","v":974.47465779025242},978.52122853466881,978.00599930142562,977.50787647670131,975.04970613435898,974.6442384437388,972.65094217717296,972.31375124826661,971.98566045677751,971.88700035938245,971.5702506625903]
[null,null,null,null,null,"Annual cost change",{"$f":"TRANSPOSE(J37:J47)","v":-26.474657790252401},-30.521228534668857,-30.005999301425579,-29.50787647670133,-27.049706134358928,-26.644238443738757,-24.650942177173015,-24.313751248266577,-23.98566045677747,-23.887000359382487,-23.570250662590347]
[null,null,null,null,null,"Up front charges",{"$f":"U22*'I - assumptions'!$B$39","v":1777.5}]
[null,null,null,null,null,"Total costs",{"$f":"SUM(G11:G13)","v":2725.5},948,948,948,948,948,948,948,948,948,948]
[]
[null,null,null,null,null,"PV","$"]
[null,null,null,null,null,"Base case",{"$f":"SUMPRODUCT(OFFSET($G$8,,,,'I - assumptions'!$B$38),OFFSET($G$3,,,,'I - assumptions'!$B$38))","v":7124.440171860394},null,null,"Elasticity","Change in gas demand"]
[null,null,null,null,null,"Policy case",{"$f":"SUMPRODUCT(OFFSET($G$14,,,,'I - assumptions'!$B$38),OFFSET($G$3,,,,'I - assumptions'!$B$38))","v":8901.9401718603931},null,"Elasticity low",-0.17,{"$f":"J18*($G$20-1)","v":-4.2413858873221938E-2}]
[null,null,null,null,null,"Lifetime cost change","No.",null,"Elasticity high",-0.23,{"$f":"J19*($G$20-1)","v":-5.7383456122594385E-2}]
[null,null,null,null,null,null,{"$f":"G18/G17","v":1.2494932874895408},null,"Model",-0.17923729999999999,{"$f":"J20*($G$20-1)","v":-4.4718503217749069E-2}]
[null,null,{"$f":"SUM(OFFSET(G8,,,,'I - assumptions'!$B$38))","v":9480},null,null,null,null,null,"Source","https://www.nber.org/system/files/working_papers/w24295/w24295.pdf ",null,null,null,null,null,null,null,null,null,"Average quarterly gas bill VIC","Cost passthrough"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,1777.5]
[null,null,null,null,null,"Change in supply charges to existing customers resulting from upfront cost",null,null,null,null,null,null,null,null,null,null,null,null,"Source"," https://www.canstarblue.com.au/gas/average-gas-bill/ "]
[]
[null,null,null,null,null,null,"Net new resi customers","Total resi customer","Total connection charges","Change in supply charge for existing customers"]
[null,null,null,null,null,2012,16182,598439.5,{"$f":"$G$13*G26","v":28763505},{"$f":"I26/H26*-1","v":-48.064181926493823}]
[null,null,null,null,null,2013,14107,612546.5,25075192.5,-40.935982002998955]
[null,null,null,null,null,2014,13930.5,626477,24761463.75,-39.524936669662253]
[null,null,null,null,null,2015,14607,641084,25963942.5,-40.500063174248616]
[null,null,null,null,null,2016,14990,656074,26644725,-40.612377567164678]
[null,null,null,null,null,2017,16497.5,672571.5,29324306.25,-43.60028078799057,null,null,null,null,null,null,null,null,null,"Time",{"$f":"G2","v":0},{"$f":"H2","v":1},2,3,4,5,6,7,8,{"$f":"P2","v":9},{"$f":"Q2","v":10}]
[null,null,null,null,null,2018,17907.5,690479,31830581.25,-46.099274923639967,null,null,null,null,null,null,null,null,null,{"$f":"F5","v":"Base case"},{"$f":"G8","v":948},{"$f":"H8","v":948},948,948,948,948,948,948,948,948,948]
[null,null,null,null,null,2019,19251.5,709730.5,34219541.25,-48.214838237894526,null,null,null,null,null,null,null,null,null,{"$f":"F10","v":"Policy case"},{"$f":"G14","v":2725.5},{"$f":"H14","v":948},948,948,948,948,948,948,948,948,948]
[null,null,null,null,null,2020,20378,730108.5,36221895,-49.61166045868525]
[null,null,null,null,null,2021,19725.5,749834,35062076.25,-46.759784498969104]
[null,null,null,null,null,2022,18444.5,768278.5,32785098.75,-42.67345597983023]
[null,null,null,null,null,2023,11616,779894.5,20647440,-26.474657790252401]
[null,null,null,null,null,2024,13625.430747201084,793519.93074720108,24219203.153149929,-30.521228534668857,null,null,null,"Scenario","Up-front charges","Ongoing charges","Ten-year cost"]
[null,null,null,null,null,2025,13625.430747201084,807145.36149440217,24219203.153149929,-30.005999301425579,null,null,null,"Scenario","$","$/year","$/pv"]
[null,null,null,null,null,2026,13625.430747200851,820770.79224160302,24219203.153149512,-29.50787647670133,null,null,null,"Base case",0,{"$f":"G6","v":948},{"$f":"G17","v":7124.440171860394}]
[null,null,null,null,null,2027,12683.369994340697,833454.16223594372,22544690.164940588,-27.049706134358928,null,null,null,"Policy case",{"$f":"U22","v":1777.5},{"$f":"G11","v":974.47465779025242},{"$f":"G18","v":8901.9401718603931}]
[null,null,null,null,null,2028,12683.369994340581,846137.5322302843,22544690.164940383,-26.644238443738757]
[null,null,null,null,null,2029,11899.534239903092,858037.06647018739,21151422.111427747,-24.650942177173015]
[null,null,null,null,null,2030,11899.534239903092,869936.60071009048,21151422.111427747,-24.313751248266577]
[null,null,null,null,null,2031,11899.534239902976,881836.13494999346,21151422.111427538,-23.98566045677747]
[null,null,null,null,null,2032,12012.011816052836,893848.14676604629,21351351.003033917,-23.887000359382487]
[null,null,null,null,null,2033,12012.011816052836,905860.15858209913,21351351.003033917,-23.570250662590347]
[null,null,null,null,null,2034,12012.011816052953,917872.17039815208,21351351.003034122,-23.261791447247379]
[null,null,null,null,null,2035,12012.011816052836,929884.18221420492,21351351.003033917,-22.961301430241441]
[null,null,null,null,null,2036,12012.01181605272,941896.19403025764,21351351.003033709,-22.668475717768761]

{"sheet":"CN policies","index":28,"n_rows":22,"n_cols":26,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,"Distribution of time to pass through pipeline stages"]
[null,null,"Share completed since entered stage"]
[null,null,null,"Pipeline stages",null,null,null,null,null,null,null,null,"PPs",10000,null,null,null,null,null,null,0.85]
[null,null,null,"Years since entered stage","PP approved","Reticulation application lodged","Reticulated","Meter connected",null,null,null,null,null,"PP lodged","PP approved","Retic lodged","Reticulated","Meter connected","Total"]
[null,"Same calendar year",null,0,0.92323439099283522,1,8.9814155280709712E-2,1.4999999999999999E-2,null,null,null,null,0,null,{"$f":"$N$3*E5","v":9232.3439099283514},{"$f":"F$5*O5","v":9232.3439099283514},{"$f":"G$5*P5","v":829.19516953121956},{"$f":"H$5*Q5","v":12.437927542968293},{"$f":"R5/SUM($R$5:$R$15)","v":1.3712376359419918E-3},{"$f":"S5","v":1.3712376359419918E-3},{"$f":"T5*$U$3","v":1.165551990550693E-3}]
[null,"Next calendar year",null,1,5.9365404298874103E-2,0,0.31373437803535581,0.32600000000000001,null,null,null,null,1,null,{"$f":"$N$3*E6","v":593.65404298874103},{"$f":"F$5*O6+O5*F$6","v":593.65404298874103},{"$f":"G$5*P6+P5*G$6","v":2949.8222107898882},{"$f":"H$5*Q6+Q5*H$6","v":314.56495842902586},3.4679677016631737E-2,{"$f":"T5+S6","v":3.6050914652573728E-2},3.0643277454687666E-2]
[null,"Two calendar years time",null,2,1.0235414534288639E-2,0,0.24425305963867125,0.42299999999999999,null,null,null,null,2,null,{"$f":"$N$3*E7","v":102.3541453428864},{"$f":"F$5*O7+O6*F$6+O5*F$7","v":102.3541453428864},{"$f":"G$5*P7+P6*G$6+P5*G$7","v":2450.4707806851502},{"$f":"H$5*Q7+Q6*H$6+Q5*H$7","v":1349.1486591394869},0.14873888045268652,0.18478979510526025,0.1570713258394712]
[null,"…",null,3,4.0941658137154556E-3,0,0.14278313799132292,0.14899999999999999,null,null,null,null,3,null,{"$f":"$N$3*E8","v":40.941658137154555},{"$f":"F$5*O8+O7*F$6+O6*F$7+O5*F$8","v":40.941658137154555},{"$f":"G$5*P8+P7*G$6+P6*G$7+P5*G$8","v":1499.0140054113876},{"$f":"H$5*Q8+Q7*H$6+Q6*H$7+Q5*H$8","v":2192.6635600088043},0.24173342271497816,0.42652321782023839,0.36254473514720265]
[null,null,null,4,0,0,9.454121608495758E-2,6.7000000000000004E-2,null,null,null,null,4,null,{"$f":"$N$3*E9","v":0},{"$f":"F$5*O9+O8*F$6+O7*F$7+O6*F$8+O5*F$9","v":0},{"$f":"G$5*P9+P8*G$6+P7*G$7+P6*G$8+P5*G$9","v":995.44592651644416},{"$f":"H$5*Q9+Q8*H$6+Q7*H$7+Q6*H$8+Q5*H$9","v":2035.2389806579627},0.22437791816790037,0.6509011359881387,0.55326596558991792]
[null,null,null,5,0,0,2.3959075309201581E-2,2.1000000000000001E-2,null,null,null,null,5,null,null,null,{"$f":"G$5*P10+P9*G$6+P8*G$7+P7*G$8+P6*G$9+P5*G$10","v":301.93776950148697},1543.2986958810654,0.17014323712544124,0.82104437311357992,0.69788771714654296]
[null,null,null,"Never",{"$f":"1-SUM(E5:E9)","v":3.0706243602864891E-3},{"$f":"1-SUM(F5:F9)","v":0},{"$f":"1-SUM(G5:G10)","v":9.0914977659781071E-2},{"$f":"1-SUM(H5:H10)","v":-9.9999999999988987E-4},null,null,null,null,6,null,null,null,29.745865719023122,969.43242329851546,0.10687650492713288,0.92792087804071277,0.78873274633460588]
[null,null,null,"Total",{"$f":"SUM(E5:E11)","v":1},{"$f":"SUM(F5:F11)","v":1},{"$f":"SUM(G5:G11)","v":1},1,null,null,null,null,7,null,null,null,6.3229848253003702,437.72694130381132,4.8257851165959896E-2,0.9761787292066727,0.82975191982567176]
[null,null,null,"Total who connect",{"$f":"SUM(E5:E10)","v":0.99692937563971351},{"$f":"SUM(F5:F10)","v":1},{"$f":"SUM(G5:G10)","v":0.90908502234021893},1.0009999999999999,{"$f":"PRODUCT(F13:H13)","v":0.90999410736255903},"This should be lower than the MPR because some drop out (i.e. don't connect) because the dwelling isn't completed",null,null,8,null,null,null,0.98092427059167164,157.82140696221603,1.7399253391394337E-2,0.99357798259806707,0.84454128520835703]
[null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,0,48.560732898894344,5.3536495006787262E-3,0.9989316320987458]
[null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,0,9.6907218681358085,1.0683679012542856E-3,1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(O5:O10)","v":9969.2937563971336},{"$f":"SUM(P5:P10)","v":9969.2937563971336},{"$f":"SUM(Q5:Q15)","v":9062.9356372504917},{"$f":"SUM(R5:R15)","v":9070.5850079908851},{"$f":"SUM(S5:S10)","v":0.82104437311357992},1.8210443731135799]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total who connect",null,null,{"$f":"P16/O16","v":1},{"$f":"Q16/P16","v":0.90908502234021882},{"$f":"R16/Q16","v":1.0008440279228017}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0287029852688401E-3,2.6359607611124641E-2,0.12025619905942327,0.21854315827323964,0.22877789904563392,0.18375098579981908,0.12272596709768434,6.2929322523311015E-2,2.51206123490091E-2,8.3672853081185831E-3,2.1402599473674217E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dwellings",25000,{"$f":"P21*1.02","v":25500},26010,26530.2,27060.804,27602.020080000002,28154.060481600001,28717.141691232002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customers",{"$f":"P19*P21","v":25.717574631721003},{"$f":"Q21*P19+Q19*P21","v":685.22211640247133},{"$f":"R21*Q19+R19*Q21","v":3752.1464699806452}]

{"sheet":"APR thresh","index":29,"n_rows":472,"n_cols":66,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential customers in postcode ",null,null,null,null,null,null,null,null,"Residential customers in postcode and LGA combination",null,null,null,null,null,null,null,null,"Net new residential customers by postcode and LGA combination"]
[null,null,null,2020,{"$f":"F2-1","v":2012},2013,2014,2015,2016,2017,2018,{"$f":"M2-1","v":2019},2020,{"$f":"O2-1","v":2013},2014,2015,2016,2017,2018,{"$f":"U2-1","v":2019},2020,null,null,null,null,null,"Postcode","LGA_CODE_2020","LGA_NAME_2020","Link_Code","Area LGA","Postcode Area","LinkCode_Area","Ratio_Linkcode_Postcode","Multiple_LGA?","multiple_code","Postcode_multiple","Ratio_LinkCode_LGA",{"$f":"AN2-1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,{"$f":"AW2-1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,{"$f":"BF2-1","v":2012},2013,2014,2015,2016,2017,2018,{"$f":"BM2-1","v":2019},2020,"Include"]
[null,null,null,"Customers","Dwellings","Dwellings","Dwellings","Dwellings","Dwellings","Dwellings","Dwellings","Dwellings","Dwellings","Net new dwellings","Net new dwellings","Net new dwellings","Net new dwellings","Net new dwellings","Net new dwellings","Net new dwellings","Net new dwellings",null,"Include?","check = 0","Threshold",null,3271,20260,"Ararat (RC)","3271_Ararat (RC)",4211.1171000000013,436.65050000000008,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD3)","v":44.724499999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD3)","v":0.10242631120312468},3,1,"3271_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD3)","v":1.0620578563346051E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA3)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA3)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA3)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA3)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA3)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA3)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA3)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA3)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA3)","v":0},{"$f":"AM3*$AH3","v":0},0,0,0,0,{"$f":"AR3*$AH3","v":0},{"$f":"AS3*$AH3","v":0},{"$f":"AT3*$AH3","v":0},{"$f":"AU3*$AH3","v":0},null,{"$f":"AW3-AV3","v":0},{"$f":"AX3-AW3","v":0},0,0,0,0,0,0,{"$f":"SUMIFS($W:$W,$B:$B,$AC3)","v":{"$error":"#REF!"}}]
[null,"Ararat (RC)",null,{"$f":"SUMIFS($BD:$BD,$AC:$AC,$B4)","v":2533.7786935601512},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B4,'C - PRs chosen'!FD$329:FD$366)","v":4515.0471690652266},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B4,'C - PRs chosen'!FE$329:FE$366)","v":4543.2696543088741},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B4,'C - PRs chosen'!FF$329:FF$366)","v":4571.6685515906474},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B4,'C - PRs chosen'!FG$329:FG$366)","v":4600.2449636202091},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B4,'C - PRs chosen'!FH$329:FH$366)","v":4629},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B4,'C - PRs chosen'!FI$329:FI$366)","v":4646.9226879999997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B4,'C - PRs chosen'!FJ$329:FJ$366)","v":4672.9105855999996},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B4,'C - PRs chosen'!FK$329:FK$366)","v":4699.7946175999996},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B4,'C - PRs chosen'!FL$329:FL$366)","v":4718.6134399999992},{"$f":"F4-E4","v":28.222485243647498},{"$f":"G4-F4","v":28.398897281773316},{"$f":"H4-G4","v":28.576412029561652},{"$f":"I4-H4","v":28.755036379790909},{"$f":"J4-I4","v":17.922687999999653},{"$f":"K4-J4","v":25.987897599999997},{"$f":"L4-K4","v":26.884031999999934},{"$f":"M4-L4","v":18.81882239999959},{"$f":"D4/M4*100","v":53.697526313156764},{"$f":"IF($V4<$Y$4,0,1)","v":1},{"$f":"U4-'D - new dwell Ausnet LGAs'!EN499","v":-4.0500935938325711E-13},10,null,3272,20260,"Ararat (RC)","3272_Ararat (RC)",4211.1171000000013,673.721,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD4)","v":31.770299999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD4)","v":4.7156463877480438E-2},2,1,"3272_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD4)","v":7.5443876875330752E-3},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA4)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA4)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA4)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA4)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA4)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA4)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA4)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA4)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA4)","v":0},0,0,0,0,0,{"$f":"AR4*$AH4","v":0},{"$f":"AS4*$AH4","v":0},{"$f":"AT4*$AH4","v":0},{"$f":"AU4*$AH4","v":0},null,{"$f":"AW4-AV4","v":0},0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Ballarat (C)",null,42684.774713586681,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B5,'C - PRs chosen'!FD$329:FD$366)","v":37744.190006182886},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B5,'C - PRs chosen'!FE$329:FE$366)","v":38442.048604194286},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B5,'C - PRs chosen'!FF$329:FF$366)","v":39152.810025732659},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B5,'C - PRs chosen'!FG$329:FG$366)","v":39876.712833245248},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B5,'C - PRs chosen'!FH$329:FH$366)","v":40614},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B5,'C - PRs chosen'!FI$329:FI$366)","v":41374.384447199998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B5,'C - PRs chosen'!FJ$329:FJ$366)","v":42223.234743199995},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B5,'C - PRs chosen'!FK$329:FK$366)","v":43387.876666399992},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B5,'C - PRs chosen'!FL$329:FL$366)","v":44488.419880799993},{"$f":"F5-E5","v":697.85859801140032},710.76142153837282,723.90280751258979,737.28716675475152,760.38444719999825,848.85029599999689,1164.6419231999971,1100.5432144000006,95.945809781408499,{"$f":"IF($V5<$Y$4,0,1)","v":1},{"$f":"U5-'D - new dwell Ausnet LGAs'!EN500","v":0},null,null,3293,20260,"Ararat (RC)","3293_Ararat (RC)",4211.1171000000013,482.50430000000006,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD5)","v":115.5646},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD5)","v":0.2395099898591577},3,1,"3293_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD5)","v":2.7442741974570112E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA5)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA5)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA5)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA5)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA5)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA5)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA5)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA5)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA5)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Brimbank (C)",null,72872.734747437848,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B6,'C - PRs chosen'!FD$329:FD$366)","v":62221.343705528656},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B6,'C - PRs chosen'!FE$329:FE$366)","v":62868.34595933048},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B6,'C - PRs chosen'!FF$329:FF$366)","v":63522.075999636014},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B6,'C - PRs chosen'!FG$329:FG$366)","v":64182.603784642422},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B6,'C - PRs chosen'!FH$329:FH$366)","v":64850},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B6,'C - PRs chosen'!FI$329:FI$366)","v":65268.050415999998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B6,'C - PRs chosen'!FJ$329:FJ$366)","v":65893.438815999994},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B6,'C - PRs chosen'!FK$329:FK$366)","v":66434.802531199995},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B6,'C - PRs chosen'!FL$329:FL$366)","v":67141.24554399999},647.00225380182383,653.7300403055342,660.52778500640852,667.3962153575776,418.05041599999822,625.38839999999618,541.36371520000102,706.4430127999949,108.53646541257835,{"$f":"IF($V6<$Y$4,0,1)","v":1},{"$f":"U6-'D - new dwell Ausnet LGAs'!EN501","v":-5.0022208597511053E-12},null,null,3351,20260,"Ararat (RC)","3351_Ararat (RC)",4211.1171000000013,1518.5503999999999,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD6)","v":701.67600000000004},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD6)","v":0.46206961586523576},5,1,"3351_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD6)","v":0.16662467068417541},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA6)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA6)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA6)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA6)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA6)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA6)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA6)","v":2.3753424999999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA6)","v":25.353425000000001},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA6)","v":58.112022000000003},0,0,0,0,0,0,1.0975735965233688,11.715047350618066,26.851799682692132,null,0,0,0,0,0,1.0975735965233688,10.617473754094698,15.136752332074066,{"$error":"#REF!"}]
[null,"Campaspe (S)",null,1072.182987603122,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B7,'C - PRs chosen'!FD$329:FD$366)","v":14429.739438220467},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B7,'C - PRs chosen'!FE$329:FE$366)","v":14525.105005576221},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B7,'C - PRs chosen'!FF$329:FF$366)","v":14621.100840129522},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B7,'C - PRs chosen'!FG$329:FG$366)","v":14717.731107290921},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B7,'C - PRs chosen'!FH$329:FH$366)","v":14815},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B7,'C - PRs chosen'!FI$329:FI$366)","v":14943.1472192},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B7,'C - PRs chosen'!FJ$329:FJ$366)","v":15097.040639999999},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B7,'C - PRs chosen'!FK$329:FK$366)","v":15246.5440248},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B7,'C - PRs chosen'!FL$329:FL$366)","v":15395.1814872},95.365567355753228,95.995834553301393,96.630267161399388,97.2688927090785,128.14721920000011,153.89342079999915,149.50338480000028,148.6374624,6.9644062883868303,0,{"$f":"U7-'D - new dwell Ausnet LGAs'!EN502","v":0},null,null,3374,20260,"Ararat (RC)","3374_Ararat (RC)",4211.1171000000013,154.9187,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD7)","v":41.245599999999996},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD7)","v":0.26624029248889897},2,1,"3374_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD7)","v":9.7944557276737759E-3},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA7)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA7)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA7)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA7)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA7)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA7)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA7)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA7)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA7)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Central Goldfields (S)",null,2993.6834576998622,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B8,'C - PRs chosen'!FD$329:FD$366)","v":5480.4335211476191},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B8,'C - PRs chosen'!FE$329:FE$366)","v":5553.837200391732},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B8,'C - PRs chosen'!FF$329:FF$366)","v":5628.224031809078},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B8,'C - PRs chosen'!FG$329:FG$366)","v":5703.607183516101},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B8,'C - PRs chosen'!FH$329:FH$366)","v":5780},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B8,'C - PRs chosen'!FI$329:FI$366)","v":5813.0361247999999},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B8,'C - PRs chosen'!FJ$329:FJ$366)","v":5861.3065343999997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B8,'C - PRs chosen'!FK$329:FK$366)","v":5910.3522303999998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B8,'C - PRs chosen'!FL$329:FL$366)","v":5971.9135959999994},73.403679244112936,74.386831417346002,75.383151707022989,76.392816483898969,33.036124799999925,48.270409599999766,49.045696000000135,61.56136559999959,50.129383313667461,1,{"$f":"U8-'D - new dwell Ausnet LGAs'!EN503","v":-3.765876499528531E-13},null,null,3375,20260,"Ararat (RC)","3375_Ararat (RC)",4211.1171000000013,367.28230000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD8)","v":323.3227},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD8)","v":0.88031113941510375},2,1,"3375_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD8)","v":7.6778368381159451E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA8)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA8)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA8)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA8)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA8)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA8)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA8)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA8)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA8)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Colac-Otway (S)",null,4846.9754987318784,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B9,'C - PRs chosen'!FD$329:FD$366)","v":8268.5400632746223},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B9,'C - PRs chosen'!FE$329:FE$366)","v":8365.1969629239557},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B9,'C - PRs chosen'!FF$329:FF$366)","v":8462.9837544500078},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B9,'C - PRs chosen'!FG$329:FG$366)","v":8561.9136459699203},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B9,'C - PRs chosen'!FH$329:FH$366)","v":8662},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B9,'C - PRs chosen'!FI$329:FI$366)","v":8759.6786496000004},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B9,'C - PRs chosen'!FJ$329:FJ$366)","v":8900.0696304000012},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B9,'C - PRs chosen'!FK$329:FK$366)","v":9026.4245808000014},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B9,'C - PRs chosen'!FL$329:FL$366)","v":9132.7624544000009},96.656899649333354,97.786791526052184,98.929891519912417,100.08635403007975,97.678649600000426,140.39098080000076,126.35495040000023,106.33787359999951,53.072392093114082,1,{"$f":"U9-'D - new dwell Ausnet LGAs'!EN504","v":-4.6895820560166612E-13},null,null,3377,20260,"Ararat (RC)","3377_Ararat (RC)",4211.1171000000013,1324.6382999999992,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD9)","v":1094.1862000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD9)","v":0.82602639528088617},3,1,"3377_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD9)","v":0.25983276503994629},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA9)","v":2926.5437099999999},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA9)","v":2946.7753200000002},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA9)","v":2958.94796},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA9)","v":2978.8301499999998},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA9)","v":2994.7759999999998},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA9)","v":3003.39455},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA9)","v":3019.7671500000001},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA9)","v":3023.4958899999997},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA9)","v":3034.9234700000002},2417.402351403251,2434.11419528228,2444.1691172225319,2460.5923309585214,2473.7640239537109,2480.883173742759,2494.4073735021352,2497.4874111632744,2506.926893877459,null,16.711843879028947,10.054921940251916,16.423213735989521,13.17169299518946,7.1191497890481514,13.524199759376188,3.0800376611391584,9.4394827141845781,{"$error":"#REF!"}]
[null,"Corangamite (S)",null,1664.0710529549478,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B10,'C - PRs chosen'!FD$329:FD$366)","v":6413.0972823241545},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B10,'C - PRs chosen'!FE$329:FE$366)","v":6431.2457783508144},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B10,'C - PRs chosen'!FF$329:FF$366)","v":6449.4456330102112},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B10,'C - PRs chosen'!FG$329:FG$366)","v":6467.696991642717},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B10,'C - PRs chosen'!FH$329:FH$366)","v":6486},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B10,'C - PRs chosen'!FI$329:FI$366)","v":6524.5337792},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B10,'C - PRs chosen'!FJ$329:FJ$366)","v":6566.6520959999998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B10,'C - PRs chosen'!FK$329:FK$366)","v":6615.8790639999997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B10,'C - PRs chosen'!FL$329:FL$366)","v":6662.4176287999999},18.148496026659814,18.199854659396806,18.251358632505799,18.303008357283034,38.533779200000026,42.118316799999775,49.226967999999943,46.538564800000131,24.976985017594458,1,{"$f":"U10-'D - new dwell Ausnet LGAs'!EN505","v":1.4210854715202004E-13},null,null,3378,20260,"Ararat (RC)","3378_Ararat (RC)",4211.1171000000013,308.3383,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD10)","v":308.3383},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD10)","v":1},1,1,"3378_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD10)","v":7.3220072650081361E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA10)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA10)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA10)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA10)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA10)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA10)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA10)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA10)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA10)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Darebin (C)",null,3.0000000000000009,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B11,'C - PRs chosen'!FD$329:FD$366)","v":55017.372356828688},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B11,'C - PRs chosen'!FE$329:FE$366)","v":55847.071237083714},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B11,'C - PRs chosen'!FF$329:FF$366)","v":56689.282533006859},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B11,'C - PRs chosen'!FG$329:FG$366)","v":57544.194940219611},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B11,'C - PRs chosen'!FH$329:FH$366)","v":58412},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B11,'C - PRs chosen'!FI$329:FI$366)","v":60181.755282400001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B11,'C - PRs chosen'!FJ$329:FJ$366)","v":61584.279056799998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B11,'C - PRs chosen'!FK$329:FK$366)","v":62815.078287999997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B11,'C - PRs chosen'!FL$329:FL$366)","v":63726.180642399995},829.69888025502587,842.21129592314537,854.91240721275244,867.80505978038855,1769.7552824000013,1402.5237743999969,1230.7992311999988,911.10235439999815,4.7076413018293474E-3,0,{"$f":"U11-'D - new dwell Ausnet LGAs'!EN506","v":-2.7284841053187847E-12},null,null,3379,20260,"Ararat (RC)","3379_Ararat (RC)",4211.1171000000013,1386.9430999999997,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD11)","v":1316.9947000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD11)","v":0.94956649627515388},2,1,"3379_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD11)","v":0.31274235997854338},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA11)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA11)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA11)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA11)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA11)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA11)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA11)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA11)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA11)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Glenelg (S)",null,4509.6966000000011,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B12,'C - PRs chosen'!FD$329:FD$366)","v":8078.3512430362707},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B12,'C - PRs chosen'!FE$329:FE$366)","v":8120.9256851500322},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B12,'C - PRs chosen'!FF$329:FF$366)","v":8163.7245026427254},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B12,'C - PRs chosen'!FG$329:FG$366)","v":8206.7488780151216},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B12,'C - PRs chosen'!FH$329:FH$366)","v":8250},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B12,'C - PRs chosen'!FI$329:FI$366)","v":8277.7801663999999},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B12,'C - PRs chosen'!FJ$329:FJ$366)","v":8310.9371391999994},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B12,'C - PRs chosen'!FK$329:FK$366)","v":8349.4709183999985},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B12,'C - PRs chosen'!FL$329:FL$366)","v":8395.1737727999989},42.574442113761506,42.798817492693161,43.024375372396207,43.251121984878409,27.780166399999871,33.156972799999494,38.533779199999117,45.702854400000433,53.717727852295603,1,{"$f":"U12-'D - new dwell Ausnet LGAs'!EN507","v":4.7606363295926712E-13},null,null,3381,20260,"Ararat (RC)","3381_Ararat (RC)",4211.1171000000013,783.81260000000032,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD12)","v":181.6728},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD12)","v":0.23178091293760769},2,1,"3381_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD12)","v":4.3141236799138151E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA12)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA12)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA12)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA12)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA12)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA12)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA12)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA12)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA12)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Golden Plains (S)",null,5135.5210797986674,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B13,'C - PRs chosen'!FD$329:FD$366)","v":6680.7102971675458},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B13,'C - PRs chosen'!FE$329:FE$366)","v":6889.7638275209138},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B13,'C - PRs chosen'!FF$329:FF$366)","v":7105.3590842191188},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B13,'C - PRs chosen'!FG$329:FG$366)","v":7327.7007716912058},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B13,'C - PRs chosen'!FH$329:FH$366)","v":7557},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B13,'C - PRs chosen'!FI$329:FI$366)","v":7721.8887296000003},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B13,'C - PRs chosen'!FJ$329:FJ$366)","v":7904.7001472000002},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B13,'C - PRs chosen'!FK$329:FK$366)","v":8109.0187904000004},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B13,'C - PRs chosen'!FL$329:FL$366)","v":8304.3760896000003},209.05353035336793,215.59525669820505,222.34168747208696,229.29922830879423,164.88872960000026,182.81141759999991,204.31864320000022,195.35729919999994,61.84114284311071,1,{"$f":"U13-'D - new dwell Ausnet LGAs'!EN508","v":0},null,null,3469,20260,"Ararat (RC)","3469_Ararat (RC)",4211.1171000000013,228.74189999999999,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD13)","v":51.621400000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD13)","v":0.22567531353022777},2,1,"3469_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD13)","v":1.2258362513832728E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA13)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA13)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA13)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA13)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA13)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA13)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA13)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA13)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA13)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Greater Bendigo (C)",null,36376.826847524731,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B14,'C - PRs chosen'!FD$329:FD$366)","v":40468.200202697612},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B14,'C - PRs chosen'!FE$329:FE$366)","v":41316.830931846889},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B14,'C - PRs chosen'!FF$329:FF$366)","v":42183.257711002079},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B14,'C - PRs chosen'!FG$329:FG$366)","v":43067.853728859904},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B14,'C - PRs chosen'!FH$329:FH$366)","v":43971},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B14,'C - PRs chosen'!FI$329:FI$366)","v":44593.410426399998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B14,'C - PRs chosen'!FJ$329:FJ$366)","v":45302.363359199997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B14,'C - PRs chosen'!FK$329:FK$366)","v":46104.201923999994},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B14,'C - PRs chosen'!FL$329:FL$366)","v":47041.346557599994},848.63072914927761,866.42677915519016,884.59601785782434,903.14627114009636,622.41042639999796,708.95293279999896,801.83856479999667,937.14463360000082,77.329476108816223,1,{"$f":"U14-'D - new dwell Ausnet LGAs'!EN509","v":2.5011104298755527E-12},null,null,3350,20570,"Ballarat (C)","3350_Ballarat (C)",739.03209999999933,86.780400000000057,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD14)","v":86.780399999999929},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD14)","v":0.99999999999999856},1,1,"3350_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD14)","v":0.1174243987507444},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA14)","v":23363.4666},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA14)","v":23926.0134},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA14)","v":24411.846100000002},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA14)","v":24975.780899999998},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA14)","v":25639.032200000001},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA14)","v":26101.5749},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA14)","v":26562.435600000001},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA14)","v":27091.766899999999},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA14)","v":27916.297699999999},23363.466599999967,23926.013399999967,24411.846099999966,24975.780899999962,25639.032199999965,26101.574899999963,26562.435599999961,27091.766899999959,27916.297699999959,null,562.54680000000008,485.83269999999902,563.93479999999545,663.25130000000354,462.54269999999815,460.86069999999745,529.33129999999801,824.53080000000045,{"$error":"#REF!"}]
[null,"Greater Geelong (C)",null,98969.382192790159,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B15,'C - PRs chosen'!FD$329:FD$366)","v":85011.911872703262},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B15,'C - PRs chosen'!FE$329:FE$366)","v":86662.251750773634},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B15,'C - PRs chosen'!FF$329:FF$366)","v":88344.629747422354},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B15,'C - PRs chosen'!FG$329:FG$366)","v":90059.667820014482},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B15,'C - PRs chosen'!FH$329:FH$366)","v":91808},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B15,'C - PRs chosen'!FI$329:FI$366)","v":94405.790439999997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B15,'C - PRs chosen'!FJ$329:FJ$366)","v":97027.314497600004},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B15,'C - PRs chosen'!FK$329:FK$366)","v":99680.374770399998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B15,'C - PRs chosen'!FL$329:FL$366)","v":102649.2643192},1650.3398780703719,1682.37799664872,1715.0380725921277,1748.3321799855185,2597.790439999997,2621.5240576000069,2653.060272799994,2968.889548799998,96.415091573411758,1,{"$f":"U15-'D - new dwell Ausnet LGAs'!EN510","v":-5.4569682106375694E-12},null,null,3351,20570,"Ballarat (C)","3351_Ballarat (C)",739.03209999999933,1518.5503999999999,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD15)","v":21.600099999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD15)","v":1.4224157459640457E-2},5,3,"3351_3",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD15)","v":2.9227553173941993E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA15)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA15)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA15)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA15)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA15)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA15)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA15)","v":2.3753424999999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA15)","v":25.353425000000001},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA15)","v":58.112022000000003},0,0,0,0,0,0,3.3787245740576011E-2,0.36063110934118486,0.82659455122609038,null,0,0,0,0,0,3.3787245740576011E-2,0.32684386360060885,0.46596344188490552,{"$error":"#REF!"}]
[null,"Hepburn (S)",null,3175.4311795382046,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B16,'C - PRs chosen'!FD$329:FD$366)","v":6179.5720822426711},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B16,'C - PRs chosen'!FE$329:FE$366)","v":6291.122095491437},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B16,'C - PRs chosen'!FF$329:FF$366)","v":6404.6857441975117},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B16,'C - PRs chosen'!FG$329:FG$366)","v":6520.2993773279359},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B16,'C - PRs chosen'!FH$329:FH$366)","v":6638},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B16,'C - PRs chosen'!FI$329:FI$366)","v":6732.9902463999997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B16,'C - PRs chosen'!FJ$329:FJ$366)","v":6858.2375783999996},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B16,'C - PRs chosen'!FK$329:FK$366)","v":6942.4742119999992},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B16,'C - PRs chosen'!FL$329:FL$366)","v":7026.5899975999992},111.55001324876594,113.56364870607467,115.6136331304242,117.70062267206413,94.990246399999705,125.24733199999991,84.23663359999955,84.115785599999981,45.191638911944551,1,{"$f":"U16-'D - new dwell Ausnet LGAs'!EN511","v":0},null,null,3352,20570,"Ballarat (C)","3352_Ballarat (C)",739.03209999999933,1922.9474999999989,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD16)","v":450.49150000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD16)","v":0.23427134646161701},6,1,"3352_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD16)","v":0.60956959785644016},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA16)","v":1563.1478999999999},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA16)","v":1545.5315290000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA16)","v":1461.2602999999999},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA16)","v":1500.6438410000001},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA16)","v":1560.5753},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA16)","v":1626.9204999999999},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA16)","v":1760.7698930000001},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA16)","v":1919.3671419999998},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA16)","v":2106.78251},366.20076325164905,362.07375229771168,342.33141801190641,351.55785319040274,365.59807678574191,381.14085612100718,412.49793364218738,449.6527247105256,493.55877531948511,null,-4.1270109539373721,-19.742334285805271,9.226435178496331,14.040223595339171,15.542779335265266,31.357077521180202,37.154791068338227,43.906050608959504,{"$error":"#REF!"}]
[null,"Hindmarsh (S)",null,0,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B17,'C - PRs chosen'!FD$329:FD$366)","v":2419.1447847390264},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B17,'C - PRs chosen'!FE$329:FE$366)","v":2427.3170840025009},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B17,'C - PRs chosen'!FF$329:FF$366)","v":2435.5169907393574},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B17,'C - PRs chosen'!FG$329:FG$366)","v":2443.7445982125273},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B17,'C - PRs chosen'!FH$329:FH$366)","v":2452},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B17,'C - PRs chosen'!FI$329:FI$366)","v":2456.4806720000001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B17,'C - PRs chosen'!FJ$329:FJ$366)","v":2461.8574784000002},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B17,'C - PRs chosen'!FK$329:FK$366)","v":2469.9226880000001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B17,'C - PRs chosen'!FL$329:FL$366)","v":2481.5724352000002},8.1722992634745424,8.1999067368565193,8.2276074731698827,8.2554017874726924,4.4806720000001405,5.3768064000000777,8.0652095999998892,11.649747200000093,0,0,{"$f":"U17-'D - new dwell Ausnet LGAs'!EN512","v":8.8817841970012523E-14},null,null,3355,20570,"Ballarat (C)","3355_Ballarat (C)",739.03209999999933,30.359599999999993,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD17)","v":30.359599999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD17)","v":1.0000000000000002},1,1,"3355_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD17)","v":4.1080218301749037E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA17)","v":5771.4856799999998},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA17)","v":5827.6191400000007},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA17)","v":5955.9506499999998},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA17)","v":5945.4657800000004},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA17)","v":5900.9077600000001},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA17)","v":5897.8986199999999},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA17)","v":5936.9424799999997},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA17)","v":5999.90409},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA17)","v":6035.9095099999995},5771.4856800000007,5827.6191400000016,5955.9506500000007,5945.4657800000014,5900.907760000001,5897.8986200000008,5936.9424800000006,5999.9040900000009,6035.9095100000004,null,56.133460000000923,128.33150999999907,-10.484869999999319,-44.558020000000397,-3.0091400000001158,39.043859999999768,62.961610000000292,36.005419999999503,{"$error":"#REF!"}]
[null,"Hobsons Bay (C)",null,35263.036455470923,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B18,'C - PRs chosen'!FD$329:FD$366)","v":32856.345103075677},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B18,'C - PRs chosen'!FE$329:FE$366)","v":33186.984338049282},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B18,'C - PRs chosen'!FF$329:FF$366)","v":33520.950854355026},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B18,'C - PRs chosen'!FG$329:FG$366)","v":33858.278135015775},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B18,'C - PRs chosen'!FH$329:FH$366)","v":34199},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B18,'C - PRs chosen'!FI$329:FI$366)","v":34790.134034399998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B18,'C - PRs chosen'!FJ$329:FJ$366)","v":35406.7019248},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B18,'C - PRs chosen'!FK$329:FK$366)","v":36178.280150400002},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B18,'C - PRs chosen'!FL$329:FL$366)","v":36765.033909600003},330.6392349736052,333.96651630574343,337.32728066074924,340.72186498422525,591.1340343999982,616.56789040000149,771.57822560000204,586.75375920000079,95.914603376071199,1,{"$f":"U18-'D - new dwell Ausnet LGAs'!EN513","v":1.9326762412674725E-12},null,null,3356,20570,"Ballarat (C)","3356_Ballarat (C)",739.03209999999933,16.164899999999996,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD18)","v":16.164900000000006},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD18)","v":1.0000000000000007},1,1,"3356_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD18)","v":2.1873068842341248E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA18)","v":6299.3422},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA18)","v":6501.3068000000003},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA18)","v":6734.6548000000003},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA18)","v":6958.5589},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA18)","v":6835.8231000000005},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA18)","v":6743.9123},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA18)","v":6846.5396999999994},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA18)","v":6948.2438999999995},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA18)","v":7049.8855000000003},6299.3422000000046,6501.3068000000048,6734.6548000000048,6958.5589000000045,6835.8231000000051,6743.9123000000045,6846.5397000000039,6948.243900000004,7049.8855000000049,null,201.96460000000025,233.34799999999996,223.90409999999974,-122.73579999999947,-91.910800000000563,102.6273999999994,101.70420000000013,101.64160000000084,{"$error":"#REF!"}]
[null,"Horsham (RC)",null,6460.9788919731809,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B19,'C - PRs chosen'!FD$329:FD$366)","v":7941.104528527344},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B19,'C - PRs chosen'!FE$329:FE$366)","v":7975.3561569492203},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B19,'C - PRs chosen'!FF$329:FF$366)","v":8009.7555197379397},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B19,'C - PRs chosen'!FG$329:FG$366)","v":8044.3032541024204},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B19,'C - PRs chosen'!FH$329:FH$366)","v":8079},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B19,'C - PRs chosen'!FI$329:FI$366)","v":8153.3791552000002},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B19,'C - PRs chosen'!FJ$329:FJ$366)","v":8239.1059375999994},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B19,'C - PRs chosen'!FK$329:FK$366)","v":8301.6842855999985},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B19,'C - PRs chosen'!FL$329:FL$366)","v":8374.9558223999993},34.251628421876376,34.399362788719372,34.547734364480675,34.696745897579603,74.379155200000241,85.726782399999138,62.578347999999096,73.271536800000831,77.146423563123562,1,{"$f":"U19-'D - new dwell Ausnet LGAs'!EN514","v":8.5265128291212022E-13},null,null,3357,20570,"Ballarat (C)","3357_Ballarat (C)",739.03209999999933,25.435500000000001,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD19)","v":20.044799999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD19)","v":0.78806392640207579},2,1,"3357_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD19)","v":2.7123043775771061E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA19)","v":1083.5838329999999},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA19)","v":1102.9040600000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA19)","v":1124.3644219999999},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA19)","v":1151.315116},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA19)","v":1166.9702109999998},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA19)","v":1180.3041559999999},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA19)","v":1194.652034},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA19)","v":1208.9424709999998},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA19)","v":1228.660756},{"$f":"AM19*$AH19","v":853.93333001979113},{"$f":"AN19*$AH19","v":869.15890396839063},{"$f":"AO19*$AH19","v":886.07104110812043},{"$f":"AP19*$AH19","v":907.30991084102129},{"$f":"AQ19*$AH19","v":919.64712647491876},930.15512752604809,941.46217259826608,952.72395049048748,968.2632195895028,null,15.225573948599504,{"$f":"AX19-AW19","v":16.912137139729793},{"$f":"AY19-AX19","v":21.238869732900866},{"$f":"AZ19-AY19","v":12.337215633897472},{"$f":"BA19-AZ19","v":10.508001051129327},{"$f":"BB19-BA19","v":11.307045072217988},{"$f":"BC19-BB19","v":11.261777892221403},{"$f":"BD19-BC19","v":15.539269099015314},{"$error":"#REF!"}]
[null,"Hume (C)",null,71468.108975869414,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B20,'C - PRs chosen'!FD$329:FD$366)","v":55954.404162190775},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B20,'C - PRs chosen'!FE$329:FE$366)","v":57685.773286887001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B20,'C - PRs chosen'!FF$329:FF$366)","v":59470.715299916781},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B20,'C - PRs chosen'!FG$329:FG$366)","v":61310.887880352391},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B20,'C - PRs chosen'!FH$329:FH$366)","v":63208},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B20,'C - PRs chosen'!FI$329:FI$366)","v":66098.625130400003},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B20,'C - PRs chosen'!FJ$329:FJ$366)","v":69450.759476799998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B20,'C - PRs chosen'!FK$329:FK$366)","v":72493.062326400002},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B20,'C - PRs chosen'!FL$329:FL$366)","v":75580.162599999996},1731.3691246962262,1784.9420130297804,1840.1725804356101,1897.1121196476088,2890.6251304000034,3352.1343463999947,3042.3028496000043,3087.1002735999937,94.559348005252133,1,{"$f":"U20-'D - new dwell Ausnet LGAs'!EN515","v":-5.0022208597511053E-12},null,null,3363,20570,"Ballarat (C)","3363_Ballarat (C)",739.03209999999933,161.80110000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD20)","v":36.183300000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD20)","v":0.22362826952350756},2,1,"3363_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD20)","v":4.8960390218503409E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA20)","v":763.18636900000001},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA20)","v":807.649316},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA20)","v":842.09862600000008},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA20)","v":865.42466100000001},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA20)","v":893.55930899999998},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA20)","v":913.98903899999993},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA20)","v":930.73698999999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA20)","v":953.10137000000009},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA20)","v":975.02463999999998},170.67004702339909,180.61321891892453,188.31705850050341,193.53341934239816,199.82512198829116,204.39378715502366,208.13910245521816,213.14041005358433,218.04307298598093,null,9.9431718955254382,7.7038395815788761,5.2163608418947547,6.2917026458929968,4.5686651667325009,3.7453153001945054,5.0013075983661679,4.9026629323965949,{"$error":"#REF!"}]
[null,"Loddon (S)",null,3406.0654972276943,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B21,'C - PRs chosen'!FD$329:FD$366)","v":3248.802730821767},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B21,'C - PRs chosen'!FE$329:FE$366)","v":3266.7035542540916},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B21,'C - PRs chosen'!FF$329:FF$366)","v":3284.7030107848545},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B21,'C - PRs chosen'!FG$329:FG$366)","v":3302.8016438800109},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B21,'C - PRs chosen'!FH$329:FH$366)","v":3321},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B21,'C - PRs chosen'!FI$329:FI$366)","v":3336.2342847999998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B21,'C - PRs chosen'!FJ$329:FJ$366)","v":3352.3647039999996},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B21,'C - PRs chosen'!FK$329:FK$366)","v":3372.0796607999996},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B21,'C - PRs chosen'!FL$329:FL$366)","v":3388.2100799999994},17.900823432324614,17.999456530762927,18.098633095156401,18.198356119989057,15.234284799999841,16.130419199999778,19.714956799999982,16.130419199999778,100.52698672178246,1,{"$f":"U21-'D - new dwell Ausnet LGAs'!EN516","v":-2.3447910280083306E-13},null,null,3364,20570,"Ballarat (C)","3364_Ballarat (C)",739.03209999999933,584.97190000000001,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD21)","v":77.407499999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD21)","v":0.13232686903422197},5,1,"3364_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD21)","v":0.10474172908050959},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA21)","v":10.997260000000001},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA21)","v":12.589041},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA21)","v":14},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA21)","v":14},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA21)","v":14.484932000000001},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA21)","v":14.673973},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA21)","v":14.591780999999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA21)","v":14.997260000000001},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA21)","v":15.041096},1.455232983755288,1.6658683796734508,1.8525761664791076,1.8525761664791076,1.916745699733611,1.9417609033827092,1.9308846933630484,1.9845404598921759,1.9903411405231599,null,0.21063539591816283,0.18670778680565681,0,6.4169533254503364E-2,2.5015203649098261E-2,-1.0876210019660881E-2,5.3655766529127513E-2,5.8006806309840453E-3,{"$error":"#REF!"}]
[null,"Macedon Ranges (S)",null,8858.674203051256,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B22,'C - PRs chosen'!FD$329:FD$366)","v":15389.165607120955},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B22,'C - PRs chosen'!FE$329:FE$366)","v":15722.393818189899},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B22,'C - PRs chosen'!FF$329:FF$366)","v":16062.837562802835},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B22,'C - PRs chosen'!FG$329:FG$366)","v":16410.653082005974},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B22,'C - PRs chosen'!FH$329:FH$366)","v":16766},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B22,'C - PRs chosen'!FI$329:FI$366)","v":17080.029570400002},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B22,'C - PRs chosen'!FJ$329:FJ$366)","v":17483.904051200003},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B22,'C - PRs chosen'!FK$329:FK$366)","v":17846.979317600002},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B22,'C - PRs chosen'!FL$329:FL$366)","v":18297.925024000004},333.2282110689448,340.44374461293592,347.81551920313905,355.34691799402572,314.02957040000183,403.87448080000104,363.07526639999924,450.94570640000165,48.413545204890731,1,{"$f":"U22-'D - new dwell Ausnet LGAs'!EN517","v":1.5347723092418164E-12},null,null,3012,21180,"Brimbank (C)","3012_Brimbank (C)",123.39910000000003,15.257900000000006,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD22)","v":3.3214000000000006},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD22)","v":0.2176839538861835},3,1,"3012_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD22)","v":2.6915917539106847E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA22)","v":8786.7294999999995},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA22)","v":8829.8163999999997},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA22)","v":9045.4848999999995},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA22)","v":9225.2821999999996},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA22)","v":9414.1552000000011},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA22)","v":9533.4053999999996},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA22)","v":9660.2821999999996},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA22)","v":9898.6931999999997},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA22)","v":10075.8825},1912.7300192883681,1922.1093460410668,1969.056917849769,2008.1959050118294,2049.3105264341748,2075.2693814718928,2102.8884249523194,2154.7866740822783,2193.3579414926035,null,9.3793267526987165,46.947571808702151,39.138987162060403,41.114621422345408,25.958855037717967,27.619043480426626,51.898249129958913,38.571267410325163,{"$error":"#REF!"}]
[null,"Maribyrnong (C)",null,28368.2039077222,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B23,'C - PRs chosen'!FD$329:FD$366)","v":29317.530971792658},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B23,'C - PRs chosen'!FE$329:FE$366)","v":30137.364035134004},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B23,'C - PRs chosen'!FF$329:FF$366)","v":30980.122843907127},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B23,'C - PRs chosen'!FG$329:FG$366)","v":31846.448491801839},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B23,'C - PRs chosen'!FH$329:FH$366)","v":32737},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B23,'C - PRs chosen'!FI$329:FI$366)","v":33715.281757600002},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B23,'C - PRs chosen'!FJ$329:FJ$366)","v":35334.074183199999},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B23,'C - PRs chosen'!FK$329:FK$366)","v":36278.896847999997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B23,'C - PRs chosen'!FL$329:FL$366)","v":37780.467643199998},819.83306334134613,842.75880877312375,866.32564789471144,890.55150819816117,978.28175760000158,1618.7924255999969,944.82266479999817,1501.5707952000012,75.086958095999407,1,{"$f":"U23-'D - new dwell Ausnet LGAs'!EN518","v":0},null,null,3020,21180,"Brimbank (C)","3020_Brimbank (C)",123.39910000000003,25.106200000000019,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD23)","v":25.10619999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD23)","v":0.99999999999999845},1,1,"3020_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD23)","v":0.20345529262368992},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA23)","v":14378.2053},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA23)","v":14835.578000000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA23)","v":15139.811},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA23)","v":15308.5314},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA23)","v":15590.7},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA23)","v":15697.1675},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA23)","v":15845.665299999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA23)","v":16014.293599999999},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA23)","v":16216.003199999999},14378.205299999978,14835.577999999978,15139.810999999976,15308.531399999976,15590.699999999977,15697.167499999976,15845.665299999973,16014.293599999974,16216.003199999974,null,457.3726999999999,304.23299999999836,168.72040000000015,282.16860000000088,106.46749999999884,148.49779999999737,168.62830000000031,201.70960000000014,{"$error":"#REF!"}]
[null,"Melbourne (C)",null,4559.4585666783978,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B24,'C - PRs chosen'!FD$329:FD$366)","v":50062.430261329842},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B24,'C - PRs chosen'!FE$329:FE$366)","v":53601.533966475901},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B24,'C - PRs chosen'!FF$329:FF$366)","v":57390.830380413681},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B24,'C - PRs chosen'!FG$329:FG$366)","v":61448.006577822998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B24,'C - PRs chosen'!FH$329:FH$366)","v":65792},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B24,'C - PRs chosen'!FI$329:FI$366)","v":73750.491519999996},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B24,'C - PRs chosen'!FJ$329:FJ$366)","v":79613.601891999991},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B24,'C - PRs chosen'!FK$329:FK$366)","v":84763.635160799997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B24,'C - PRs chosen'!FL$329:FL$366)","v":91117.300565600002},3539.1037051460589,3789.29641393778,4057.176197409317,4343.9934221770018,7958.4915199999959,5863.1103719999956,5150.0332688000053,6353.6654048000055,5.0039438595920762,0,{"$f":"U24-'D - new dwell Ausnet LGAs'!EN519","v":0},null,null,3021,21180,"Brimbank (C)","3021_Brimbank (C)",123.39910000000003,19.753099999999996,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD24)","v":19.753100000000021},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD24)","v":1.0000000000000013},1,1,"3021_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD24)","v":0.16007491140535074},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA24)","v":18611.3105},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA24)","v":18683.868699999999},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA24)","v":18754.904500000001},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA24)","v":18805.257700000002},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA24)","v":18944.496299999999},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA24)","v":19069.391500000002},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA24)","v":19193.166700000002},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA24)","v":19348.0085},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA24)","v":19572.711600000002},18611.310500000025,18683.868700000025,18754.904500000026,18805.257700000027,18944.496300000024,19069.391500000027,19193.166700000027,19348.008500000025,19572.711600000028,null,72.558199999999488,71.035800000001473,50.35320000000138,139.23859999999695,124.89520000000266,123.77520000000004,154.84179999999833,224.70310000000245,{"$error":"#REF!"}]
[null,"Melton (C)",null,59938.132477082559,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B25,'C - PRs chosen'!FD$329:FD$366)","v":37720.404823649849},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B25,'C - PRs chosen'!FE$329:FE$366)","v":39196.38953333407},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B25,'C - PRs chosen'!FF$329:FF$366)","v":40730.128948287405},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B25,'C - PRs chosen'!FG$329:FG$366)","v":42323.882987571917},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B25,'C - PRs chosen'!FH$329:FH$366)","v":43980},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B25,'C - PRs chosen'!FI$329:FI$366)","v":46107.321739200001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B25,'C - PRs chosen'!FJ$329:FJ$366)","v":48528.494686400001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B25,'C - PRs chosen'!FK$329:FK$366)","v":50837.661524000003},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B25,'C - PRs chosen'!FL$329:FL$366)","v":54402.986616000002},1475.9847096842204,1533.7394149533357,1593.7540392845112,1656.1170124280834,2127.3217392000006,2421.1729472000006,2309.1668376000016,3565.3250919999991,110.17434189808736,1,{"$f":"U25-'D - new dwell Ausnet LGAs'!EN520","v":0},null,null,3022,21180,"Brimbank (C)","3022_Brimbank (C)",123.39910000000003,2.1306999999999992,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD25)","v":2.1307},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD25)","v":1.0000000000000004},1,1,"3022_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD25)","v":1.7266738574268366E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA25)","v":1595.58348},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA25)","v":1314.62192},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA25)","v":1231.77538},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA25)","v":1210.7314900000001},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA25)","v":1167.1509599999999},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA25)","v":1172.7452000000001},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA25)","v":1199.7972600000001},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA25)","v":1213.2411},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA25)","v":1239.4434100000001},1595.5834800000007,1314.6219200000007,1231.7753800000005,1210.7314900000006,1167.1509600000004,1172.7452000000005,1199.7972600000005,1213.2411000000004,1239.4434100000005,null,-280.96155999999996,-82.846540000000232,-21.043889999999919,-43.580530000000181,5.5942400000001271,27.052059999999983,13.443839999999909,26.202310000000125,{"$error":"#REF!"}]
[null,"Mitchell (S)",null,513.02114042529877,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B26,'C - PRs chosen'!FD$329:FD$366)","v":12881.439609545585},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B26,'C - PRs chosen'!FE$329:FE$366)","v":13350.34889487247},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B26,'C - PRs chosen'!FF$329:FF$366)","v":13836.327383994156},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B26,'C - PRs chosen'!FG$329:FG$366)","v":14339.996428901968},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B26,'C - PRs chosen'!FH$329:FH$366)","v":14862},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B26,'C - PRs chosen'!FI$329:FI$366)","v":15361.851497600001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B26,'C - PRs chosen'!FJ$329:FJ$366)","v":15992.005027200001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B26,'C - PRs chosen'!FK$329:FK$366)","v":16610.186703200001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B26,'C - PRs chosen'!FL$329:FL$366)","v":17179.403093600002},468.90928532688486,485.97848912168593,503.66904490781235,522.0035710980319,499.85149760000058,630.15352960000018,618.18167600000015,569.21639040000082,2.9862570755815092,0,{"$f":"U26-'D - new dwell Ausnet LGAs'!EN521","v":0},null,null,3023,21180,"Brimbank (C)","3023_Brimbank (C)",123.39910000000003,39.515500000000017,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD26)","v":12.982000000000008},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD26)","v":0.32852931128291435},2,1,"3023_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD26)","v":0.10520336047831795},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA26)","v":18972.9774},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA26)","v":19284.956200000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA26)","v":19456.685000000001},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA26)","v":19678.427200000002},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA26)","v":19902.9643},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA26)","v":20075.279699999999},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA26)","v":20186.4552},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA26)","v":20266.720600000001},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA26)","v":20410.4912},6233.1791982082987,6335.6733785071692,6392.091322898611,6464.9401351469696,6538.7071539674316,6595.3178136528713,6631.842224099405,6658.2117606812526,6705.4446168819841,null,102.49418029887056,56.417944391441779,72.848812248358627,73.767018820461999,56.610659685439714,36.524410446533693,26.369536581847569,47.232856200731476,{"$error":"#REF!"}]
[null,"Moonee Valley (C)",null,38036.137074503189,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B27,'C - PRs chosen'!FD$329:FD$366)","v":43122.552450587726},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B27,'C - PRs chosen'!FE$329:FE$366)","v":43827.441840573418},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B27,'C - PRs chosen'!FF$329:FF$366)","v":44543.85348571049},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B27,'C - PRs chosen'!FG$329:FG$366)","v":45271.975730958678},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B27,'C - PRs chosen'!FH$329:FH$366)","v":46012},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B27,'C - PRs chosen'!FI$329:FI$366)","v":47357.766116799998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B27,'C - PRs chosen'!FJ$329:FJ$366)","v":48451.2462304},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B27,'C - PRs chosen'!FK$329:FK$366)","v":50505.064497599997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B27,'C - PRs chosen'!FL$329:FL$366)","v":51702.636106399994},704.88938998569211,716.4116451370719,728.12224524818885,740.02426904132153,1345.7661167999977,1093.4801136000024,2053.8182671999966,1197.5716087999972,73.567113669461236,1,{"$f":"U27-'D - new dwell Ausnet LGAs'!EN522","v":0},null,null,3030,21180,"Brimbank (C)","3030_Brimbank (C)",123.39910000000003,252.71740000000005,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD27)","v":12.554100000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD27)","v":4.9676437000380658E-2},2,1,"3030_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD27)","v":0.10173575009866359},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA27)","v":29990.6548},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA27)","v":30946.073900000003},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA27)","v":31933.082000000002},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA27)","v":33030.446299999996},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA27)","v":34480.526899999997},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA27)","v":36144.4853},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA27)","v":37469.164899999996},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA27)","v":38336.991999999998},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA27)","v":40672.902099999999},1489.8288737723637,1537.2906905024743,1586.3217362009898,1640.8348847164061,1712.8697222877804,1795.5292469166347,1861.3346096117241,1904.4451678720973,2020.4848587933002,null,47.461816730110513,49.031045698515527,54.513148515416333,72.034837571374283,82.659524628854342,65.805362695089343,43.110558260373182,116.03969092120292,{"$error":"#REF!"}]
[null,"Moorabool (S)",null,8355.5380483624049,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B28,'C - PRs chosen'!FD$329:FD$366)","v":10719.018135666174},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B28,'C - PRs chosen'!FE$329:FE$366)","v":10990.754715203782},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B28,'C - PRs chosen'!FF$329:FF$366)","v":11269.380057100427},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B28,'C - PRs chosen'!FG$329:FG$366)","v":11555.068797567839},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B28,'C - PRs chosen'!FH$329:FH$366)","v":11848},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B28,'C - PRs chosen'!FI$329:FI$366)","v":12151.5176536},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B28,'C - PRs chosen'!FJ$329:FJ$366)","v":12538.154096800001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B28,'C - PRs chosen'!FK$329:FK$366)","v":13006.066862400001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B28,'C - PRs chosen'!FL$329:FL$366)","v":13386.521000800001},271.73657953760812,278.62534189664439,285.68874046741257,292.93120243216072,303.5176535999999,386.63644320000094,467.91276560000006,380.45413840000037,62.417547082345472,1,{"$f":"U28-'D - new dwell Ausnet LGAs'!EN523","v":0},null,null,3033,21180,"Brimbank (C)","3033_Brimbank (C)",123.39910000000003,8.8077000000000059,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD28)","v":3.3740999999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD28)","v":0.38308525494737533},2,1,"3033_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD28)","v":2.7342987104444029E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA28)","v":5156.9665600000008},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA28)","v":5257.9342399999996},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA28)","v":5385.3040799999999},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA28)","v":5475.2274399999997},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA28)","v":5564.4897500000006},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA28)","v":5634.0219699999998},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA28)","v":5697.1178},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA28)","v":5772.8657699999994},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA28)","v":5866.7867799999995},1975.5578493926894,2014.2370788269341,2063.0305864559405,2097.4788997472651,2131.6739745308068,2158.3107427565637,2182.4818248782299,2211.4997552774262,2247.4795093381908,null,38.679229434244689,48.793507629006399,34.448313291324666,34.195074783541713,26.636768225756896,24.171082121666132,29.017930399196302,35.979754060764662,{"$error":"#REF!"}]
[null,"Moreland (C)",null,45952.704756786465,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B29,'C - PRs chosen'!FD$329:FD$366)","v":59754.330722365601},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B29,'C - PRs chosen'!FE$329:FE$366)","v":60950.121881769926},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B29,'C - PRs chosen'!FF$329:FF$366)","v":62169.842963568546},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B29,'C - PRs chosen'!FG$329:FG$366)","v":63413.972848359721},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B29,'C - PRs chosen'!FH$329:FH$366)","v":64683},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B29,'C - PRs chosen'!FI$329:FI$366)","v":67104.131115199998},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B29,'C - PRs chosen'!FJ$329:FJ$366)","v":69000.462592800002},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B29,'C - PRs chosen'!FK$329:FK$366)","v":70856.3169624},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B29,'C - PRs chosen'!FL$329:FL$366)","v":72956.783951999998},1195.7911594043253,1219.7210817986197,1244.1298847911748,1269.027151640279,2421.131115199998,1896.3314776000043,1855.8543695999979,2100.4669895999978,62.986198496660492,1,{"$f":"U29-'D - new dwell Ausnet LGAs'!EN524","v":0},null,null,3036,21180,"Brimbank (C)","3036_Brimbank (C)",123.39910000000003,18.153099999999988,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD29)","v":14.454200000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD29)","v":0.79623865896183088},2,1,"3036_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD29)","v":0.11713375543257608},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA29)","v":2004.3617400000001},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA29)","v":2009.41644},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA29)","v":2015.8876700000001},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA29)","v":2022.8986299999999},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA29)","v":2026.73703},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA29)","v":2032.72606},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA29)","v":2033.1725999999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA29)","v":2035.54791},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA29)","v":2045.4203},1595.950303932002,1599.9750514814564,1605.1276949784899,1610.7100923669248,1613.7663748354839,1618.5350720511663,1618.8906244619388,1620.7819381109575,1628.6427166853059,null,4.0247475494543323,5.1526434970335231,5.5823973884348561,3.056282468559175,4.7686972156823231,0.3555524107725887,1.8913136490186844,7.8607785743483873,{"$error":"#REF!"}]
[null,"Mount Alexander (S)",null,5032.9910847035126,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B30,'C - PRs chosen'!FD$329:FD$366)","v":7501.5443701802078},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B30,'C - PRs chosen'!FE$329:FE$366)","v":7608.5949077585683},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B30,'C - PRs chosen'!FF$329:FF$366)","v":7717.1731064464693},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B30,'C - PRs chosen'!FG$329:FG$366)","v":7827.300766680587},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B30,'C - PRs chosen'!FH$329:FH$366)","v":7939},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B30,'C - PRs chosen'!FI$329:FI$366)","v":8049.2245311999995},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B30,'C - PRs chosen'!FJ$329:FJ$366)","v":8176.4756159999997},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B30,'C - PRs chosen'!FK$329:FK$366)","v":8350.2652655999991},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B30,'C - PRs chosen'!FL$329:FL$366)","v":8472.8241943999983},107.05053757836049,108.57819868790102,110.12766023411768,111.699233319413,110.22453119999955,127.25108480000017,173.78964959999939,122.55892879999919,59.40157578189811,1,{"$f":"U30-'D - new dwell Ausnet LGAs'!EN525","v":-8.9528384705772623E-13},null,null,3037,21180,"Brimbank (C)","3037_Brimbank (C)",123.39910000000003,22.546600000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD30)","v":10.144799999999996},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD30)","v":0.44994810747518454},2,1,"3037_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD30)","v":8.2211296516749258E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA30)","v":15267.9596},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA30)","v":15505.347900000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA30)","v":15722.4548},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA30)","v":15897.632600000001},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA30)","v":16048.1229},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA30)","v":16132.811400000001},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA30)","v":16236.375099999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA30)","v":16366.4738},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA30)","v":16490.888200000001},6869.7895270275758,6976.6019433493275,7074.2887821241311,7153.1097017057982,7220.8225273841708,7258.9279576840827,7305.5262485022095,7364.0639123521914,7420.0439361748531,null,106.8124163217517,97.686838774803618,78.820919581667113,67.71282567837261,38.105430299911859,46.59829081812677,58.537663849981982,55.980023822661678,{"$error":"#REF!"}]
[null,"Moyne (S)",null,3567.0896523229076,{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B31,'C - PRs chosen'!FD$329:FD$366)","v":6113.0711862821954},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B31,'C - PRs chosen'!FE$329:FE$366)","v":6176.7998890171248},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B31,'C - PRs chosen'!FF$329:FF$366)","v":6241.1929628068838},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B31,'C - PRs chosen'!FG$329:FG$366)","v":6306.2573337127214},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B31,'C - PRs chosen'!FH$329:FH$366)","v":6372},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B31,'C - PRs chosen'!FI$329:FI$366)","v":6456.0251496000001},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B31,'C - PRs chosen'!FJ$329:FJ$366)","v":6542.0540520000004},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B31,'C - PRs chosen'!FK$329:FK$366)","v":6627.9621064000003},{"$f":"SUMIF('C - PRs chosen'!$FA$329:$FA$366,$B31,'C - PRs chosen'!FL$329:FL$366)","v":6712.0778920000002},63.728702734929357,64.393073789759001,65.064370905837677,65.742666287278553,84.025149600000077,86.028902400000334,85.908054399999855,84.115785599999981,53.14434232913856,1,{"$f":"U31-'D - new dwell Ausnet LGAs'!EN526","v":0},null,null,3038,21180,"Brimbank (C)","3038_Brimbank (C)",123.39910000000003,13.350900000000006,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD31)","v":13.350899999999996},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD31)","v":0.99999999999999922},1,1,"3038_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD31)","v":0.10819284743567815},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA31)","v":9057.5235600000015},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA31)","v":9081.13976},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA31)","v":9100.8849400000017},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA31)","v":9149.0849799999996},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA31)","v":9194.3873800000001},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA31)","v":9229.8547799999997},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA31)","v":9245.1753299999982},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA31)","v":9262.4055199999984},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA31)","v":9292.43102},9057.5235599999942,9081.1397599999927,9100.8849399999945,9149.0849799999924,9194.3873799999928,9229.8547799999924,9245.1753299999909,9262.4055199999912,9292.4310199999927,null,23.616199999998571,19.74518000000171,48.200039999997898,45.302400000000489,35.467399999999543,15.320549999998548,17.230190000000221,30.025500000001557,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3565,21370,"Campaspe (S)","3565_Campaspe (S)",4518.8582000000015,57.394300000000001,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD43)","v":57.394300000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD43)","v":1},1,1,"3565_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD43)","v":1.270106240554306E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA43)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA43)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA43)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA43)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA43)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA43)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA43)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA43)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA43)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,3561,null,null,null,"Campaspe (S)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3620,21370,"Campaspe (S)","3620_Campaspe (S)",4518.8582000000015,360.15359999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD48)","v":265.53189999999995},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD48)","v":0.73727404085368009},2,1,"3620_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD48)","v":5.8760839187208806E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA48)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA48)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA48)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA48)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA48)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA48)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA48)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA48)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA48)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,3414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3237,21750,"Colac-Otway (S)","3237_Colac-Otway (S)",3437.4701000000009,378.13720000000012,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD63)","v":324.28300000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD63)","v":0.85758026451774627},2,1,"3237_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD63)","v":9.4337693293681288E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA63)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA63)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA63)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA63)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA63)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA63)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA63)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA63)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA63)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,3412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3260,21830,"Corangamite (S)","3260_Corangamite (S)",4407.4921000000013,1107.7263999999996,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD82)","v":1046.9173000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD82)","v":0.94510458539220576},2,2,"3260_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD82)","v":0.2375312935898399},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA82)","v":784.57432899999992},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA82)","v":851.14520100000004},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA82)","v":909.33150699999999},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA82)","v":947.58356600000002},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA82)","v":979.24052699999993},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA82)","v":1013.7780770000001},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA82)","v":1034.413697},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA82)","v":1058.1123299999999},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA82)","v":1083.5974549999999},741.50479591891292,804.42123229967069,859.41337690730461,895.56557326889788,925.48471226957997,958.12630914279271,977.62912822720375,1000.0268149430308,1024.1129234398243,null,62.916436380757773,54.992144607633918,36.152196361593269,29.919139000682094,32.641596873212734,19.502819084411044,22.397686715827035,24.086108496793486,{"$error":"#REF!"}]
[null,3392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3070,21890,"Darebin (C)","3070_Darebin (C)",53.47109999999995,6.0093999999999985,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD97)","v":6.0094000000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD97)","v":1.0000000000000002},1,1,"3070_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD97)","v":0.11238594306083111},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA97)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA97)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA97)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA97)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA97)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA97)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA97)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA97)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA97)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"Greater Bendigo (C)",{"$f":"SUMIFS('Calc_Dwell stock Annual '!$EL:$EL,'Calc_Dwell stock Annual '!$EK:$EK,'APR thresh'!$B112)","v":39637},{"$f":"SUMIFS('Calc_Dwell stock Annual '!$EQ:$EQ,'Calc_Dwell stock Annual '!$EK:$EK,'APR thresh'!$B112)","v":43971},{"$f":"SUMIFS(#REF!,#REF!,$B112)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B112)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B112)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B112)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B112)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3309,22410,"Glenelg (S)","3309_Glenelg (S)",6218.5734000000048,113.66839999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD112)","v":113.66839999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD112)","v":1.0000000000000002},1,1,"3309_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD112)","v":1.8278854761125743E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA112)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA112)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA112)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA112)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA112)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA112)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA112)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA112)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA112)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Hume (C)",{"$f":"SUMIFS('Calc_Dwell stock Annual '!$EL:$EL,'Calc_Dwell stock Annual '!$EK:$EK,'APR thresh'!$B117)","v":54275},{"$f":"SUMIFS('Calc_Dwell stock Annual '!$EQ:$EQ,'Calc_Dwell stock Annual '!$EK:$EK,'APR thresh'!$B117)","v":63208},{"$f":"SUMIFS(#REF!,#REF!,$B117)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B117)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B117)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B117)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B117)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3213,22490,"Golden Plains (S)","3213_Golden Plains (S)",2703.3898000000013,251.02690000000001,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD117)","v":21.322999999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD117)","v":8.4943087772664988E-2},2,1,"3213_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD117)","v":7.8875047912069455E-3},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA117)","v":0.43989071000000002},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA117)","v":257.79177600000003},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA117)","v":513.89041399999996},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA117)","v":519.94520499999999},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA117)","v":523.91491399999995},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA117)","v":527.96986100000004},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA117)","v":532.86849500000005},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA117)","v":580.67944999999997},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA117)","v":657.95814199999995},3.7365675189909922E-2,21.897629455839194,43.651438541933146,44.165751185291292,44.502950525310226,44.847390244244735,45.2634953420729,49.324705489132825,55.888996206645572,null,21.860263780649284,21.753809086093952,0.51431264335814575,0.33719934001893392,0.34443971893450964,0.41610509782816507,4.0612101470599242,6.5642907175127476,{"$error":"#REF!"}]
[null,"Warrnambool (C)",{"$f":"SUMIFS('Calc_Dwell stock Annual '!$EL:$EL,'Calc_Dwell stock Annual '!$EK:$EK,'APR thresh'!$B132)","v":12580},{"$f":"SUMIFS('Calc_Dwell stock Annual '!$EQ:$EQ,'Calc_Dwell stock Annual '!$EK:$EK,'APR thresh'!$B132)","v":13549},{"$f":"SUMIFS(#REF!,#REF!,$B132)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B132)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B132)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B132)","v":{"$error":"#REF!"}},{"$f":"SUMIFS(#REF!,#REF!,$B132)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3444,22620,"Greater Bendigo (C)","3444_Greater Bendigo (C)",2999.972100000004,936.84620000000007,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD132)","v":145.22619999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD132)","v":0.15501605279500516},5,1,"3444_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD132)","v":4.8409183538740172E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA132)","v":2096.66743},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA132)","v":2135.9836100000002},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA132)","v":2164.3616199999997},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA132)","v":2204.2164299999999},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA132)","v":2239.3371200000001},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA132)","v":2271.8027299999999},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA132)","v":2297.5918000000001},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA132)","v":2333.3945599999997},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA132)","v":2353.6485200000002},325.01710902244776,331.11174805702575,335.51079515340285,341.6889304844978,347.13320121973481,{"$f":"AR132*$AH132","v":352.16589193351683},{"$f":"AS132*$AH132","v":356.16361177017097},{"$f":"AT132*$AH132","v":361.71361430453777},{"$f":"AU132*$AH132","v":364.85330323720581},null,{"$f":"AW132-AV132","v":6.0946390345779946},4.3990470963771031,6.1781353310949498,5.4442707352370121,5.0326907137820172,3.9977198366541415,5.5500025343667971,3.1396889326680366,{"$error":"#REF!"}]
[null,"Horsham (RC)",null,34.4,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMIFS('Data- dwell app ABS'!E$6:E$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":103.9613512},{"$f":"SUMIFS('Data- dwell app ABS'!F$6:F$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":61.671987999999999},{"$f":"SUMIFS('Data- dwell app ABS'!G$6:G$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":87.221811599999995},{"$f":"SUMIFS('Data- dwell app ABS'!H$6:H$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":92.507981999999998},{"$f":"SUMIFS('Data- dwell app ABS'!I$6:I$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":90.745925200000002},{"$f":"SUMIFS('Data- dwell app ABS'!J$6:J$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":117.17677719999999},{"$f":"SUMIFS('Data- dwell app ABS'!K$6:K$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":77.530499199999994},{"$f":"SUMIFS('Data- dwell app ABS'!L$6:L$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":81.935641199999992},{"$f":"SUMIFS('Data- dwell app ABS'!M$6:M$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":59.028902799999997},{"$f":"SUMIFS('Data- dwell app ABS'!N$6:N$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":72.244328799999991},{"$f":"SUMIFS('Data- dwell app ABS'!O$6:O$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B151)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":111.8906068},89.864896799999997,80.525995759999986,{"$error":"#REF!"},null,null,null,3217,22750,"Greater Geelong (C)","3217_Greater Geelong (C)",1247.9875999999986,134.83680000000004,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD151)","v":57.713700000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD151)","v":0.42802632515752365},2,1,"3217_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD151)","v":4.6245411412741654E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA151)","v":27.513660999999999},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA151)","v":269.47944999999999},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA151)","v":719.92329000000007},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA151)","v":1281.8438000000001},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA151)","v":1874.7236547999998},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA151)","v":2649.2163999999998},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA151)","v":3509.0740000000001},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA151)","v":4572.1370233000007},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA151)","v":5692.2186383999997},11.776571209459878,115.34429868897062,308.14612021401422,548.66289113995572,802.4310766499259,1133.9343602390441,1501.9760489258122,1956.9950081997583,2436.4194257875147,null,103.56772747951075,192.80182152504358,240.5167709259415,253.76818550997018,331.50328358911815,368.04168868676811,455.01895927394617,479.42441758775635,{"$error":"#REF!"}]
[null,"Surf Coast (S)",null,250.2,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUMIFS('Data- dwell app ABS'!E$6:E$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":431.70391599999999},{"$f":"SUMIFS('Data- dwell app ABS'!F$6:F$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":301.31171279999995},{"$f":"SUMIFS('Data- dwell app ABS'!G$6:G$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":276.64291759999998},{"$f":"SUMIFS('Data- dwell app ABS'!H$6:H$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":281.04805959999999},{"$f":"SUMIFS('Data- dwell app ABS'!I$6:I$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":369.15089959999995},{"$f":"SUMIFS('Data- dwell app ABS'!J$6:J$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":368.26987119999995},{"$f":"SUMIFS('Data- dwell app ABS'!K$6:K$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":374.43707000000001},{"$f":"SUMIFS('Data- dwell app ABS'!L$6:L$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":526.85498319999999},{"$f":"SUMIFS('Data- dwell app ABS'!M$6:M$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":640.50764679999997},{"$f":"SUMIFS('Data- dwell app ABS'!N$6:N$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":497.781046},{"$f":"SUMIFS('Data- dwell app ABS'!O$6:O$86, 'Data- dwell app ABS'!$B$6:$B$86, 'APR thresh'!$B166)*AVERAGE('I - assumptions'!$B$44,'I - assumptions'!$B$45)*(1-'I - assumptions'!$B$43)","v":483.68459159999998},319.28469215999996,504.65306751999998,{"$error":"#REF!"},null,null,null,3370,22910,"Hepburn (S)","3370_Hepburn (S)",1472.9844000000001,272.52680000000004,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD166)","v":222.4982},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD166)","v":0.81642686150499677},2,2,"3370_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD166)","v":0.15105265201722434},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA166)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA166)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA166)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA166)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA166)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA166)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA166)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA166)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA166)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,"Golden Plains (S)",null,0.16656375424513747,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.1573556435319543,0.12043169739314542,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,3012,23110,"Hobsons Bay (C)","3012_Hobsons Bay (C)",64.240400000000122,15.257900000000006,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD181)","v":2.1539000000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD181)","v":0.14116621553424777},3,2,"3012_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD181)","v":3.3528745151026398E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA181)","v":8786.7294999999995},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA181)","v":8829.8163999999997},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA181)","v":9045.4848999999995},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA181)","v":9225.2821999999996},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA181)","v":9414.1552000000011},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA181)","v":9533.4053999999996},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA181)","v":9660.2821999999996},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA181)","v":9898.6931999999997},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA181)","v":10075.8825},1240.3893504381331,1246.4717650502357,1276.9168710051836,1302.2981754094594,1328.9606620360596,1345.7947614717616,1363.7054791668572,1397.3610577785928,1422.3742006927553,null,6.0824146121026388,30.445105954947849,25.381304404275852,26.662486626600185,16.834099435702001,17.910717695095627,33.655578611735564,25.013142914162472,{"$error":"#REF!"}]
[null,"Horsham (RC)",null,2.1752877197420029E-2,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5.5154806879979763E-2,5.0490920807030576E-2,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,3028,23110,"Hobsons Bay (C)","3028_Hobsons Bay (C)",64.240400000000122,15.919300000000007,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD186)","v":14.184300000000004},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD186)","v":0.89101279578875947},2,1,"3028_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD186)","v":0.22080030634927517},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA186)","v":10963.271799999999},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA186)","v":11003.2274},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA186)","v":11041.4329},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA186)","v":11097.506800000001},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA186)","v":11199.415300000001},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA186)","v":11226.994499999999},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA186)","v":11274.241099999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA186)","v":11350.5041},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA186)","v":11469.209199999999},9768.4154575100638,9804.0164083734835,9838.0579977429898,9888.0205601527705,9978.8223376524093,10003.395757750024,10045.493082907538,10113.444391752777,10219.212154778161,null,35.600950863419712,34.041589369506255,49.96256240978073,90.801777499638774,24.573420097614871,42.097325157514206,67.9513088452386,105.76776302538383,{"$error":"#REF!"}]
[null,"Surf Coast (S)",null,0.12993352721229745,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.17239899310344828,0.22133014221895392,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,3063,23270,"Hume (C)","3063_Hume (C)",503.85050000000018,45.039099999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD201)","v":45.039099999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD201)","v":1},1,1,"3063_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD201)","v":8.9389809080272789E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA201)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA201)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA201)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA201)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA201)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA201)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA201)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA201)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA201)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3525,23940,"Loddon (S)","3525_Loddon (S)",6696.4446999999964,1065.8325000000004,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD216)","v":346.28800000000007},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD216)","v":0.32489908123462169},2,2,"3525_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD216)","v":5.1712216782735507E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA216)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA216)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA216)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA216)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA216)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA216)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA216)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA216)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA216)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3437,24130,"Macedon Ranges (S)","3437_Macedon Ranges (S)",1748.2837,184.83200000000005,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD235)","v":184.83199999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD235)","v":0.99999999999999956},1,1,"3437_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD235)","v":0.10572197178295489},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA235)","v":1512.302105},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA235)","v":1634.9670800000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA235)","v":1819.40544},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA235)","v":1996.96985},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA235)","v":2143.8399399999998},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA235)","v":2242.1780500000004},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA235)","v":2328.6986300000003},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA235)","v":2440.2328400000001},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA235)","v":2541.55746},1512.3021049999993,1634.9670799999994,1819.4054399999991,1996.969849999999,2143.8399399999989,2242.1780499999995,2328.6986299999994,2440.2328399999992,2541.5574599999991,null,122.66497500000014,184.43835999999965,177.56440999999995,146.87008999999989,98.338110000000597,86.520579999999882,111.5342099999998,101.32461999999987,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3032,24330,"Maribyrnong (C)","3032_Maribyrnong (C)",31.225400000000008,9.747899999999996,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD250)","v":5.4934000000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD250)","v":0.56354702038387783},2,1,"3032_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD250)","v":0.17592728996265858},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA250)","v":8721.4644000000008},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA250)","v":8851.2520999999997},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA250)","v":9105.8356000000003},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA250)","v":9311.7999999999993},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA250)","v":9430.7168000000001},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA250)","v":9516.7808000000005},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA250)","v":9561.1288000000004},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA250)","v":9627.5342999999993},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA250)","v":9710.4866000000002},4914.9552760040651,4988.096747621541,5131.5665204854404,5247.6371444105935,5314.6523527241789,5363.1534634864975,5388.1456467464814,5425.5682684085823,5472.3157899075723,null,73.141471617475872,143.46977286389938,116.07062392515309,67.01520831358539,48.501110762318604,24.992183259983904,37.422621662100937,46.747521498989954,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3029,24650,"Melton (C)","3029_Melton (C)",527.53739999999959,102.90120000000003,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD269)","v":20.429399999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD269)","v":0.19853412788189051},2,1,"3029_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD269)","v":3.8725974689187939E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA269)","v":25511.381000000001},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA269)","v":26417.320800000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA269)","v":27417.3701},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA269)","v":28707.931099999998},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA269)","v":30081.2598},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA269)","v":31766.592199999999},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA269)","v":33869.410900000003},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA269)","v":36176.022100000002},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA269)","v":38807.626600000003},5064.8797778976323,5244.7397460041266,5443.2836616185214,5699.5040642319009,5972.1566799815719,6306.7526782066652,6724.2339549048966,7182.174997859498,7704.6383021970569,null,179.85996810649431,198.54391561439479,256.22040261337952,272.65261574967099,334.59599822509335,417.48127669823134,457.94104295460147,522.46330433755884,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3037,24650,"Melton (C)","3037_Melton (C)",527.53739999999959,22.546600000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD270)","v":12.401800000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD270)","v":0.55005189252481534},2,2,"3037_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD270)","v":2.3508854538085853E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA270)","v":15267.9596},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA270)","v":15505.347900000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA270)","v":15722.4548},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA270)","v":15897.632600000001},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA270)","v":16048.1229},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA270)","v":16132.811400000001},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA270)","v":16236.375099999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA270)","v":16366.4738},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA270)","v":16490.888200000001},8398.1700729724234,8528.7459566506714,8648.1660178758666,8744.5228982942008,8827.3003726158277,8873.8834423159169,8930.8488514977871,9002.4098876478056,9070.8442638251454,null,130.57588367824792,119.42006122519524,96.356880418334185,82.777474321626869,46.583069700089254,56.9654091818702,71.561036150018481,68.4343761773398,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3663,24850,"Mitchell (S)","3663_Mitchell (S)",2862.0832999999975,68.694500000000005,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD285)","v":19.246400000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD285)","v":0.280173813041801},2,1,"3663_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD285)","v":6.7246121033584239E-3},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA285)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA285)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA285)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA285)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA285)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA285)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA285)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA285)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA285)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3341,25150,"Moorabool (S)","3341_Moorabool (S)",2110.5503999999983,156.4306,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD304)","v":156.43059999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD304)","v":0.99999999999999978},1,1,"3341_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD304)","v":7.4118391107836176E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA304)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA304)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA304)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA304)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA304)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA304)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA304)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA304)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA304)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3058,25250,"Moreland (C)","3058_Moreland (C)",50.951900000000023,11.702100000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD319)","v":11.702099999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD319)","v":0.99999999999999967},1,1,"3058_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD319)","v":0.22966955108641665},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA319)","v":12306.492200000001},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA319)","v":12421.312100000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA319)","v":12578.215999999999},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA319)","v":12697.531000000001},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA319)","v":12872.024799999999},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA319)","v":13067.9064},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA319)","v":13185.213199999998},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA319)","v":13321.191299999999},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA319)","v":13429.9414},12306.492199999997,12421.312099999997,12578.215999999995,12697.530999999997,12872.024799999996,13067.906399999996,13185.213199999995,13321.191299999995,13429.941399999996,null,114.81990000000042,156.90389999999752,119.31500000000233,174.49379999999837,195.88160000000062,117.30679999999847,135.97810000000027,108.75010000000111,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3268,25490,"Moyne (S)","3268_Moyne (S)",5481.6860999999972,585.14510000000007,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD338)","v":176.86430000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD338)","v":0.30225716664123137},2,2,"3268_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD338)","v":3.2264580053206642E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA338)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA338)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA338)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA338)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA338)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA338)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA338)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA338)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA338)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3284,25490,"Moyne (S)","3284_Moyne (S)",5481.6860999999972,221.47540000000004,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD353)","v":221.47539999999995},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD353)","v":0.99999999999999967},1,1,"3284_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD353)","v":4.0402787748098176E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA353)","v":936.58646299999998},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA353)","v":1028.610956},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA353)","v":1106.742426},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA353)","v":1170.6438009999999},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA353)","v":1241.382051},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA353)","v":1308.19183},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA353)","v":1362.9616599999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA353)","v":1409.2520100000002},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA353)","v":1451.58385},936.58646299999964,1028.6109559999995,1106.7424259999996,1170.6438009999995,1241.3820509999996,1308.1918299999995,1362.9616599999995,1409.2520099999997,1451.5838499999995,null,92.024492999999893,78.131470000000036,63.901374999999916,70.738250000000107,66.809778999999935,54.769829999999956,46.290350000000217,42.331839999999829,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3285,25490,"Moyne (S)","3285_Moyne (S)",5481.6860999999972,411.20000000000005,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD354)","v":261.74750000000006},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD354)","v":0.63654547665369654},3,2,"3285_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD354)","v":4.7749450666283173E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA354)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA354)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA354)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA354)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA354)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA354)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA354)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA354)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA354)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3465,25810,"Northern Grampians (S)","3465_Northern Grampians (S)",5729.8764000000001,880.51830000000029,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD373)","v":34.891199999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD373)","v":3.9625752241605867E-2},4,3,"3465_3",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD373)","v":6.0893460110239021E-3},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA373)","v":3422.5439900000001},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA373)","v":3471.4082100000001},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA373)","v":3521.9123399999999},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA373)","v":3551.0109299999999},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA373)","v":3592.9214400000001},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA373)","v":3625.9451900000004},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA373)","v":3658.3370199999999},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA373)","v":3682.42193},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA373)","v":3717.8896599999998},135.6208801837372,137.55716165893651,139.55842580149437,140.71147931941442,142.37221480499377,143.68080574058251,144.96435637081473,145.9187390472361,147.32417452878826,null,1.9362814751993085,2.0012641425578579,1.1530535179200569,1.6607354855793517,1.3085909355887395,1.2835506302322131,0.95438267642137475,1.4054354815521606,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3467,25990,"Pyrenees (S)","3467_Pyrenees (S)",3434.5689000000029,102.8086,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD388)","v":102.80859999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD388)","v":0.99999999999999989},1,1,"3467_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD388)","v":2.9933480152341652E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA388)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA388)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA388)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA388)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA388)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA388)","v":22.276712},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA388)","v":67.591780999999997},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA388)","v":83.205478999999997},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA388)","v":93.287671000000003},0,0,0,0,0,{"$f":"AR388*$AH388","v":22.276711999999996},{"$f":"AS388*$AH388","v":67.591780999999983},{"$f":"AT388*$AH388","v":83.205478999999983},{"$f":"AU388*$AH388","v":93.287670999999989},null,{"$f":"AW388-AV388","v":0},0,0,0,22.276711999999996,45.315068999999987,15.613697999999999,10.082192000000006,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3317,26260,"Southern Grampians (S)","3317_Southern Grampians (S)",6654.0185999999985,383.58949999999999,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD403)","v":100.3655},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD403)","v":0.26164819422846558},2,1,"3317_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD403)","v":1.5083441455964674E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA403)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA403)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA403)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA403)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA403)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA403)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA403)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA403)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA403)","v":0},{"$f":"AM403*$AH403","v":0},{"$f":"AN403*$AH403","v":0},{"$f":"AO403*$AH403","v":0},{"$f":"AP403*$AH403","v":0},{"$f":"AQ403*$AH403","v":0},0,0,0,0,null,0,{"$f":"AX403-AW403","v":0},{"$f":"AY403-AX403","v":0},{"$f":"AZ403-AY403","v":0},{"$f":"BA403-AZ403","v":0},{"$f":"BB403-BA403","v":0},{"$f":"BC403-BB403","v":0},{"$f":"BD403-BC403","v":0},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3283,26730,"Warrnambool (C)","3283_Warrnambool (C)",120.94880000000005,382.97629999999981,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD422)","v":5.4970999999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD422)","v":1.4353629715468039E-2},2,2,"3283_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD422)","v":4.5449810167608094E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA422)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA422)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA422)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA422)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA422)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA422)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA422)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA422)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA422)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3074,27070,"Whittlesea (C)","3074_Whittlesea (C)",489.6939000000005,14.744099999999992,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD437)","v":14.744100000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD437)","v":1.0000000000000007},1,1,"3074_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD437)","v":3.0108808788510511E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA437)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA437)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA437)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA437)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA437)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA437)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA437)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA437)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA437)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3750,27070,"Whittlesea (C)","3750_Whittlesea (C)",489.6939000000005,53.891799999999968,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD442)","v":53.891799999999968},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD442)","v":1},1,1,"3750_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD442)","v":0.11005201412555866},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA442)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA442)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA442)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA442)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA442)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA442)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA442)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA442)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA442)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3385,27630,"Yarriambiack (S)","3385_Yarriambiack (S)",7325.7970000000005,836.42590000000007,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD457)","v":112.81529999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD457)","v":0.134877817628555},3,3,"3385_3",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD457)","v":1.5399730568564756E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA457)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA457)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA457)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA457)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA457)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA457)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA457)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA457)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA457)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3424,27630,"Yarriambiack (S)","3424_Yarriambiack (S)",7325.7970000000005,1363.5153999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD466)","v":505.95200000000006},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD466)","v":0.37106438255116159},2,2,"3424_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD466)","v":6.9064430805276203E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA466)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA466)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA466)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA466)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA466)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA466)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA466)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA466)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA466)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3480,27630,"Yarriambiack (S)","3480_Yarriambiack (S)",7325.7970000000005,1438.5685000000003,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD467)","v":114.8653},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD467)","v":7.9846945070742192E-2},3,3,"3480_3",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD467)","v":1.5679563602431244E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA467)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA467)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA467)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA467)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA467)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA467)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA467)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA467)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA467)","v":0},{"$f":"AM467*$AH467","v":0},{"$f":"AN467*$AH467","v":0},{"$f":"AO467*$AH467","v":0},{"$f":"AP467*$AH467","v":0},{"$f":"AQ467*$AH467","v":0},0,0,0,0,null,0,{"$f":"AX467-AW467","v":0},{"$f":"AY467-AX467","v":0},{"$f":"AZ467-AY467","v":0},{"$f":"BA467-AZ467","v":0},{"$f":"BB467-BA467","v":0},{"$f":"BC467-BB467","v":0},{"$f":"BD467-BC467","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3485,27630,"Yarriambiack (S)","3485_Yarriambiack (S)",7325.7970000000005,627.43529999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD468)","v":227.68110000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD468)","v":0.36287582161857967},2,2,"3485_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD468)","v":3.1079362422955482E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA468)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA468)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA468)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA468)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA468)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA468)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA468)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA468)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA468)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3487,27630,"Yarriambiack (S)","3487_Yarriambiack (S)",7325.7970000000005,317.59640000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD469)","v":317.59640000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD469)","v":1},1,1,"3487_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD469)","v":4.3353153247353157E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA469)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA469)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA469)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA469)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA469)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA469)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA469)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA469)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA469)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3488,27630,"Yarriambiack (S)","3488_Yarriambiack (S)",7325.7970000000005,307.59210000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD470)","v":259.49239999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD470)","v":0.84362504758737289},2,2,"3488_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD470)","v":3.5421729540144227E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA470)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA470)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA470)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA470)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA470)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA470)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA470)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA470)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA470)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3489,27630,"Yarriambiack (S)","3489_Yarriambiack (S)",7325.7970000000005,453.16930000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD471)","v":182.92170000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD471)","v":0.40364980593345579},2,2,"3489_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD471)","v":2.496952891269032E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA471)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA471)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA471)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA471)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA471)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA471)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA471)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA471)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA471)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3491,27630,"Yarriambiack (S)","3491_Yarriambiack (S)",7325.7970000000005,1143.6908000000001,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$AD472)","v":712.08219999999994},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$AD472)","v":0.62261775647753737},2,2,"3491_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$AD472)","v":9.7202010921132523E-2},{"$f":"SUMIFS('O - Res CN'!E$5:E$121,'O - Res CN'!$B$5:$B$121,$AA472)","v":0},{"$f":"SUMIFS('O - Res CN'!F$5:F$121,'O - Res CN'!$B$5:$B$121,$AA472)","v":0},{"$f":"SUMIFS('O - Res CN'!G$5:G$121,'O - Res CN'!$B$5:$B$121,$AA472)","v":0},{"$f":"SUMIFS('O - Res CN'!H$5:H$121,'O - Res CN'!$B$5:$B$121,$AA472)","v":0},{"$f":"SUMIFS('O - Res CN'!I$5:I$121,'O - Res CN'!$B$5:$B$121,$AA472)","v":0},{"$f":"SUMIFS('O - Res CN'!J$5:J$121,'O - Res CN'!$B$5:$B$121,$AA472)","v":0},{"$f":"SUMIFS('O - Res CN'!K$5:K$121,'O - Res CN'!$B$5:$B$121,$AA472)","v":0},{"$f":"SUMIFS('O - Res CN'!L$5:L$121,'O - Res CN'!$B$5:$B$121,$AA472)","v":0},{"$f":"SUMIFS('O - Res CN'!M$5:M$121,'O - Res CN'!$B$5:$B$121,$AA472)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]

{"sheet":"D - dwell by PC","index":30,"n_rows":472,"n_cols":206,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["New Dwelling Additions by Postcode"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated for 6 month net dwelling instead of 12 month",null,null,1]
[null,null,null,null,"Building Type","Houses; New addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flats/Appartments; New addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Dwelling; New additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total; New Addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Houses","Flats","Other","Total ",null,"New dwellin; total",null,null,null,"Net Residential Customers"]
[null,null,null,null,"End of FY",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"Y4+1","v":2029},{"$f":"Z4+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"AG4+1","v":2037},{"$f":"AH4+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AR4+1","v":2048},{"$f":"AS4+1","v":2049},{"$f":"AT4+1","v":2050},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"BO4+1","v":2029},{"$f":"BP4+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"BW4+1","v":2037},{"$f":"BX4+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"DE4+1","v":2029},{"$f":"DF4+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"DM4+1","v":2037},{"$f":"DN4+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"EU4+1","v":2029},{"$f":"EV4+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"FC4+1","v":2037},{"$f":"FD4+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2021,2021,2021,2021,null,"1 year","2 year average","3-year average",null,"1 year","2 year average","3-year average","Part of Res CN forecast"]
["Filter (AVERAGE PR)","Postcode","Include if 1","Ausnet LGA"]
["at 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2-year average"]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B7,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melbourne (C)"},3000,null,{"$f":"IFERROR(INDEX($B$356:$B$472,MATCH(B7,$A$356:$A$472,0)),0)","v":0},null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":1.070846935152459},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":1.147336001949063},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":1.4532922691354797},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":1.6827594695252928},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":2.0652048035083137},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":1.2238250687456675},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":3.7892015910909222},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":3.7892015910909222},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":3.7892015910909418},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":3.7676596806476708},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":3.7676596806476708},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":3.7676596806476708},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":3.7676596806476708},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":3.7676596806476321},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":3.8031729958876368},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":3.8031729958876368},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":3.8031729958876368},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":3.8031729958876368},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":3.8031729958875982},{"$f":"AG7","v":3.8031729958875982},3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,3.8031729958875982,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":155.35953023404502},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":457.50499150748755},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":364.96924847560155},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":233.70448839203158},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":380.41650909354416},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":677.60997772869882},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":498.3774083578333},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":438.58394500895491},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":541.31931466895617},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":166.15043956523942},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":355.80436657787482},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":66.001931731209424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":282.99323347938071},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":282.99323347938071},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":282.99323347938321},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":281.38439458677732},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":281.38439458677732},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":281.38439458677732},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":281.38439458677851},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":281.38439458677851},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":284.03667572562227},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":284.03667572562227},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":284.03667572562227},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":284.03667572562227},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":284.03667572561983},{"$f":"BW7","v":284.03667572561983},284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,284.03667572561983,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":17.210040029235948},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":42.221964871725518},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.8357376031185013},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":7.4194394792706087},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":32.354875254963581},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":1.2238250687456675},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"I7+AY7","v":155.35953023404502},{"$f":"J7+AZ7","v":457.50499150748755},{"$f":"K7+BA7","v":366.04009541075402},{"$f":"L7+BB7","v":234.85182439398065},{"$f":"M7+BC7","v":381.86980136267965},{"$f":"N7+BD7","v":679.29273719822413},{"$f":"O7+BE7","v":500.44261316134163},{"$f":"P7+BF7","v":438.58394500895491},{"$f":"Q7+BG7","v":541.31931466895617},{"$f":"R7+BH7","v":167.37426463398509},{"$f":"S7+BI7","v":355.80436657787482},{"$f":"T7+BJ7","v":66.001931731209424},{"$f":"U7+BK7","v":286.78243507047165},{"$f":"V7+BL7","v":286.78243507047165},{"$f":"W7+BM7","v":286.78243507047415},{"$f":"X7+BN7","v":285.152054267425},{"$f":"Y7+BO7","v":285.152054267425},{"$f":"Z7+BP7","v":285.152054267425},{"$f":"AA7+BQ7","v":285.15205426742619},{"$f":"AB7+BR7","v":285.15205426742614},{"$f":"AC7+BS7","v":287.8398487215099},{"$f":"AD7+BT7","v":287.8398487215099},{"$f":"AE7+BU7","v":287.8398487215099},{"$f":"AF7+BV7","v":287.8398487215099},{"$f":"AG7+BW7","v":287.83984872150745},{"$f":"FC7","v":287.83984872150745},287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,287.83984872150745,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0.61191253437283377},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":83.075219782619712},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.15297813359320844},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B7,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":83.687132316992546},null,{"$f":"EM7","v":541.31931466895617},{"$f":"AVERAGE(EL7:EM7)","v":489.95162983895557},{"$f":"AVERAGE(EK7:EM7)","v":493.4486242797509},null,{"$f":"'C - PRs chosen'!AQ329","v":0},{"$f":"'C - PRs chosen'!AR329","v":0},{"$f":"'C - PRs chosen'!AS329","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B7,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(GD7>0,1,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3-year average"]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B8,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melbourne (C)"},3002,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B8)>0,0,1)","v":0},{"$f":"IFERROR(INDEX($B$356:$B$472,MATCH(B8,$A$356:$A$472,0)),0)","v":0},null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":1.2020954655971829},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":2.2055836995663332},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":2.2055836995663332},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":2.2055836995663443},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":2.1930447819635157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":2.1930447819635157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":2.1930447819635157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":2.1930447819635157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":2.1930447819634931},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":2.2137160466951129},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":2.2137160466951129},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":2.2137160466951129},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":2.2137160466951129},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":2.2137160466950903},{"$f":"AG8","v":2.2137160466950903},2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,2.2137160466950903,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":90.430250072242856},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":266.30030825270376},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":212.43795188236692},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":136.03256457109035},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":221.42935162789439},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":394.41699936361681},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":290.09094968464967},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":255.28691909071793},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":315.08618055618774},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":96.711323578687896},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":207.10334150703005},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":38.417798912708314},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":164.72210513085756},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":164.72210513085756},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":164.72210513085901},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":163.78564694792595},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":163.78564694792595},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":163.78564694792595},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":163.78564694792669},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":163.78564694792669},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":165.32946242088937},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":165.32946242088937},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":165.32946242088937},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":165.32946242088937},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":165.32946242088795},{"$f":"BW8","v":165.32946242088795},165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,165.32946242088795,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":10.017462213309857},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":24.576173963320183},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.0685293027530516},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":4.3186392652935837},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":18.832828961022532},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",90.430250072242856,{"$f":"J8+AZ8","v":266.30030825270376},212.43795188236692,136.03256457109035,221.42935162789439,394.41699936361681,291.29304515024688,255.28691909071793,315.08618055618774,96.711323578687896,207.10334150703005,38.417798912708314,166.9276888304239,166.9276888304239,166.92768883042535,165.97869172988948,165.97869172988948,165.97869172988948,165.97869172989022,165.97869172989019,167.54317846758448,167.54317846758448,167.54317846758448,167.54317846758448,167.54317846758303,{"$f":"FC8","v":167.54317846758303},167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,167.54317846758303,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0.35617643425101719},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":48.355661789343948},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":8.9044108562754298E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B8,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":48.711838223594967},null,{"$f":"EM8","v":315.08618055618774},{"$f":"AVERAGE(EL8:EM8)","v":285.18654982345282},{"$f":"AVERAGE(EK8:EM8)","v":287.22204826571755},null,{"$f":"'C - PRs chosen'!AQ330","v":0},{"$f":"'C - PRs chosen'!AR330","v":0},{"$f":"'C - PRs chosen'!AS330","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B8,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(GD8>0,1,0),0)","v":0}]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B9,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melbourne (C)"},3003,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B9)>0,0,1)","v":0},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":1.8950171697070797},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":2.2108533646582593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":2.3687714621338491},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":3.0004438520362084},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":3.4741981444629788},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":4.2637886318409279},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":2.0529352671826691},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":2.0529352671826691},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":2.5266895596094394},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":1.1054266823291297},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":7.8231246801290881},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":7.8231246801290881},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":7.8231246801291281},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":7.778649598190464},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":7.778649598190464},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":7.778649598190464},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":7.778649598190464},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":7.778649598190384},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":7.8519698178325656},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":7.8519698178325656},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":7.8519698178325656},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":7.8519698178325656},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":7.8519698178324848},{"$f":"AG9","v":7.8519698178324848},7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,7.8519698178324848,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":320.75278816646505},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":944.55744945310119},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":753.50964222930759},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":482.5025291067376},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":785.40180813168206},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":1398.982665038131},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":1028.9419841134509},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":905.49336107507304},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":1117.5991534401476},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":343.03152606955922},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":734.58797442120022},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":136.26652703741831},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":584.26327972291676},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":584.26327972291676},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":584.26327972292188},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":580.94169681303151},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":580.94169681303151},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":580.94169681303151},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":580.94169681303413},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":580.94169681303413},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":586.41755380747702},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":586.41755380747702},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":586.41755380747702},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":586.41755380747702},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":586.4175538074719},{"$f":"BW9","v":586.4175538074719},586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,586.4175538074719,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":35.531571932007736},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":87.170789806525647},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":3.7900343394141593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":15.318055455132226},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":66.799355232174548},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":2.5266895596094394},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":1.4212628772803098},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":1.6442129714046347},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":1.6442129714046347},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":1.6442129714046347},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":1.6442129714046347},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":1.6442129714046447},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":1.6348654907472551},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":1.6348654907472551},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":1.6348654907472551},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":1.6348654907472551},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":1.6348654907472653},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":1.6502754530233268},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":1.6502754530233268},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":1.6502754530233268},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":1.6502754530233268},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":1.6502754530233068},{"$f":"DM9","v":1.6502754530233068},1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,1.6502754530233068,"--","--","--",320.75278816646505,946.45246662280829,755.72049559396589,484.87130056887145,788.40225198371832,1402.4568631825939,1033.2057727452918,907.54629634225569,1119.6520887073302,345.55821562916867,735.69340110352937,136.26652703741831,592.08640440304589,592.08640440304589,592.08640440305101,588.72034641122195,588.72034641122195,588.72034641122195,588.72034641122457,588.72034641122445,594.2695236253096,594.2695236253096,594.2695236253096,594.2695236253096,594.26952362530437,{"$f":"FC9","v":594.26952362530437},594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,594.26952362530437,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":1.2633447798047197},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":171.51576303477961},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.31583619495117993},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B9,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":172.77910781458434},null,1119.6520887073302,1013.5991925247929,1020.1347192649592,null,{"$f":"'C - PRs chosen'!AQ331","v":-11.052488307121479},{"$f":"'C - PRs chosen'!AR331","v":0},{"$f":"'C - PRs chosen'!AS331","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B9,'O - Res CN'!$B$5:$B$121,0))","v":3003},{"$f":"IFERROR(IF(GD9>0,1,0),0)","v":1}]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B10,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melbourne (C)"},3004,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B10)>0,0,1)","v":1},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":1.140683005423641},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":1.399929143019923},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":2.5685654648557423},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":2.5685654648557423},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":2.5685654648557552},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":2.5539629672368118},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":2.5539629672368118},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":2.5539629672368118},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":2.5539629672368118},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":2.5539629672367856},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":2.5780361850044766},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":2.5780361850044766},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":2.5780361850044766},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":2.5780361850044766},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":2.57803618500445},{"$f":"AG10","v":2.57803618500445},2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,2.57803618500445,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":105.31271942184833},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":310.12641922989593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":247.39971860375221},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":158.41998992002112},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":257.87086910763719},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":459.32778861061161},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":337.83238204639548},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":297.30051239260132},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":366.94117842322419},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":112.6274944149929},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":241.18716997943764},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":44.740370334781431},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":191.83108336384984},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":191.83108336384984},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":191.83108336385152},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":190.74050849768963},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":190.74050849768963},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":190.74050849768963},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":190.74050849769048},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":190.74050849769048},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":192.53839588176101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":192.53839588176101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":192.53839588176101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":192.53839588176101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":192.53839588175933},{"$f":"BW10","v":192.53839588175933},192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,192.53839588175933,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":11.666076191832691},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":28.620773590629533},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.2443814604621539},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":5.0293750693678714},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":21.93222324064546},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",105.31271942184833,310.12641922989593,247.39971860375221,158.41998992002112,257.87086910763719,460.46847161603523,339.23231118941538,297.30051239260132,366.94117842322419,112.6274944149929,241.18716997943764,44.740370334781431,194.39964882870558,194.39964882870558,194.39964882870729,193.29447146492643,193.29447146492643,193.29447146492643,193.29447146492728,193.29447146492728,195.11643206676547,195.11643206676547,195.11643206676547,195.11643206676547,195.11643206676376,{"$f":"FC10","v":195.11643206676376},195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,195.11643206676376,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0.41479382015405125},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":56.313747207496448},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.10369845503851281},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B10,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":56.7285410276505},null,366.94117842322419,332.12084540791273,334.49133400174696,null,{"$f":"'C - PRs chosen'!AQ332","v":0},{"$f":"'C - PRs chosen'!AR332","v":0},{"$f":"'C - PRs chosen'!AS332","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B10,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(GD10>0,1,0),0)","v":0}]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B11,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melbourne (C)"},3005,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B11)>0,0,1)","v":0},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":0},{"$f":"AG11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":5.7648858024175933},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":16.9765190851403},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":13.542819263719354},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":8.6720118493075304},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":14.116016757870293},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":25.143897733855614},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":18.493161258659295},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":16.274420719098952},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":20.086595440964061},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":6.1653012768005482},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":13.202740367668078},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":2.4491165659176555},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":10.500956532295332},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":10.500956532295332},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":10.500956532295424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":10.441257764692375},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":10.441257764692375},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":10.441257764692375},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":10.441257764692422},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":10.441257764692422},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":10.539675273153641},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":10.539675273153641},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":10.539675273153641},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":10.539675273153641},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":10.53967527315355},{"$f":"BW11","v":10.53967527315355},10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":1.5667195019996645},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":1.2005839662062647},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",5.7648858024175933,16.9765190851403,13.542819263719354,8.6720118493075304,14.116016757870293,25.143897733855614,18.493161258659295,16.274420719098952,20.086595440964061,6.1653012768005482,13.202740367668078,2.4491165659176555,10.500956532295332,10.500956532295332,10.500956532295424,10.441257764692375,10.441257764692375,10.441257764692375,10.441257764692422,10.441257764692422,10.539675273153641,10.539675273153641,10.539675273153641,10.539675273153641,10.53967527315355,{"$f":"FC11","v":10.53967527315355},10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,10.53967527315355,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":2.2706079739125574E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":3.0826506384002741},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":5.6765199347813934E-3},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B11,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":3.1053567181393995},null,20.086595440964061,18.180508080031508,18.284725806240768,null,{"$f":"'C - PRs chosen'!AQ333","v":0},{"$f":"'C - PRs chosen'!AR333","v":0},{"$f":"'C - PRs chosen'!AS333","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B11,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B12,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melbourne (C)"},3006,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B12)>0,0,1)","v":1},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":1.0270638361288638},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":1.8844387323718377},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":1.8844387323718377},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":1.8844387323718472},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":1.8737255492822935},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":1.8737255492822935},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":1.8737255492822935},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":1.8737255492822935},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":1.8737255492822742},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":1.8913869655844693},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":1.8913869655844693},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":1.8913869655844693},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":1.8913869655844693},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":1.89138696558445},{"$f":"AG12","v":1.89138696558445},1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,1.89138696558445,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":77.263114452519773},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":227.52553685114057},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":181.50583214393089},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":116.22548425255354},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":189.18803524601302},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":336.98774181765049},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":247.85213166191289},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":218.11575697490599},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":269.2079211466484},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":82.629629538184815},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":176.94797001637977},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":32.82395870889637},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":140.73767186774506},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":140.73767186774506},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":140.73767186774629},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":139.9375670830072},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":139.9375670830072},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":139.9375670830072},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":139.93756708300782},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":139.93756708300782},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":141.25659463723659},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":141.25659463723659},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":141.25659463723659},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":141.25659463723659},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":141.25659463723537},{"$f":"BW12","v":141.25659463723537},141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,141.25659463723537,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":8.5588653010738636},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":20.997749538634544},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":3.6898219297962882},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":16.090666766018863},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",77.263114452519773,227.52553685114057,181.50583214393089,116.22548425255354,189.18803524601302,336.98774181765049,248.87919549804175,218.11575697490599,269.2079211466484,82.629629538184815,176.94797001637977,32.82395870889637,142.62211060011691,142.62211060011691,142.62211060011813,141.81129263228948,141.81129263228948,141.81129263228948,141.8112926322901,141.8112926322901,143.14798160282106,143.14798160282106,143.14798160282106,143.14798160282106,143.14798160281981,{"$f":"FC12","v":143.14798160281981},143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,143.14798160281981,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0.30431521070484852},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":41.314814769092408},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":7.6078802676212129E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B12,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":41.619129979797258},null,269.2079211466484,243.6618390607772,245.40095787319873,null,{"$f":"'C - PRs chosen'!AQ334","v":0},{"$f":"'C - PRs chosen'!AR334","v":0},{"$f":"'C - PRs chosen'!AS334","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B12,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B13,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melbourne (C)"},3008,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B13)>0,0,1)","v":0},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":1.017608567716787},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":1.0902948939822716},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":1.3810401990442105},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":1.5990991778406651},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":1.9625308091680889},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":1.1629812202477565},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":3.6008171451237581},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":3.6008171451237581},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":3.6008171451237767},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":3.5803462151407355},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":3.5803462151407355},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":3.5803462151407355},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":3.5803462151407355},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":3.5803462151406986},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":3.6140939457172547},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":3.6140939457172547},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":3.6140939457172547},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":3.6140939457172547},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":3.6140939457172179},{"$f":"AG13","v":3.6140939457172179},3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,3.6140939457172179,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":147.63565534238657},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":434.75961302063411},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":346.82438919158182},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":222.08560522960337},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":361.50367176368394},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":643.92183072264515},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":473.60001140519154},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":416.77924776485338},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":514.40701223960002},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":157.890082402324},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":338.11514977081305},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":62.720570989891158},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":268.92390456671103},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":268.92390456671103},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":268.92390456671342},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":267.3950509206424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":267.3950509206424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":267.3950509206424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":267.3950509206436},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":267.3950509206436},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":269.91547090064455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":269.91547090064455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":269.91547090064455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":269.91547090064455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":269.91547090064222},{"$f":"BW13","v":269.91547090064222},269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,269.91547090064222,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":16.354423409734075},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":40.122852098547597},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.7444718303716349},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":7.0505736477520236},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":30.74631601030006},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":1.1629812202477565},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",147.63565534238657,434.75961302063411,347.84199775929858,223.17590012358565,362.88471196272815,645.52092990048584,475.56254221435961,416.77924776485338,514.40701223960002,159.05306362257176,338.11514977081305,62.720570989891158,272.52472171183479,272.52472171183479,272.52472171183717,270.97539713578311,270.97539713578311,270.97539713578311,270.97539713578431,270.97539713578431,273.52956484636178,273.52956484636178,273.52956484636178,273.52956484636178,273.52956484635945,{"$f":"FC13","v":273.52956484635945},273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,273.52956484635945,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0.58149061012387826},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":78.945041201161999},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.14537265253096956},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B13,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":79.526531811285878},null,514.40701223960002,465.5931300022267,468.91626740627106,null,{"$f":"'C - PRs chosen'!AQ335","v":-19.237318281295909},{"$f":"'C - PRs chosen'!AR335","v":11},{"$f":"'C - PRs chosen'!AS335","v":-11},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B13,'O - Res CN'!$B$5:$B$121,0))","v":3008},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B14,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melbourne (C)"},3010,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B14)>0,0,1)","v":0},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":0},{"$f":"AG14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":26.329398132258877},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":77.535192406604409},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":61.852791616124811},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":39.606830111418923},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":64.470700374279943},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":114.83726074050875},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":84.462003618373743},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":74.328567324844997},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":91.739539448460533},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":28.158176499199794},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":60.299582592147601},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":11.185610148481056},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":47.959989978014931},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":47.959989978014931},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":47.959989978015358},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":47.687333645505404},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":47.687333645505404},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":47.687333645505404},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":47.68733364550561},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":47.68733364550561},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":48.136826289813285},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":48.136826289813285},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":48.136826289813285},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":48.136826289813285},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":48.136826289812866},{"$f":"BW14","v":48.136826289812866},48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":2.9166540032609336},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":7.1555244880001565},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.2574019480724914},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":5.4833095261305553},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",26.329398132258877,77.535192406604409,61.852791616124811,39.606830111418923,64.470700374279943,114.83726074050875,84.462003618373743,74.328567324844997,91.739539448460533,28.158176499199794,60.299582592147601,11.185610148481056,47.959989978014931,47.959989978014931,47.959989978015358,47.687333645505404,47.687333645505404,47.687333645505404,47.68733364550561,47.68733364550561,48.136826289813285,48.136826289813285,48.136826289813285,48.136826289813285,48.136826289812866,{"$f":"FC14","v":48.136826289812866},48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,48.136826289812866,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0.10370325344927765},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":14.079088249599897},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":2.5925813362319413E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B14,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":14.182791503049174},null,91.739539448460533,83.034053386652772,83.510036797226419,null,{"$f":"'C - PRs chosen'!AQ336","v":0},{"$f":"'C - PRs chosen'!AR336","v":0},{"$f":"'C - PRs chosen'!AS336","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B14,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B15,'C - PRs chosen'!$B$329:$B$643,0))","v":"Maribyrnong (C)"},3011,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B15)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":21.403275341228603},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":19.862239516660143},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":26.197609017663808},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":25.170251801284831},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":32.36175231593765},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":28.252323450421752},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":26.711287625853291},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":20.2046919221198},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":29.793359274990213},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":29.964585477720046},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":26.540061423123465},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":12.841965204737161},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":38.782516632730058},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":38.782516632730058},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":38.782516632730058},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":36.860914842576172},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":36.860914842576172},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":36.860914842576172},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":36.860914842576172},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":36.860914842575824},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":39.640590388081762},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":39.640590388081762},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":39.640590388081762},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":39.640590388081762},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":39.64059038808211},{"$f":"AG15","v":39.64059038808211},39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,39.64059038808211,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":134.18281697151414},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":95.963050361872007},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":87.028559466111517},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":233.28948450041298},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":81.73404634269788},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":158.66994016730217},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":282.5946379622024},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":160.3244755183689},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":257.11479355577433},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":201.6878592950379},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":203.34239464610465},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":184.14978457373024},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":206.41764856938789},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":206.41764856938789},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":206.41764856939068},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":196.19003681415899},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":196.19003681415899},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":196.19003681415899},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":196.19003681415899},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":196.19003681415759},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":210.98469532801343},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":210.98469532801343},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":210.98469532801343},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":210.98469532801343},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":210.98469532801204},{"$f":"BW15","v":210.98469532801204},210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,210.98469532801204,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":41.436741060618573},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":2.0547144327579461},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":1.027357216378973},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":4.7943336764352074},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",155.58609231274275,115.82528987853215,113.22616848377533,258.45973630169783,114.09579865863553,186.92226361772393,309.30592558805569,180.52916744048869,286.90815283076455,231.65244477275795,229.88245606922811,196.99174977846741,245.20016520211794,245.20016520211794,245.20016520212073,233.05095165673515,233.05095165673515,233.05095165673515,233.05095165673515,233.05095165673342,250.62528571609519,250.62528571609519,250.62528571609519,250.62528571609519,250.62528571609414,{"$f":"FC15","v":250.62528571609414},250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,250.62528571609414,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":14.982292738860023},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":100.84392964751895},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B15,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":115.82622238637897},null,286.90815283076455,233.71866013562664,258.91441528643628,null,{"$f":"'C - PRs chosen'!AQ337","v":-7000.6085305173428},{"$f":"'C - PRs chosen'!AR337","v":6910.2465999999995},{"$f":"'C - PRs chosen'!AS337","v":-6910.2465999999995},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B15,'O - Res CN'!$B$5:$B$121,0))","v":3011},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B16,'C - PRs chosen'!$B$329:$B$643,0))","v":"Brimbank (C)"},3012,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B16)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":55.138480321652175},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":45.061987647672034},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":58.96671071520457},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":56.688975218840916},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":70.969531980627153},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":57.441373142731237},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":53.98786787642382},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":44.16659730780821},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":58.919000155902211},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":60.645814744754986},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":55.806831467626253},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":29.923434248938907},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":74.070717954174327},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":74.070717954174327},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":74.07071795417437},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":71.715289794714323},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":71.715289794714323},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":71.715289794714323},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":71.715289794714323},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":71.71528979471357},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":76.662563749233655},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":76.662563749233655},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":76.662563749233655},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":76.662563749233655},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":76.662563749234181},{"$f":"AG16","v":76.662563749234181},76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,76.662563749234181,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":233.86650421723127},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":172.30350563740677},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":157.88800880937933},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":401.27004891735533},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":151.77851134882019},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":280.1165372285206},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":490.66897285613584},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":292.27807773776283},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":450.19552575105411},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":356.9144351630041},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":356.15152081162921},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":343.23285407273011},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":366.3559584055115},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":366.3559584055115},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":366.35595840551588},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":350.97093158971967},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":350.97093158971967},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":350.97093158971967},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":350.97093158971967},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":350.97093158971671},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":376.03337684165172},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":376.03337684165172},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":376.03337684165172},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":376.03337684165172},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":376.03337684164853},{"$f":"BW16","v":376.03337684164853},376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,376.03337684164853,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":68.103947942586359},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.3760539065040476},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":3.8928849056728847},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":1.829220396313926},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":8.0416879421721124},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",289.00498453888343,217.3654932850788,216.85471952458391,457.95902413619626,222.74804332944734,337.55791037125186,544.65684073255966,336.44467504557105,509.11452590695632,417.5602499077591,411.95835227925545,373.15628832166902,440.42667635968581,440.42667635968581,440.42667635969025,422.68622138443402,422.68622138443402,422.68622138443402,422.68622138443402,422.68622138443027,452.69594059088536,452.69594059088536,452.69594059088536,452.69594059088536,452.69594059088274,{"$f":"FC16","v":452.69594059088274},452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,452.69594059088274,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":30.322907372377493},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":178.45721758150205},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":3.0046261918667952E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B16,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":208.78012495387955},null,509.11452590695632,422.77960047626368,463.40534722836236,null,{"$f":"'C - PRs chosen'!AQ338","v":-10617.390968640671},{"$f":"'C - PRs chosen'!AR338","v":10342.750700000001},{"$f":"'C - PRs chosen'!AS338","v":-10342.750700000001},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B16,'O - Res CN'!$B$5:$B$121,0))","v":3012},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B17,'C - PRs chosen'!$B$329:$B$643,0))","v":"Maribyrnong (C)"},3013,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B17)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":20.299085449665977},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":18.837551297290027},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":24.846080590391153},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":23.871724488807185},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":30.692217199894959},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":26.794792793559086},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":25.333258641183136},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":19.16233666448468},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":28.256326945935037},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":28.418719629532369},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":25.170865957585807},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":12.179451269799586},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":36.781735810519613},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":36.781735810519613},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":36.781735810519613},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":34.959269000338132},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":34.959269000338132},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":34.959269000338132},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":34.959269000338132},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":34.959269000337798},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":37.595541744625777},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":37.595541744625777},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":37.595541744625777},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":37.595541744625777},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":37.595541744626111},{"$f":"AG17","v":37.595541744626111},37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,37.595541744626111,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":127.26035731245716},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":91.012339384987854},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":82.53877675259244},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":221.254135401436},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":77.517406303765526},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":150.48419563828165},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":268.01564770613663},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":152.05337390354006},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":243.85030242115715},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":191.28283053500036},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":192.85200880025877},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":174.64954092326118},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":195.76861110401455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":195.76861110401455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":195.7686111040172},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":186.06863941017369},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":186.06863941017369},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":186.06863941017369},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":186.06863941017369},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":186.06863941017238},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":200.10004500503908},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":200.10004500503908},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":200.10004500503908},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":200.10004500503908},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":200.10004500503777},{"$f":"BW17","v":200.10004500503777},200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,200.10004500503777,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":39.299029430553333},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.948712203167934},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":4.546995140725179},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",147.55944276212313,109.84989068227787,107.38485734298359,245.12585989024319,108.20962350366048,177.27898843184073,293.34890634731977,171.21571056802475,272.10662936709218,219.70155016453273,218.02287475784459,186.82899219306077,232.55034691453417,232.55034691453417,232.55034691453682,221.02790841051183,221.02790841051183,221.02790841051183,221.02790841051183,221.02790841051018,237.69558674966487,237.69558674966487,237.69558674966487,237.69558674966487,237.69558674966387,{"$f":"FC17","v":237.69558674966387},237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,237.69558674966387,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":14.209359814766184},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":95.641415267500179},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B17,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":109.85077508226637},null,272.10662936709218,221.66116996755846,245.55708209414556,null,{"$f":"'C - PRs chosen'!AQ339","v":-5958.3813392868524},{"$f":"'C - PRs chosen'!AR339","v":5906.9451900000004},{"$f":"'C - PRs chosen'!AS339","v":-5906.9451900000004},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B17,'O - Res CN'!$B$5:$B$121,0))","v":3013},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B18,'C - PRs chosen'!$B$329:$B$643,0))","v":"Hobsons Bay (C)"},3015,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B18)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":27.811062198735929},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":20.734140121379017},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":26.197027338987862},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":28.928470947792285},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":30.542505807540351},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":23.713896785529297},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":21.479079287416589},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":25.07961858993151},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":16.388661652826528},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":24.955462062258583},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":19.989200955341445},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":18.002696512574598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":14.977744895442928},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":14.977744895442928},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":14.977744895442678},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":15.134991561011802},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":15.134991561011802},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":15.134991561011802},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":15.134991561011802},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":15.134991561011802},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":15.380689475963278},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":15.380689475963278},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":15.380689475963278},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":15.380689475963278},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":15.380689475963528},{"$f":"AG18","v":15.380689475963528},15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,15.380689475963528,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":29.512805144941741},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":40.430143633517744},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":39.470377612544027},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":38.990494602057176},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":44.029266212169183},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":58.185815021531475},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":63.944411147373764},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":81.82005328800922},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":64.904177168347488},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":58.065844268909764},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":47.748359543442326},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":133.64741842058982},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":70.173665136803947},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":70.173665136803947},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":70.173665136804942},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":70.910396529316969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":70.910396529316969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":70.910396529316969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":70.910396529316969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":70.910396529314951},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":72.061539330117554},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":72.061539330117554},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":72.061539330117554},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":72.061539330117554},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":72.061539330115536},{"$f":"BW18","v":72.061539330115536},72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,72.061539330115536,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",57.323867343677669,61.164283754896758,65.667404951531893,67.91896554984946,74.571772019709528,81.899711807060768,85.423490434790352,106.89967187794073,81.292838821174016,83.021306331168347,67.737560498783779,151.65011493316442,85.151410032246872,85.151410032246872,85.151410032247625,86.045388090328771,86.045388090328771,86.045388090328771,86.045388090328771,86.045388090326753,87.442228806080834,87.442228806080834,87.442228806080834,87.442228806080834,87.442228806079072,{"$f":"FC18","v":87.442228806079072},87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,87.442228806079072,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":12.477731031129291},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":29.032922134454882},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.12415652767292826},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B18,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":41.510653165584174},null,81.292838821174016,94.096255349557367,91.205333711301705,null,{"$f":"'C - PRs chosen'!AQ340","v":-7243.8792263939304},{"$f":"'C - PRs chosen'!AR340","v":7206.6656999999996},{"$f":"'C - PRs chosen'!AS340","v":-7206.6656999999996},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B18,'O - Res CN'!$B$5:$B$121,0))","v":3015},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B19,'C - PRs chosen'!$B$329:$B$643,0))","v":"Hobsons Bay (C)"},3016,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B19)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":23.038344829394539},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":17.175908868343249},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":21.701298031260034},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":23.963992612718428},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":25.301039410852933},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":19.644302957206953},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":17.793007390559175},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":20.775650247936149},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":13.576167488750354},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":20.672800494233496},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":16.558810346127323},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":14.913214286884861},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":12.407381250026541},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":12.407381250026541},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":12.407381250026333},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":12.537642470499193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":12.537642470499193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":12.537642470499193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":12.537642470499193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":12.537642470499193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":12.741175627487804},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":12.741175627487804},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":12.741175627487804},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":12.741175627487804},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":12.741175627488012},{"$f":"AG19","v":12.741175627488012},12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,12.741175627488012,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":24.448047936939325},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":33.491838027433133},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":32.696779557939173},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":32.299250323192197},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":36.4733072880355},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":48.200419713071426},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":52.970770530035196},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":67.778734524360246},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":53.765828999529163},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":48.101037404384684},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":39.554158857324595},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":110.71189187703416},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":58.13100858253565},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":58.13100858253565},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":58.131008582536481},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":58.741307885239969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":58.741307885239969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":58.741307885239969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":58.741307885239969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":58.741307885238299},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":59.694900545714631},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":59.694900545714631},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":59.694900545714631},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":59.694900545714631},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":59.694900545712962},{"$f":"BW19","v":59.694900545712962},59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,59.694900545712962,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",47.486392766333864,50.667746895776382,54.398077589199204,56.263242935910625,61.774346698888436,67.844722670278372,70.763777920594379,88.554384772296402,67.34199648827952,68.773837898618183,56.112969203451918,125.62510616391903,70.538389832562189,70.538389832562189,70.538389832562814,71.27895035573917,71.27895035573917,71.27895035573917,71.27895035573917,71.278950355737493,72.436076173202437,72.436076173202437,72.436076173202437,72.436076173202437,72.436076173200973,{"$f":"FC19","v":72.436076173200973},72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,72.436076173200973,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":10.336400247116748},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":24.050518702192342},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.1028497537026542},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B19,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":34.386918949309091},null,67.34199648827952,77.948190630287968,75.553386393723429,null,{"$f":"'C - PRs chosen'!AQ341","v":-6034.9857367465556},{"$f":"'C - PRs chosen'!AR341","v":5984.2466000000004},{"$f":"'C - PRs chosen'!AS341","v":-5984.2466000000004},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B19,'O - Res CN'!$B$5:$B$121,0))","v":3016},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B20,'C - PRs chosen'!$B$329:$B$643,0))","v":"Hobsons Bay (C)"},3018,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B20)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":55.259967828723248},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":41.198279586592783},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":52.052916124377703},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":57.480234393270166},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":60.687286097615718},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":47.11899042538456},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":42.678457296290723},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":49.832649559830791},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":32.563909613354774},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":49.585953274881135},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":39.718101876894828},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":35.770961317700326},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":29.760449103113345},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":29.760449103113345},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":29.760449103112844},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":30.07289476298839},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":30.07289476298839},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":30.07289476298839},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":30.07289476298839},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":30.07289476298839},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":30.561091106543365},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":30.561091106543365},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":30.561091106543365},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":30.561091106543365},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":30.561091106543866},{"$f":"AG20","v":30.561091106543866},30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,30.561091106543866,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":58.64129356839112},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":80.333804603852869},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":78.426770666669412},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":77.473253698077698},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":87.485181868290823},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":115.61393244174671},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":127.05613606484742},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":162.57464314488922},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":128.96317000203086},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":115.37555319959878},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":94.874938374876677},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":265.55447575279555},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":139.43352649290892},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":139.43352649290892},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":139.43352649291094},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":140.8973955374552},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":140.8973955374552},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":140.8973955374552},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":140.8973955374552},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":140.89739553745119},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":143.18469091955672},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":143.18469091955672},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":143.18469091955672},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":143.18469091955672},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":143.18469091955271},{"$f":"BW20","v":143.18469091955271},143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,143.18469091955271,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":1.7268739946476015},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.7268739946476015},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",113.90126139711437,121.53208419044566,130.47968679104713,134.95348809134788,148.17246796590655,162.73292286713126,169.73459336113814,212.40729270472002,161.52707961538565,164.9615064744799,134.5930402517715,301.32543707049587,169.19397559602226,169.19397559602226,169.19397559602379,170.97029030044359,170.97029030044359,170.97029030044359,170.97029030044359,170.97029030043959,173.74578202610007,173.74578202610007,173.74578202610007,173.74578202610007,173.74578202609658,{"$f":"FC20","v":173.74578202609658},173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,173.74578202609658,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":24.792976637440567},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":57.687776599799392},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.24669628494965737},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B20,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":82.480753237239952},null,161.52707961538565,186.96718616005285,181.22298856041459,null,{"$f":"'C - PRs chosen'!AQ342","v":-5632.7447000595439},{"$f":"'C - PRs chosen'!AR342","v":5551.1260000000002},{"$f":"'C - PRs chosen'!AS342","v":-5551.1260000000002},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B20,'O - Res CN'!$B$5:$B$121,0))","v":3018},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B21,'C - PRs chosen'!$B$329:$B$643,0))","v":"Maribyrnong (C)"},3019,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B21)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":15.513903850070765},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":14.396902772865671},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":18.989018312486614},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":18.244350927683215},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":23.457022621306997},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":20.478353082093406},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":19.36135200488831},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":14.645125234466802},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":21.595354159298502},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":21.719465390099071},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":19.237240774087745},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":9.3083423100424572},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":28.111035554682868},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":28.111035554682868},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":28.111035554682868},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":26.718185865310978},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":26.718185865310978},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":26.718185865310978},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":26.718185865310978},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":26.718185865310726},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":28.732999881383499},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":28.732999881383499},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":28.732999881383499},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":28.732999881383499},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":28.732999881383751},{"$f":"AG21","v":28.732999881383751},28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,28.732999881383751,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":97.26078311097497},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":69.557650067035127},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":63.081592991828401},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":169.09704585261986},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":59.243929539854051},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":115.00997657635635},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":204.835286749131},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":116.20924640509833},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":186.36653138650445},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":146.19099212364796},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":147.39026195238995},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":133.47873193898292},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":149.61932236112409},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":149.61932236112409},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":149.61932236112611},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":142.20596235631999},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":142.20596235631999},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":142.20596235631999},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":142.20596235631999},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":142.20596235631896},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":152.9296906651571},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":152.9296906651571},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":152.9296906651571},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":152.9296906651571},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":152.92969066515607},{"$f":"BW21","v":152.92969066515607},152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,152.92969066515607,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":30.034917853737003},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.4893347696067936},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":3.4751144624158514},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",112.77468696104573,83.954552839900799,82.070611304315008,187.34139678030306,82.700952161161041,135.48832965844974,224.19663875401932,130.85437163956513,207.96188554580294,167.91045751374702,166.6275027264777,142.78707424902538,177.73035791580696,177.73035791580696,177.73035791580898,168.92414822163096,168.92414822163096,168.92414822163096,168.92414822163096,168.92414822162968,181.6626905465406,181.6626905465406,181.6626905465406,181.6626905465406,181.66269054653984,{"$f":"FC21","v":181.66269054653984},181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,181.66269054653984,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":10.859732695049535},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":73.09549606182398},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B21,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":83.95522875687351},null,207.96188554580294,169.40812859268402,187.67096531312913,null,{"$f":"'C - PRs chosen'!AQ343","v":-4061.8223760424271},{"$f":"'C - PRs chosen'!AR343","v":3869.2027000000003},{"$f":"'C - PRs chosen'!AS343","v":-3869.2027000000003},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B21,'O - Res CN'!$B$5:$B$121,0))","v":3019},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B22,'C - PRs chosen'!$B$329:$B$643,0))","v":"Brimbank (C)"},3020,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B22)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":100.64245419334942},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":56.520218840467976},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":73.111637919444064},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":63.630827017172024},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":79.492952949819482},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":40.658092907820517},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":37.740920322506035},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":37.558597035923881},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":46.12779150528516},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":41.387386054149133},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":56.337895553885822},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":34.094454590862945},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":51.82841310442187},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":51.82841310442187},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":51.828413104422609},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":57.552465951043658},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":57.552465951043658},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":57.552465951043658},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":57.552465951043658},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":57.552465951042173},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":60.047965829679697},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":60.047965829679697},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":60.047965829679697},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":60.047965829679697},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":60.047965829678958},{"$f":"AG22","v":60.047965829678958},60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,60.047965829678958,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":50.738830641045467},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":39.111181952472542},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":42.634711858100701},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":70.470598112563138},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":53.733831060829402},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":44.396476810914777},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":89.49765960295521},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":72.584716055940035},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":97.601778385899948},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":91.964130536894899},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":84.564717735075774},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":67.651774188060628},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":82.562564283366655},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":82.562564283366655},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":82.562564283363685},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":91.680969667656157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":91.680969667656157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":91.680969667656157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":91.680969667656157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":91.680969667654679},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":95.656296265712257},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":95.656296265712257},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":95.656296265712257},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":95.656296265712257},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":95.656296265709301},{"$f":"BW22","v":95.656296265709301},95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,95.656296265709301,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.4585862926572384},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":2.3702027255680118},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":1.0939397194929288},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",151.38128483439488,95.631400792940525,115.74634977754476,134.10142512973516,133.22678401064888,85.054569718735294,127.23857992546124,110.14331309186392,143.72956989118512,133.35151659104403,140.90261328896159,101.74622877892358,134.39097738778852,134.39097738778852,134.39097738778628,149.23343561869981,149.23343561869981,149.23343561869981,149.23343561869981,149.23343561869686,155.70426209539195,155.70426209539195,155.70426209539195,155.70426209539195,155.70426209538826,{"$f":"FC22","v":155.70426209538826},155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,155.70426209538826,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":20.693693027074566},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":45.98206526844745},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B22,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":66.675758295522016},null,143.72956989118512,126.93644149152452,127.03715430283675,null,{"$f":"'C - PRs chosen'!AQ344","v":-16956.212298695238},{"$f":"'C - PRs chosen'!AR344","v":16619.210599999999},{"$f":"'C - PRs chosen'!AS344","v":-16619.210599999999},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B22,'O - Res CN'!$B$5:$B$121,0))","v":3020},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B23,'C - PRs chosen'!$B$329:$B$643,0))","v":"Brimbank (C)"},3021,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B23)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":79.183646347382492},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":44.469076753059007},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":57.52290250960214},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":50.063573505863211},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":62.543604723657182},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":31.989045535265031},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":29.693867380268436},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":29.550418745581148},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":36.292504575883648},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":32.562840074014176},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":44.325628118371718},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":26.824894686522693},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":40.777649620131982},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":40.777649620131982},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":40.777649620132564},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":45.281229942307583},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":45.281229942307583},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":45.281229942307583},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":45.281229942307583},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":45.281229942306418},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":47.24464370674368},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":47.24464370674368},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":47.24464370674368},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":47.24464370674368},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":47.244643706743098},{"$f":"AG23","v":47.244643706743098},47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,47.244643706743098,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":39.920386021605701},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":30.771964224987723},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":33.544213254265898},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":55.444980585563471},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":42.276797696492153},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":34.930337768904984},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":70.415125343665622},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":57.108330003130376},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":76.791298111005403},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":72.355699664160326},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":66.533976702676171},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":53.227181362140939},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":64.958718903927036},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":64.958718903927036},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":64.958718903924705},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":72.132913859611662},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":72.132913859611662},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":72.132913859611662},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":72.132913859611662},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":72.132913859610497},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":75.260628281709074},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":75.260628281709074},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":75.260628281709074},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":75.260628281709074},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":75.260628281706744},{"$f":"BW23","v":75.260628281706744},75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,75.260628281706744,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.1475890774982971},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.8648322509347326},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",119.10403236898819,75.241040978046726,91.067115763868031,105.50855409142667,104.82040242014934,66.919383304170012,100.10899272393405,86.658748748711531,113.08380268688904,104.9185397381745,110.8596048210479,80.052076048663636,105.73636852405902,105.73636852405902,105.73636852405727,117.41414380191924,117.41414380191924,117.41414380191924,117.41414380191924,117.41414380191691,122.50527198845276,122.50527198845276,122.50527198845276,122.50527198845276,122.50527198844983,{"$f":"FC23","v":122.50527198844983},122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,122.50527198844983,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":16.281420037007088},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":36.177849832080163},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B23,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":52.459269869087251},null,113.08380268688904,99.871275717800287,99.950514719844875,null,{"$f":"'C - PRs chosen'!AQ345","v":-20267.839606574671},{"$f":"'C - PRs chosen'!AR345","v":19824.518100000001},{"$f":"'C - PRs chosen'!AS345","v":-19824.518100000001},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B23,'O - Res CN'!$B$5:$B$121,0))","v":3021},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B24,'C - PRs chosen'!$B$329:$B$643,0))","v":"Brimbank (C)"},3022,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B24)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":8.5412717635392763},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":4.7967287077847391},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":6.2048006832957432},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":5.4001881258608844},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":6.746366827723052},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":3.4505500059225707},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":3.2029769113272288},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":3.1875035929150202},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":3.9147495582888356},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":3.5124432795714058},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":4.7812553893725305},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":2.8935105430830523},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":4.3985469645582276},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":4.3985469645582276},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":4.3985469645582898},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":4.8843329218236455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":4.8843329218236455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":4.8843329218236455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":4.8843329218236455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":4.8843329218235203},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":5.0961197151818522},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":5.0961197151818522},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":5.0961197151818522},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":5.0961197151818522},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":5.0961197151817901},{"$f":"AG24","v":5.0961197151817901},5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,5.0961197151817901,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":4.3060768434440764},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":3.3192675668214746},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":3.6183006809495359},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":5.9806622825612159},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":4.5602549904529281},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":3.7678172380135662},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":7.5954410988527457},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":6.1600821510380532},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":8.2832172613472839},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":7.804764278742387},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":7.1767947390734594},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":5.7414357912587688},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":7.0068770151822841},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":7.0068770151822841},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":7.0068770151820328},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":7.7807331285051156},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":7.7807331285051156},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":7.7807331285051156},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":7.7807331285051156},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":7.7807331285049894},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":8.1181090907167661},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":8.1181090907167661},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":8.1181090907167661},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":8.1181090907167661},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":8.1181090907165157},{"$f":"BW24","v":8.1181090907165157},8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,8.1181090907165157,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",12.847348606983353,8.1159962746062142,9.8231013642452787,11.3808504084221,11.30662181817598,7.2183672439361368,10.798418010179974,9.3475857439530738,12.19796681963612,11.317207558313793,11.95805012844599,8.6349463343418211,11.405423979740512,11.405423979740512,11.405423979740323,12.665066050328761,12.665066050328761,12.665066050328761,12.665066050328761,12.665066050328509,13.214228805898617,13.214228805898617,13.214228805898617,13.214228805898617,13.214228805898305,{"$f":"FC24","v":13.214228805898305},13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,13.214228805898305,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":1.7562216397857029},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":3.9023821393711935},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B24,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":5.6586037791568966},null,12.19796681963612,10.772776281794597,10.781323524589723,null,{"$f":"'C - PRs chosen'!AQ346","v":-1334.9290055892088},{"$f":"'C - PRs chosen'!AR346","v":1264.1780899999999},{"$f":"'C - PRs chosen'!AS346","v":-1264.1780899999999},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B24,'O - Res CN'!$B$5:$B$121,0))","v":3022},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B25,'C - PRs chosen'!$B$329:$B$643,0))","v":"Brimbank (C)"},3023,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B25)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":109.95907968652668},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":81.645322608806481},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":99.419319514555156},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":103.98223506058892},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":126.42727897182218},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":122.70783888625674},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":133.27892482589343},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":132.73392058211201},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":194.85807941019641},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":286.24844172049313},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":289.83240582690814},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":241.46114940271482},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":142.7451568797083},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":142.7451568797083},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":142.74515687970796},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":131.63017456197937},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":131.63017456197937},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":131.63017456197937},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":131.63017456197937},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":131.63017456197932},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":133.1804305551324},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":133.1804305551324},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":133.1804305551324},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":133.1804305551324},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":133.1804305551324},{"$f":"AG25","v":133.1804305551324},133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,133.1804305551324,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":39.258621091912644},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":23.011150125962448},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":28.317366587102086},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":44.84494985639548},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":30.136747484959997},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":28.270175229387164},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":54.291549094395165},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":40.36331315988388},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":58.786927162655047},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":53.432812604775208},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":49.99867782874324},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":37.681911003369628},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":52.13416110953321},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":52.13416110953321},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":52.134161109531654},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":55.702907704510309},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":55.702907704510309},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":55.702907704510309},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":55.702907704510309},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":55.702907704509585},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":57.779646984660822},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":57.779646984660822},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":57.779646984660822},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":57.779646984660822},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":57.779646984659344},{"$f":"BW25","v":57.779646984659344},57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,57.779646984659344,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.2706653435089952},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",149.21770077843934,104.65647273476893,127.73668610165724,148.82718491698441,156.56402645678219,150.9780141156439,187.57047392028858,173.09723374199589,253.64500657285146,339.68125432526836,339.83108365565136,279.14306040608443,194.87931798924151,194.87931798924151,194.87931798923961,187.33308226648967,187.33308226648967,187.33308226648967,187.33308226648967,187.3330822664889,190.96007753979322,190.96007753979322,190.96007753979322,190.96007753979322,190.96007753979174,{"$f":"FC25","v":190.96007753979174},190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,190.96007753979174,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":143.12422086024657},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":26.716406302387604},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":4.5072789346120308E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B25,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":169.84062716263418},null,253.64500657285146,213.37112015742366,204.7709047450453,null,{"$f":"'C - PRs chosen'!AQ347","v":-20840.033818045602},{"$f":"'C - PRs chosen'!AR347","v":20621.276400000002},{"$f":"'C - PRs chosen'!AS347","v":-20621.276400000002},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B25,'O - Res CN'!$B$5:$B$121,0))","v":3023},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B26,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melton (C)"},3024,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B26)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":533.06713349566326},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":437.27454182690752},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":530.91620372254101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":593.485472739221},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":804.41613039834601},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":871.66564489193343},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":1133.1366752715016},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":1013.0328390165096},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":1192.2653493174482},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":1496.788749624337},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":1215.2312949803857},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":1045.5894644845507},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":1077.3109672279606},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":1077.3109672279606},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":1077.3109672279593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":950.01643452409326},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":950.01643452409326},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":950.01643452409598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":950.01643452409598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":950.01643452409189},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":944.72153230994979},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":944.72153230994979},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":944.72153230994979},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":944.72153230994979},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":944.72153230995059},{"$f":"AG26","v":944.72153230995059},944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,944.72153230995059,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":92.550127689593523},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":53.911207629290864},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":59.298230676774203},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":70.435271619519725},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":46.603454885153361},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":73.086005828153262},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":65.968309396808266},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":116.64396939283486},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":89.911564675660301},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":80.313760283364942},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":38.360387071806137},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":65.921292888311029},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":94.237923326592949},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":94.237923326592949},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":94.237923326593588},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":83.108120529881134},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":83.108120529881134},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":83.108120529881134},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":83.108120529881134},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":83.108120529881219},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":82.633204409629499},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":82.633204409629499},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":82.633204409629499},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":82.633204409629499},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":82.633204409629244},{"$f":"BW26","v":82.633204409629244},82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,82.633204409629244,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":2.7735290892313116},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":1.0930132813097544},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.0930132813097544},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.9320747038103991},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":1.0922156270029988},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",625.61726118525678,491.18574945619838,590.21443439931522,663.92074435874076,851.0195852834994,944.75165072008667,1199.10498466831,1129.6768084093444,1282.1769139931084,1577.1025099077019,1253.5916820521918,1111.5107573728617,1171.5488905545535,1171.5488905545535,1171.5488905545528,1033.1245550539743,1033.1245550539743,1033.124555053977,1033.124555053977,1033.1245550539732,1027.3547367195793,1027.3547367195793,1027.3547367195793,1027.3547367195793,1027.3547367195799,{"$f":"FC26","v":1027.3547367195799},1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,1027.3547367195799,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":748.39437481216851},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":40.156880141682471},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.25235655019559811},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B26,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":788.55125495385107},null,1282.1769139931084,1205.9268612012265,1203.652902356921,null,{"$f":"'C - PRs chosen'!AQ348","v":-16020.046754444515},{"$f":"'C - PRs chosen'!AR348","v":13729.285010000001},{"$f":"'C - PRs chosen'!AS348","v":-13729.285010000001},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B26,'O - Res CN'!$B$5:$B$121,0))","v":3024},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B27,'C - PRs chosen'!$B$329:$B$643,0))","v":"Hobsons Bay (C)"},3025,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B27)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":43.572216062136526},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":32.484643224896423},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":41.043471379958959},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":45.322885457490223},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":47.85163013966779},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":37.153094945839626},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":33.651756155132226},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":39.292801984605262},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":25.676484465187592},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":39.0982831628993},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":31.317530294660621},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":28.205229147365163},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":23.465969478054109},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":23.465969478054109},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":23.465969478053715},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":23.712331362338016},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":23.712331362338016},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":23.712331362338016},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":23.712331362338016},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":23.712331362338016},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":24.09727180653179},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":24.09727180653179},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":24.09727180653179},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":24.09727180653179},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":24.097271806532184},{"$f":"AG27","v":24.097271806532184},24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,24.097271806532184,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":46.238374974170696},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":63.342814497136267},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":61.839127506106323},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":61.087284010591361},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":68.981640713498564},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":91.161023831190178},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":100.18314577736983},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":128.1893159853025},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":101.68683276839977},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":90.973062957311441},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":74.808427803739576},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":209.38841350091931},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":109.94265797412851},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":109.94265797412851},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":109.94265797413009},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":111.09691160115449},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":111.09691160115449},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":111.09691160115449},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":111.09691160115449},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":111.09691160115133},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":112.90043289338101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":112.90043289338101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":112.90043289338101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":112.90043289338101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":112.90043289337784},{"$f":"BW27","v":112.90043289337784},112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,112.90043289337784,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":1.3616317519417664},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.3616317519417664},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",89.810591036307216,95.82745772203269,102.88259888606528,106.41016946808159,116.83327085316635,128.31411877702982,133.83490193250205,167.48211796990776,127.36331723358737,130.07134612021073,106.12595809840019,237.59364264828449,133.40862745218263,133.40862745218263,133.40862745218379,134.80924296349249,134.80924296349249,134.80924296349249,134.80924296349249,134.80924296348934,136.99770469991279,136.99770469991279,136.99770469991279,136.99770469991279,136.99770469991003,{"$f":"FC27","v":136.99770469991003},136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,136.99770469991003,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":19.54914158144965},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":45.486531478655721},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.19451882170596663},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B27,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":65.035673060105367},null,127.36331723358737,147.42271760174756,142.89344571199908,null,{"$f":"'C - PRs chosen'!AQ349","v":-5506.2396414328405},{"$f":"'C - PRs chosen'!AR349","v":5416.1917999999996},{"$f":"'C - PRs chosen'!AS349","v":-5416.1917999999996},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B27,'O - Res CN'!$B$5:$B$121,0))","v":3025},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B28,'C - PRs chosen'!$B$329:$B$643,0))","v":"Wyndham (C)"},3026,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B28)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":64.613148500685298},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":51.603618205254605},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":63.232962575433319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":70.057215205845893},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":98.095436687353711},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":103.6672983855932},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":140.01219441722867},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":121.86530540002671},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":132.70232081311633},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":152.30607275141762},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":110.64490500770042},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":95.335064836849753},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":130.89606890379389},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":130.89606890379389},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":130.89606890379389},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":115.53620491082647},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":115.53620491082647},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":115.53620491082688},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":115.53620491082688},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":115.53620491082606},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":114.6564876145513},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":114.6564876145513},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":114.6564876145513},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":114.6564876145513},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":114.6564876145513},{"$f":"AG28","v":114.6564876145513},114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,114.6564876145513,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":10.372870361463276},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":7.4091931153309121},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":7.2363119426398566},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":8.3229935995550566},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":6.4213006999534565},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":9.6072537395457474},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":7.7549554607130213},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":16.942354923723354},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":11.311368156071859},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":10.545751534154331},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":4.0503589030475649},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":9.2614913941636381},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":11.649543707111354},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":11.649543707111354},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":11.649543707111457},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":10.282540034503974},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":10.282540034503974},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":10.282540034503974},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":10.282540034503974},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":10.282540034503974},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":10.204246582464606},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":10.204246582464606},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":10.204246582464606},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":10.204246582464606},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":10.204246582464554},{"$f":"BW28","v":10.204246582464554},10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,10.204246582464554,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",74.986018862148569,59.01281132058552,70.469274518073178,78.380208805400954,104.51673738730717,113.27455212513894,147.7671498779417,138.80766032375007,144.01368896918819,162.85182428557195,114.69526391074798,104.59655623101339,142.54561261090524,142.54561261090524,142.54561261090535,125.81874494533045,125.81874494533045,125.81874494533085,125.81874494533085,125.81874494533002,124.8607341970159,124.8607341970159,124.8607341970159,124.8607341970159,124.86073419701584,{"$f":"FC28","v":124.86073419701584},124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,124.86073419701584,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":76.153036375708808},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":5.2728757670771653},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":2.5558998615777415E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B28,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":81.425912142785975},null,144.01368896918819,141.41067464646915,143.52949972362666,null,{"$f":"'C - PRs chosen'!AQ350","v":-2610.6192024565335},{"$f":"'C - PRs chosen'!AR350","v":2398.4740000000002},{"$f":"'C - PRs chosen'!AS350","v":-2398.4740000000002},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B28,'O - Res CN'!$B$5:$B$121,0))","v":3026},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B29,'C - PRs chosen'!$B$329:$B$643,0))","v":"Wyndham (C)"},3027,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B29)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":16.016110652330433},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":12.791347866714851},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":15.673994364661979},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":17.365569342578208},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":24.315598371694698},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":25.696734495985851},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":34.705796737921716},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":30.20760110376246},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":32.893847510640661},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":37.753165892894401},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":27.426322394754127},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":23.631365796357798},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":32.446119283229109},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":32.446119283229109},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":32.446119283229109},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":28.638762932013645},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":28.638762932013645},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":28.638762932013748},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":28.638762932013748},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":28.638762932013542},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":28.420701285323226},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":28.420701285323226},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":28.420701285323226},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":28.420701285323226},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":28.420701285323226},{"$f":"AG29","v":28.420701285323226},28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,28.420701285323226,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":2.571195543732288},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":1.8365682455230627},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":1.7937149864608577},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":2.0630783291375736},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":1.5916924794533209},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":2.3814168250282379},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":1.9222747636474724},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":4.1996193880960702},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":2.8038275214985422},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":2.6140488027944926},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":1.0039906408859407},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":2.2957103069038283},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":2.887653448125596},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":2.887653448125596},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":2.8876534481256217},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":2.5488047371331319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":2.5488047371331319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":2.5488047371331319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":2.5488047371331319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":2.5488047371331319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":2.5293975944646063},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":2.5293975944646063},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":2.5293975944646063},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":2.5293975944646063},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":2.5293975944645934},{"$f":"BW29","v":2.5293975944645934},2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,2.5293975944645934,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",18.58730619606272,14.627916112237914,17.467709351122839,19.428647671715783,25.907290851148019,28.07815132101409,36.628071501569188,34.407220491858531,35.697675032139202,40.367214695688894,28.430313035640069,25.927076103261626,35.333772731354706,35.333772731354706,35.333772731354728,31.187567669146777,31.187567669146777,31.18756766914688,31.18756766914688,31.187567669146674,30.950098879787831,30.950098879787831,30.950098879787831,30.950098879787831,30.95009887978782,{"$f":"FC29","v":30.95009887978782},30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,30.95009887978782,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":18.876582946447201},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":1.3070244013972463},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":6.3354868086750128E-3},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B29,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":20.183607347844447},null,35.697675032139202,35.052447761998863,35.577655675188971,null,{"$f":"'C - PRs chosen'!AQ351","v":-3219.5153544425975},{"$f":"'C - PRs chosen'!AR351","v":3110.8137000000002},{"$f":"'C - PRs chosen'!AS351","v":-3110.8137000000002},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B29,'O - Res CN'!$B$5:$B$121,0))","v":3027},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B30,'C - PRs chosen'!$B$329:$B$643,0))","v":"Hobsons Bay (C)"},3028,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B30)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":51.572759181950069},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":38.834481387203112},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":48.845612955341572},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":53.964469476453338},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":59.683064784969822},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":49.425643675890804},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":49.942508708519867},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":53.644279313132955},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":41.009689657878333},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":56.862343393909683},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":44.272637913946888},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":39.388766077993544},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":38.558439007728779},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":38.558439007728779},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":38.558439007728381},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":37.085423817187163},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":37.085423817187163},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":37.085423817187213},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":37.085423817187213},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":37.08542381718712},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":37.378271541878732},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":37.378271541878732},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":37.378271541878732},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":37.378271541878732},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":37.378271541879137},{"$f":"AG30","v":37.378271541879137},37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,37.378271541879137,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":48.198197578364592},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":65.264456315805546},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":63.715488891173464},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":63.072647866862802},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":70.889477251220953},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":93.808110958567966},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":102.7776587801156},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":132.29682263208369},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":104.70631143120526},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":93.722229177777564},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":76.550494317235277},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":214.03155172988505},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":113.14217899222163},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":113.14217899222163},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":113.14217899222325},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":114.16289964279193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":114.16289964279193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":114.16289964279193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":114.16289964279193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":114.1628996427887},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":115.98867619027217},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":115.98867619027217},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":115.98867619027217},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":115.98867619027217},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":115.98867619026895},{"$f":"BW30","v":115.98867619026895},115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,115.98867619026895,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":1.4252209293026521},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.4166165695272697},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",99.770956760314661,104.09893770300866,112.56110184651504,117.03711734331614,130.57254203619078,143.23375463445876,152.72016748863547,185.94110194521664,145.71600108908359,150.58457257168726,120.82313223118217,253.4203178078786,151.7006179999504,151.7006179999504,151.70061799995165,151.24832345997908,151.24832345997908,151.24832345997913,151.24832345997913,151.24832345997584,153.36694773215089,153.36694773215089,153.36694773215089,153.36694773215089,153.36694773214808,{"$f":"FC30","v":153.36694773214808},153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,153.36694773214808,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":28.431171696954841},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":46.861114588888782},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.20073486997525139},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B30,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":75.292286285843616},null,145.71600108908359,165.82855151715012,161.45909017431191,null,{"$f":"'C - PRs chosen'!AQ352","v":-11673.830473968746},{"$f":"'C - PRs chosen'!AR352","v":11530.262999999999},{"$f":"'C - PRs chosen'!AS352","v":-11530.262999999999},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B30,'O - Res CN'!$B$5:$B$121,0))","v":3028},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B31,'C - PRs chosen'!$B$329:$B$643,0))","v":"Melton (C)"},3029,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B31)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":389.24588309952549},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":315.61816835717576},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":384.72956355416551},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":428.41844052338047},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":588.94289910419866},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":631.26108629752434},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":834.42822894855738},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":737.28424743149264},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":839.51045478162894},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":1016.3314796302631},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":790.91476952757228},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":680.86325958459213},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":787.48198169571924},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":787.48198169571924},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":787.48198169571867},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":694.71439708226421},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":694.71439708226421},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":694.71439708226649},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":694.71439708226649},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":694.71439708226251},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":690.22200487060798},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":690.22200487060798},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":690.22200487060798},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":690.22200487060798},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":690.22200487060832},{"$f":"AG31","v":690.22200487060832},690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,690.22200487060832,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":65.356285882698629},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":41.667379583981123},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":43.42791281812913},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":50.867509688528912},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":36.062546228997348},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":55.336963178610958},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":47.53574602034135},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":92.551554165307891},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":66.74066911887212},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":60.778922777153745},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":26.433786716789175},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":51.480618078962785},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":69.409762249527319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":69.409762249527319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":69.409762249527844},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":61.235519649561844},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":61.235519649561844},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":61.235519649561844},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":61.235519649561844},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":61.23551964956188},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":60.834191158644245},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":60.834191158644245},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":60.834191158644245},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":60.834191158644245},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":60.834191158644003},{"$f":"BW31","v":60.834191158644003},60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,60.834191158644003,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":2.0821905401892504},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.5343746528777729},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",454.6021689822241,357.28554794115689,428.15747637229464,479.28595021190938,625.00544533319601,686.59804947613532,881.9639749688987,829.83580159680059,906.25112390050106,1077.1104024074168,817.34855624436148,732.34387766355496,856.89174394524662,856.89174394524662,856.8917439452465,755.94991673182608,755.94991673182608,755.94991673182835,755.94991673182835,755.94991673182437,751.05619602925219,751.05619602925219,751.05619602925219,751.05619602925219,751.05619602925231,{"$f":"FC31","v":751.05619602925231},751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,751.05619602925231,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":508.16573981513153},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":30.389461388576873},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.17103740307298901},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B31,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":538.55520120370841},null,906.25112390050106,868.04346274865088,872.68363348873345,null,{"$f":"'C - PRs chosen'!AQ353","v":-51454.388276643665},{"$f":"'C - PRs chosen'!AR353","v":47743.312100000003},{"$f":"'C - PRs chosen'!AS353","v":-47743.312100000003},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B31,'O - Res CN'!$B$5:$B$121,0))","v":3029},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B43,'C - PRs chosen'!$B$329:$B$643,0))","v":"Brimbank (C)"},3042,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B43)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":50.524246260934774},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":45.7883366643835},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":54.79910761818175},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":50.76916933275993},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":53.577085284438894},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":45.514793477105769},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":34.066429862744371},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":34.157298470974453},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":25.969715975540439},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":27.986703503467879},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":37.124099359227436},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":28.62628002019699},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":33.229576337155343},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":33.229576337155343},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":33.229576337155905},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":36.706572895662248},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":36.706572895662248},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":36.706572895662248},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":36.706572895662248},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":36.706572895662283},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":38.338593942982307},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":38.338593942982307},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":38.338593942982307},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":38.338593942982307},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":38.338593942981738},{"$f":"AG43","v":38.338593942981738},38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,38.338593942981738,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":57.419168381899631},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":114.41919815635229},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":43.870434768302658},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":67.399065658383023},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":129.50568778271446},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":138.83458707779187},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":123.48064268308315},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":244.56069766668909},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":147.15904005250897},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":103.43913870745378},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":84.530010341611131},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":95.630858833360818},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":99.484861238495114},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":99.484861238495114},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":99.48486123849473},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":109.82347115606538},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":109.82347115606538},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":109.82347115606538},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":109.82347115606538},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":109.82347115606424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":114.72131951186377},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":114.72131951186377},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":114.72131951186377},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":114.72131951186377},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":114.72131951186523},{"$f":"BW43","v":114.72131951186523},114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,114.72131951186523,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":1.6857731296198086},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.5770263745241095},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":6.1914288621761955},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":2.5408247713237908},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",107.9434146428344,160.20753482073579,98.669542386484409,118.16823499114295,183.08277306715337,184.34938055489764,157.54707254582752,278.71799613766353,173.12875602804939,131.42584221092164,121.65410970083857,124.25713885355781,132.71443757565046,132.71443757565046,132.71443757565063,146.53004405172763,146.53004405172763,146.53004405172763,146.53004405172763,146.53004405172652,153.05991345484608,153.05991345484608,153.05991345484608,153.05991345484608,153.05991345484696,{"$f":"FC43","v":153.05991345484696},153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,153.05991345484696,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":13.99335175173394},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":51.719569353726889},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":5.7599381009119342E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B43,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":65.712921105460822},null,173.12875602804939,225.92337608285646,203.13127490384682,null,{"$f":"'C - PRs chosen'!AQ365","v":-7297.4708711974472},{"$f":"'C - PRs chosen'!AR365","v":7213.1041000000005},{"$f":"'C - PRs chosen'!AS365","v":-7213.1041000000005},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B43,'O - Res CN'!$B$5:$B$121,0))","v":3042},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B48,'C - PRs chosen'!$B$329:$B$643,0))","v":"Hume (C)"},3047,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B48)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":26.515731709600033},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":31.377630127847198},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":30.866926512485101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":40.304729324376638},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":45.779472081058309},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":56.912810895952006},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":67.433305372411183},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":58.179355862050002},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":62.12198777264539},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":74.889578156697794},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":51.152074114667549},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":40.938001807425636},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":62.542501025390045},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":62.542501025390045},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":62.542501025390706},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":61.6159454546437},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":61.6159454546437},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":61.6159454546437},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":61.6159454546437},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":61.615945454643366},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":66.202395529838853},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":66.202395529838853},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":66.202395529838853},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":66.202395529838853},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":66.20239552983918},{"$f":"AG48","v":66.20239552983918},66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,66.20239552983918,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":6.5929717641108194},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":6.9482816196617021},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":7.3035914752125839},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":9.1985773714839585},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":8.1129083684118175},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":8.9814435708695299},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":8.9814435708695299},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":11.172521013433304},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":8.2510844233482707},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":8.9814435708695299},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":8.9024858251915546},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":5.8033943073310796},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":8.2814101942499789},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":8.2814101942499789},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":8.2814101942500216},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":8.1587226358166678},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":8.1587226358166678},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":8.1587226358166678},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":8.1587226358166678},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":8.1587226358165861},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":8.7660260500616527},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":8.7660260500616527},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":8.7660260500616527},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":8.7660260500616527},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":8.7660260500616527},{"$f":"BW48","v":8.7660260500616527},8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,8.7660260500616527,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",33.108703473710854,38.325911747508897,38.170517987697686,49.503306695860594,53.892380449470124,65.894254466821536,76.414748943280713,69.351876875483299,70.373072195993657,83.871021727567324,60.054559939859104,46.741396114756718,70.823911219640024,70.823911219640024,70.823911219640735,69.774668090460366,69.774668090460366,69.774668090460366,69.774668090460366,69.774668090459954,74.968421579900507,74.968421579900507,74.968421579900507,74.968421579900507,74.968421579900834,{"$f":"FC48","v":74.968421579900834},74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,74.968421579900834,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":37.444789078348897},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":4.490721785434765},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":2.0428144614483851E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B48,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":41.935510863783662},null,70.373072195993657,69.862474535738471,72.046566004919214,null,{"$f":"'C - PRs chosen'!AQ370","v":-8086.2590741737276},{"$f":"'C - PRs chosen'!AR370","v":7654.7780000000002},{"$f":"'C - PRs chosen'!AS370","v":-7654.7780000000002},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B48,'O - Res CN'!$B$5:$B$121,0))","v":3047},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B63,'C - PRs chosen'!$B$329:$B$643,0))","v":"Hume (C)"},3062,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B63)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":12.489914562915462},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":14.780052980460827},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":14.539492222315305},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":18.985055032844535},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":21.563866360164525},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":26.808090887736888},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":31.763642505534619},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":27.404681567937779},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":29.261810620821205},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":35.27582957445923},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":24.094565535855402},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":19.283350372944984},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":29.459888300022225},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":29.459888300022225},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":29.459888300022538},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":29.023445510392346},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":29.023445510392346},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":29.023445510392346},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":29.023445510392346},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":29.02344551039219},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":31.183837319060586},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":31.183837319060586},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":31.183837319060586},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":31.183837319060586},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":31.183837319060743},{"$f":"AG63","v":31.183837319060743},31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,31.183837319060743,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":3.1055395699167101},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":3.2729039778762936},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":3.4402683858358762},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":4.3328785616203209},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":3.8214873150771496},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":4.2306003123116858},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":4.2306003123116858},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":5.2626808280624484},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":3.8865734737280984},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":4.2306003123116858},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":4.1934082216540007},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":2.7336186633398585},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":3.9008580611483183},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":3.9008580611483183},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":3.9008580611483379},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":3.8430675713535387},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":3.8430675713535387},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":3.8430675713535387},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":3.8430675713535387},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":3.8430675713534996},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":4.1291304958377424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":4.1291304958377424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":4.1291304958377424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":4.1291304958377424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":4.1291304958377424},{"$f":"BW63","v":4.1291304958377424},4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,4.1291304958377424,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",15.595454132832172,18.05295695833712,17.979760608151182,23.317933594464854,25.385353675241674,31.038691200048575,35.994242817846306,32.667362396000229,33.1483840945493,39.506429886770917,28.287973757509402,22.016969036284841,33.360746361170541,33.360746361170541,33.360746361170875,32.866513081745886,32.866513081745886,32.866513081745886,32.866513081745886,32.866513081745687,35.312967814898329,35.312967814898329,35.312967814898329,35.312967814898329,35.312967814898485,{"$f":"FC63","v":35.312967814898485},35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,35.312967814898485,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":17.637914787229615},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":2.1153001561558429},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":9.6224303258208507E-3},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B63,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":19.753214943385458},null,33.1483840945493,32.907873245274764,33.936663102798612,null,{"$f":"'C - PRs chosen'!AQ385","v":-44.832434227340045},{"$f":"'C - PRs chosen'!AR385","v":3},{"$f":"'C - PRs chosen'!AS385","v":-3},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B63,'O - Res CN'!$B$5:$B$121,0))","v":3062},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B82,'C - PRs chosen'!$B$329:$B$643,0))","v":"Greater Geelong (C)"},3212,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B82)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":225.4201950664},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":248.42503381411836},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":297.42942404594447},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":290.75938204216811},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":324.79020859204735},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":331.7324972082227},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":364.53821400230629},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":377.87829800985895},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":357.3236787737319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":557.83330880562039},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":471.39500936892705},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":369.57477633168844},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":343.1031510580907},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":343.1031510580907},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":343.10315105808633},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":331.08815796507969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":331.08815796507969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":331.08815796507969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":331.08815796507969},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":331.08815796507747},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":328.9622731765474},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":328.9622731765474},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":328.9622731765474},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":328.9622731765474},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":328.96227317654518},{"$f":"AG82","v":328.96227317654518},328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,328.96227317654518,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":47.352271266541493},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":27.359090065112866},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":30.910510410103477},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":36.303407971015147},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":36.040339797312136},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":62.873293515018993},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":33.672726233985067},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":25.123010588637296},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":93.652269838270954},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":67.608520641673138},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":63.399429862425009},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":66.819316120564125},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":64.53060024727759},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":64.53060024727759},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":64.530600247277036},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":62.270828764946714},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":62.270828764946714},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":62.270828764946714},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":62.270828764946714},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":62.270828764947268},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":61.870993843473684},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":61.870993843473684},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":61.870993843473684},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":61.870993843473684},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":61.87099384347313},{"$f":"BW82","v":61.87099384347313},61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,61.87099384347313,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":6.2616720851777785},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":1.905726286793237},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":5.5810555541801934},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":1.0889864495961354},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",272.77246633294146,275.78412387923123,328.33993445604796,327.06279001318325,360.83054838935948,394.60579072324168,398.21094023629138,403.00130859849622,450.97594861200287,625.44182944729357,534.79443923135204,436.39409245225255,407.63375130536826,407.63375130536826,407.63375130536338,393.3589867300264,393.3589867300264,393.3589867300264,393.3589867300264,393.35898673002475,390.83326702002108,390.83326702002108,390.83326702002108,390.83326702002108,390.8332670200183,{"$f":"FC82","v":390.8332670200183},390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,390.8332670200183,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":278.9166544028102},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":33.804260320836569},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.40836991859855082},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B82,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":312.72091472364679},null,450.97594861200287,426.98862860524957,417.39606581559684,null,{"$f":"'C - PRs chosen'!AQ404","v":-7227.5496510419462},{"$f":"'C - PRs chosen'!AR404","v":6556.2849700000006},{"$f":"'C - PRs chosen'!AS404","v":-6556.2849700000006},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B82,'O - Res CN'!$B$5:$B$121,0))","v":3212},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B97,'C - PRs chosen'!$B$329:$B$643,0))","v":"Greater Geelong (C)"},3227,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B97)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":70.366714086028097},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":76.850198737285936},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":91.576861452317701},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":90.433740562700606},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":100.51446306736059},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":102.74295483753539},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":113.86799122978408},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":118.55669243473497},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":111.47576172081357},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":170.75411384526666},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":143.83787431927405},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":112.06115426039349},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":109.30299170216225},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":109.30299170216225},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":109.30299170216098},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":103.80765905708898},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":103.80765905708898},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":103.80765905708898},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":103.80765905708898},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":103.80765905708816},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":102.2944352195847},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":102.2944352195847},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":102.2944352195847},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":102.2944352195847},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":102.29443521958405},{"$f":"AG97","v":102.29443521958405},102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,102.29443521958405,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":14.330235618340589},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":8.5396333575078298},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":9.3247183885340466},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":10.957162134854739},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":10.79894459990849},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":18.952098725781322},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":10.285560888044701},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":7.6750871338418278},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":28.437859758530802},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":21.279686296155269},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":19.358590575057033},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":20.494838117885465},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":19.928936826130862},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":19.928936826130862},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":19.928936826130688},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":19.059953186020717},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":19.059953186020717},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":19.059953186020717},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":19.059953186020717},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":19.059953186020888},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":18.850703922710412},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":18.850703922710412},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":18.850703922710412},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":18.850703922710412},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":18.850703922710245},{"$f":"BW97","v":18.850703922710245},18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,18.850703922710245,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":1.901990851658568},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":1.679044218733573},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",84.696949704368691,85.389832094793761,100.90157984085175,101.39090269755535,111.31340766726909,121.69505356331672,124.15355211782878,126.2317795685768,139.91362147934436,192.03380014142192,163.19646489433109,132.55599237827897,129.23192852829311,129.23192852829311,129.23192852829166,122.8676122431097,122.8676122431097,122.8676122431097,122.8676122431097,122.86761224310905,121.14513914229511,121.14513914229511,121.14513914229511,121.14513914229511,121.14513914229428,{"$f":"FC97","v":121.14513914229428},121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,121.14513914229428,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":85.377056922633329},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":10.639843148077635},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.13169689404317206},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B97,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":96.016900070710975},null,139.91362147934436,133.07270052396058,130.09965105524998,null,{"$f":"'C - PRs chosen'!AQ419","v":-2090.1656893165655},{"$f":"'C - PRs chosen'!AR419","v":1917.99721},{"$f":"'C - PRs chosen'!AS419","v":-1917.99721},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B97,'O - Res CN'!$B$5:$B$121,0))","v":3227},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B112,'C - PRs chosen'!$B$329:$B$643,0))","v":"Colac-Otway (S)"},3243,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B112)>0,0,1)","v":1},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":7.2535261805415781},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":6.5819033860469878},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":7.1863639010921183},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":6.0446051504513161},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":6.9177147832942829},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":7.3206884599910369},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":9.8728550790704794},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":9.4698814023737281},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":7.3206884599910369},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":11.014613829711285},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":6.8505525038448232},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":10.342991035216695},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":7.9504544481998058},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":7.9504544481998058},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":7.9504544482000785},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":7.6807638608003588},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":7.6807638608003588},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":7.6807638608003588},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":7.6807638608003588},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":7.6807638608003588},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":7.3325619937729254},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":7.3325619937729254},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":7.3325619937729254},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":7.3325619937729254},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":7.3325619937731981},{"$f":"AG112","v":7.3325619937731981},7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":1.7522457565286516},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",9.0057719370702287,6.5819033860469878,7.1863639010921183,6.0446051504513161,6.9177147832942829,7.3206884599910369,9.8728550790704794,9.4698814023737281,7.3206884599910369,11.014613829711285,6.8505525038448232,10.342991035216695,7.9504544481998058,7.9504544481998058,7.9504544482000785,7.6807638608003588,7.6807638608003588,7.6807638608003588,7.6807638608003588,7.6807638608003588,7.3325619937729254,7.3325619937729254,7.3325619937729254,7.3325619937729254,7.3325619937731981,{"$f":"FC112","v":7.3325619937731981},7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,7.3325619937731981,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":5.5073069148556426},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0.16224497745635663},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B112,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":5.6695518923119996},null,7.3206884599910369,8.3952849311823829,8.8878083138117479,null,{"$f":"'C - PRs chosen'!AQ434","v":0},{"$f":"'C - PRs chosen'!AR434","v":0},{"$f":"'C - PRs chosen'!AS434","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B112,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B117,'C - PRs chosen'!$B$329:$B$643,0))","v":"Colac-Otway (S)"},3260,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B117)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":10.22648837384973},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":9.4293816467149316},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":9.997775726852602},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":11.431159809460295},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":12.062964624537059},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":10.880920947371569},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":12.334762782342381},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":13.516806459507869},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":12.370940690208055},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":17.074317634342982},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":13.324271720376416},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":14.574331201109345},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":11.266201671619168},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":11.266201671619168},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":11.266201671619665},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":9.882056103988905},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":9.882056103988905},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":9.882056103988905},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":9.882056103988905},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":9.882056103988905},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":9.6294045241867572},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":9.6294045241867572},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":9.6294045241867572},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":9.6294045241867572},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":9.6294045241866062},{"$f":"AG117","v":9.6294045241866062},9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":1.2363269143018194},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":1.074373032770999},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",11.46281528815155,9.4293816467149316,9.997775726852602,11.431159809460295,12.062964624537059,10.880920947371569,12.334762782342381,13.516806459507869,12.370940690208055,17.074317634342982,14.398644753147416,14.574331201109345,11.266201671619168,11.266201671619168,11.266201671619665,9.882056103988905,9.882056103988905,9.882056103988905,9.882056103988905,9.882056103988905,9.6294045241867572,9.6294045241867572,9.6294045241867572,9.6294045241867572,9.6294045241866062,{"$f":"FC117","v":9.6294045241866062},9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,9.6294045241866062,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":8.5371588171714912},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":3.8295578057420773E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B117,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":8.5754543952289133},null,12.370940690208055,12.943873574857962,12.740836644019433,null,{"$f":"'C - PRs chosen'!AQ439","v":-1146.3448334582179},{"$f":"'C - PRs chosen'!AR439","v":1123.2164110000001},{"$f":"'C - PRs chosen'!AS439","v":-1123.2164110000001},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B117,'O - Res CN'!$B$5:$B$121,0))","v":3260},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B132,'C - PRs chosen'!$B$329:$B$643,0))","v":"Moyne (S)"},3278,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B132)>0,0,1)","v":1},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":1.1382601578304901},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":1.1083059431507403},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":1.0184432991114909},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":1.0683669902444071},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":1.0812071488280781},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":1.0812071488280781},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":1.0812071488280375},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":1.0181178720321646},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":1.0181178720321646},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":1.0181178720321646},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":1.0181178720321646},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":1.0181178720321646},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":1.0212936230681307},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":1.0212936230681307},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":1.0212936230681307},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":1.0212936230681307},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":1.0212936230681509},{"$f":"AG132","v":1.0212936230681509},1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",1.1382601578304901,1.1083059431507403,0,1.0184432991114909,0,0,0,0,0,1.0683669902444071,0,0,1.0812071488280781,1.0812071488280781,1.0812071488280375,1.0181178720321646,1.0181178720321646,1.0181178720321646,1.0181178720321646,1.0181178720321646,1.0212936230681307,1.0212936230681307,1.0212936230681307,1.0212936230681307,1.0212936230681509,{"$f":"FC132","v":1.0212936230681509},1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,1.0212936230681509,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0.53418349512220353},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":9.6481158278654503E-3},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B132,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":0.54383161095006893},null,0,0,0,null,{"$f":"'C - PRs chosen'!AQ454","v":0},{"$f":"'C - PRs chosen'!AR454","v":0},{"$f":"'C - PRs chosen'!AS454","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B132,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B151,'C - PRs chosen'!$B$329:$B$643,0))","v":"Glenelg (S)"},3305,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B151)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":7.1637924718881356},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":8.088152790841443},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":7.5104275914956267},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":5.7772519934581741},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":3.1197160764674137},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":3.5818962359440678},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":4.2751664751590486},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":4.9684367143740298},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":5.8927970333273363},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":12.941044465346309},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":7.0482474320189716},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":6.9327023921498085},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":4.2953994611899038},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":4.2953994611899038},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":4.2953994611896693},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":3.3318634673570502},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":3.3318634673570502},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":3.3318634673570502},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":3.3318634673570502},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":3.3318634673568153},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":3.0443756588469784},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":3.0443756588469784},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":3.0443756588469784},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":3.0443756588469784},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":3.0443756588467439},{"$f":"AG151","v":3.0443756588467439},3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":1.4514446683564679},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",7.1637924718881356,9.5395974591979105,7.5104275914956267,5.7772519934581741,3.1197160764674137,3.5818962359440678,4.2751664751590486,4.9684367143740298,5.8927970333273363,12.941044465346309,7.0482474320189716,6.9327023921498085,4.2953994611899038,4.2953994611899038,4.2953994611896693,3.3318634673570502,3.3318634673570502,3.3318634673570502,3.3318634673570502,3.3318634673568153,3.0443756588469784,3.0443756588469784,3.0443756588469784,3.0443756588469784,3.0443756588467439,{"$f":"FC151","v":3.0443756588467439},3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,3.0443756588467439,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":6.4705222326731544},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B151,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":6.4705222326731544},null,5.8927970333273363,5.430616873850683,5.0454667409534721,null,{"$f":"'C - PRs chosen'!AQ473","v":-4576.0609249575991},{"$f":"'C - PRs chosen'!AR473","v":4564.9122800000005},{"$f":"'C - PRs chosen'!AS473","v":-4564.9122800000005},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B151,'O - Res CN'!$B$5:$B$121,0))","v":3305},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B166,'C - PRs chosen'!$B$329:$B$643,0))","v":"Golden Plains (S)"},3328,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B166)>0,0,1)","v":1},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":5.2969670340737354},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":4.9344369709051916},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":3.9676901357890726},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":4.2496579626979401},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":3.9274090176592336},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":3.7058628679451235},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":4.1086740492435059},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":4.5920474668015654},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":4.3906418761523733},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":5.5185131837878458},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":4.4107824352172935},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":4.2697985217628593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":4.1740488880707654},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":4.1740488880707654},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":4.1740488880708471},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":4.9736911524855598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":4.9736911524855598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":4.9736911524855598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":4.9736911524855598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":4.9736911524854781},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":6.4498241392671289},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":6.4498241392671289},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":6.4498241392671289},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":6.4498241392671289},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":6.4498241392670472},{"$f":"AG166","v":6.4498241392670472},6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",5.2969670340737354,4.9344369709051916,3.9676901357890726,4.2496579626979401,3.9274090176592336,3.7058628679451235,4.1086740492435059,4.5920474668015654,4.3906418761523733,5.5185131837878458,4.4107824352172935,4.2697985217628593,4.1740488880707654,4.1740488880707654,4.1740488880708471,4.9736911524855598,4.9736911524855598,4.9736911524855598,4.9736911524855598,4.9736911524854781,6.4498241392671289,6.4498241392671289,6.4498241392671289,6.4498241392671289,6.4498241392670472,{"$f":"FC166","v":6.4498241392670472},6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,6.4498241392670472,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":2.7592565918939229},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":2.0140559064919149E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B166,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":2.7592565918939229},null,4.3906418761523733,4.4913446714769698,4.3637877973991479,null,{"$f":"'C - PRs chosen'!AQ488","v":0},{"$f":"'C - PRs chosen'!AR488","v":0},{"$f":"'C - PRs chosen'!AS488","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B166,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B181,'C - PRs chosen'!$B$329:$B$643,0))","v":"Ararat (RC)"},3351,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B181)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":72.438865356753581},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":65.517814481584495},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":60.633851431742876},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":66.571877966446309},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":61.063956485714179},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":55.206329026568923},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":62.528094180579856},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":75.782121997564232},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":71.330605444140076},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":103.47962798389997},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":86.533880061215314},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":79.200037788158255},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":63.754686342229363},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":63.754686342229363},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":63.754686342229959},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":67.537351248547992},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":67.537351248547992},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":67.537351248547992},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":67.537351248547992},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":67.537351248547552},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":76.672147702282956},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":76.672147702282956},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":76.672147702282956},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":76.672147702282913},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":76.672147702281862},{"$f":"AG181","v":76.672147702281862},76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,76.672147702281862,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":4.5910628778623712},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":3.4582373694101269},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":5.1855095518594956},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":4.5850417031037676},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":4.1224627054520422},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":3.5379519518688829},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":2.0753210252216121},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":2.5430196512919303},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":2.1886965494248258},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":2.0054648223706817},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":2.162171866200592},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":5.5098241365086178},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":3.5734008800066581},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":3.5734008800066581},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":3.5734008800066124},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":3.306482372684433},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":3.306482372684433},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":3.306482372684433},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":3.306482372684433},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":3.3064823726844326},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":2.9991569022707663},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":2.9991569022707663},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":2.9991569022707663},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":2.9991569022707663},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":2.9991569022708195},{"$f":"BW181","v":2.9991569022708195},2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,2.9991569022708195,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",77.029928234615952,68.976051850994622,65.819360983602365,71.156919669550078,65.186419191166223,58.744280978437807,64.603415205801468,78.32514164885616,73.519301993564909,105.48509280627066,88.696051927415908,84.709861924666868,67.328087222236022,67.328087222236022,67.328087222236576,70.84383362123242,70.84383362123242,70.84383362123242,70.84383362123242,70.84383362123198,79.671304604553725,79.671304604553725,79.671304604553725,79.671304604553683,79.671304604552688,{"$f":"FC181","v":79.671304604552688},79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,79.671304604552688,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":51.739813991949987},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":1.0027324111853408},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0.27608780897369645},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B181,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":52.742546403135336},null,73.519301993564909,75.922221821210542,72.149286282740846,null,{"$f":"'C - PRs chosen'!AQ503","v":-539.2246733794957},{"$f":"'C - PRs chosen'!AR503","v":353.56164000000001},{"$f":"'C - PRs chosen'!AS503","v":-353.56164000000001},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B181,'O - Res CN'!$B$5:$B$121,0))","v":3351},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B186,'C - PRs chosen'!$B$329:$B$643,0))","v":"Golden Plains (S)"},3360,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B186)>0,0,1)","v":1},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":22.822152983905838},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":21.200490360236383},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":17.073816889380701},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":18.330773194802056},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":16.973430125734026},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":16.097340505457208},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":17.694488718712581},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":19.79685707103441},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":18.943638700755137},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":23.627985693773475},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":19.177280681980214},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":18.447320325345171},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":17.993501744739199},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":17.993501744739199},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":17.99350174473955},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":21.350613557432332},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":21.350613557432332},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":21.350613557432332},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":21.350613557432332},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":21.350613557431977},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":27.599556424332935},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":27.599556424332935},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":27.599556424332935},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":27.599556424332931},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":27.59955642433259},{"$f":"AG186","v":27.59955642433259},27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",22.822152983905838,21.200490360236383,17.073816889380701,18.330773194802056,16.973430125734026,16.097340505457208,17.694488718712581,19.79685707103441,18.943638700755137,23.627985693773475,19.177280681980214,18.447320325345171,17.993501744739199,17.993501744739199,17.99350174473955,21.350613557432332,21.350613557432332,21.350613557432332,21.350613557432332,21.350613557431977,27.599556424332935,27.599556424332935,27.599556424332935,27.599556424332931,27.59955642433259,{"$f":"FC186","v":27.59955642433259},27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,27.59955642433259,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":11.813992846886737},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":8.5321837027926881E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B186,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":11.813992846886737},null,18.943638700755137,19.370247885894774,18.811661496834041,null,{"$f":"'C - PRs chosen'!AQ508","v":0},{"$f":"'C - PRs chosen'!AR508","v":0},{"$f":"'C - PRs chosen'!AS508","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B186,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B201,'C - PRs chosen'!$B$329:$B$643,0))","v":"Horsham (RC)"},3385,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B201)>0,0,1)","v":1},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":4.3234185457225012},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":3.5703334963220819},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":4.7910650886985202},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":5.8645373578841342},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":5.4102372792055471},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":5.281127041947336},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":5.5945854986130445},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":4.0102796188585685},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":3.6763291672827223},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":6.4210806436201855},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":4.9639559887703193},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":4.0730455563390278},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":3.1411434697738834},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":3.1411434697738834},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":3.1411434697740108},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":3.0448239566136013},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":3.0448239566136013},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":3.0448239566136013},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":3.0448239566136013},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":3.0448239566138007},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":3.0274204938181359},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":3.0274204938181359},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":3.0274204938181359},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":3.0274204938181359},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":3.0274204938181022},{"$f":"AG201","v":3.0274204938181022},3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":1.2241475023035315},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":1.0111878984912042},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",4.3234185457225012,4.7944809986256134,4.7910650886985202,5.8645373578841342,5.4102372792055471,5.281127041947336,5.5945854986130445,4.0102796188585685,3.6763291672827223,6.4210806436201855,4.9639559887703193,5.0842334548302315,3.1411434697738834,3.1411434697738834,3.1411434697740108,3.0448239566136013,3.0448239566136013,3.0448239566136013,3.0448239566136013,3.0448239566138007,3.0274204938181359,3.0274204938181359,3.0274204938181359,3.0274204938181359,3.0274204938181022,{"$f":"FC201","v":3.0274204938181022},3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,3.0274204938181022,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":3.2105403218100927},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":3.2694935636223804E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B201,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":3.243235257446317},null,3.6763291672827223,3.8433043930706452,4.427064761584778,null,{"$f":"'C - PRs chosen'!AQ523","v":0},{"$f":"'C - PRs chosen'!AR523","v":0},{"$f":"'C - PRs chosen'!AS523","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B201,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B216,'C - PRs chosen'!$B$329:$B$643,0))","v":"Hindmarsh (S)"},3414,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B216)>0,0,1)","v":0},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":1.2397625974796147},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":1.0744609178156661},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":0},{"$f":"AG216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",0,0,0,1.2397625974796147,0,0,0,0,1.0744609178156661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FC216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0.33060335932789731},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B216,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":0.33060335932789731},null,1.0744609178156661,0.53723045890783305,0.3581536392718887,null,{"$f":"'C - PRs chosen'!AQ538","v":0},{"$f":"'C - PRs chosen'!AR538","v":0},{"$f":"'C - PRs chosen'!AS538","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B216,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B235,'C - PRs chosen'!$B$329:$B$643,0))","v":"Macedon Ranges (S)"},3441,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B235)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":5.021673376095471},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":5.1611643032092331},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":6.573509940236085},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":5.5970734504397424},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":5.3704006938798781},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":5.8237462069996075},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":7.201219112248018},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":6.6432554037929661},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":4.8821824489817072},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":5.5447643527720816},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":9.0320375306161598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":7.5150736982539845},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":5.9786694777394791},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":5.9786694777394791},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":5.978669477739337},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":6.0676771485783902},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":6.0676771485783902},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":6.0676771485783902},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":6.0676771485783902},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":6.0676771485783201},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":7.1442769644186157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":7.1442769644186157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":7.1442769644186157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":7.1442769644186157},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":7.1442769644186868},{"$f":"AG235","v":7.1442769644186868},7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":3.8920084904168357},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":1.196245033851062},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",5.021673376095471,5.1611643032092331,6.573509940236085,5.5970734504397424,5.3704006938798781,5.8237462069996075,7.201219112248018,6.6432554037929661,8.7741909393985438,5.5447643527720816,10.228282564467222,7.5150736982539845,5.9786694777394791,5.9786694777394791,5.978669477739337,6.0676771485783902,6.0676771485783902,6.0676771485783902,6.0676771485783902,6.0676771485783201,7.1442769644186157,7.1442769644186157,7.1442769644186157,7.1442769644186157,7.1442769644186868,{"$f":"FC235","v":7.1442769644186868},7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,7.1442769644186868,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":2.7723821763860408},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0.4127887792866341},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B235,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":3.1851709556726751},null,8.7741909393985438,7.7087231715957554,7.5395551518131754,null,{"$f":"'C - PRs chosen'!AQ557","v":-160.90093713139061},{"$f":"'C - PRs chosen'!AR557","v":148.82465999999999},{"$f":"'C - PRs chosen'!AS557","v":-148.82465999999999},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B235,'O - Res CN'!$B$5:$B$121,0))","v":3441},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B250,'C - PRs chosen'!$B$329:$B$643,0))","v":"Central Goldfields (S)"},3465,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B250)>0,0,1)","v":1},1,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":31.208776978220499},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":21.766897693321589},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":25.556526622660705},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":30.113864801179862},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":27.835838502773278},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":15.927651693351789},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":21.566245372555805},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":21.144553027036867},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":25.430523481233937},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":30.290106393426356},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":35.038523152108958},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":26.613070050862646},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":21.503376841617907},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":21.503376841617907},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":21.503376841617229},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":19.247676950729598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":19.247676950729598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":19.247676950729598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":19.247676950729598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":19.247676950728781},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":17.449770793760216},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":17.449770793760216},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":17.449770793760216},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":17.449770793760191},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":17.449770793760628},{"$f":"AG250","v":17.449770793760628},17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,17.449770793760628,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":2.5023123533600371},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":4.3798727679388882},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":4.962441497821704},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":2.1478027107219231},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":1.521613441461549},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":1.4178404279490584},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":2.8497089017636741},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":3.2392391234148312},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":1.5777256249237772},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":1.7592217322828598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":1.7592217322828598},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":1.7592217322828398},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":1.5756779554371603},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":1.5756779554371603},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":1.5756779554371603},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":1.5756779554371603},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":1.5756779554371831},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":1.4172456114564445},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":1.4172456114564445},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":1.4172456114564445},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":1.4172456114564445},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":1.4172456114564167},{"$f":"BW250","v":1.4172456114564167},1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,1.4172456114564167,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",33.711089331580538,26.146770461260477,30.518968120482409,30.113864801179862,29.983641213495201,17.449265134813338,22.984085800504864,23.99426192880054,28.669762604648767,30.290106393426356,36.616248777032737,26.613070050862646,23.262598573900767,23.262598573900767,23.262598573900068,20.82335490616676,20.82335490616676,20.82335490616676,20.82335490616676,20.823354906165964,18.86701640521666,18.86701640521666,18.86701640521666,18.867016405216635,18.867016405217043,{"$f":"FC250","v":18.867016405217043},18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,18.867016405217043,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":15.145053196713178},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":3.8577126130281927E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":3.6293709646798202E-3},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B250,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":15.183630322843461},null,28.669762604648767,26.332012266724654,25.216036777984726,null,{"$f":"'C - PRs chosen'!AQ572","v":-3864.9690942898069},{"$f":"'C - PRs chosen'!AR572","v":3807.1123400000001},{"$f":"'C - PRs chosen'!AS572","v":-3807.1123400000001},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B250,'O - Res CN'!$B$5:$B$121,0))","v":3465},1]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B269,'C - PRs chosen'!$B$329:$B$643,0))","v":"Loddon (S)"},3520,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B269)>0,0,1)","v":1},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":0},{"$f":"AG269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FC269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":0.16736349750607221},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B269,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":0.16736349750607221},null,0,0,0,null,{"$f":"'C - PRs chosen'!AQ591","v":0},{"$f":"'C - PRs chosen'!AR591","v":0},{"$f":"'C - PRs chosen'!AS591","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B269,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B270,'C - PRs chosen'!$B$329:$B$643,0))","v":"Mitchell (S)"},3521,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B270)>0,0,1)","v":0},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":17.477280397513194},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":18.347518425605134},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":15.881844012677963},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":15.374205162957661},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":15.845584094840799},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":18.963937028836927},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":24.656744129271726},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":24.838043718457541},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":22.19106971634455},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":34.809521123677726},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":34.084322766934442},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":45.469936967804024},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":25.987189026965773},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":25.987189026965773},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":25.987189026965627},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":40.210511658856298},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":40.210511658856298},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":40.210511658856298},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":40.210511658856298},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":40.210511658856298},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":54.679086607894249},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":54.679086607894249},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":54.679086607894249},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":54.679086607894249},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":54.679086607894249},{"$f":"AG270","v":54.679086607894249},54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,54.679086607894249,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":1.9620978776533595},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":1.0861613251295381},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":8.4440283663296363},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":1.2613486356343027},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":2.5577347333695579},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":1.3664610219371609},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":2.9081093543790866},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":3.6667253530827653},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":3.6667253530827653},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":3.6667253530827835},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":5.6735994957732991},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":5.6735994957732991},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":5.6735994957732991},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":5.6735994957732991},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":5.6735994957733364},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":7.7150781079296893},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":7.7150781079296893},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":7.7150781079296893},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":7.7150781079296893},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":7.7150781079297257},{"$f":"BW270","v":7.7150781079297257},7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,7.7150781079297257,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",17.477280397513194,20.309616303258494,16.968005337807501,23.818233529287298,15.845584094840799,20.22528566447123,24.656744129271726,24.838043718457541,22.19106971634455,37.367255857047283,35.450783788871604,48.37804632218311,29.653914380048537,29.653914380048537,29.653914380048409,45.884111154629593,45.884111154629593,45.884111154629593,45.884111154629593,45.884111154629636,62.394164715823941,62.394164715823941,62.394164715823941,62.394164715823941,62.394164715823976,{"$f":"FC270","v":62.394164715823976},62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,62.394164715823976,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":17.404760561838863},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":1.278867366684779},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":1.8129958918582149E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B270,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":18.683627928523642},null,22.19106971634455,23.514556717401046,23.89528585469127,null,{"$f":"'C - PRs chosen'!AQ592","v":0},{"$f":"'C - PRs chosen'!AR592","v":0},{"$f":"'C - PRs chosen'!AS592","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B270,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B285,'C - PRs chosen'!$B$329:$B$643,0))","v":"Campaspe (S)"},3563,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B285)>0,0,1)","v":0},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":2.5637633936500497},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":2.041515294943558},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":2.4450706439440286},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":2.6587175934148664},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":3.513305391298216},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":3.3946126415921953},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":3.8931221903574826},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":3.8456450904750743},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":3.8456450904750743},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":5.5548206862417739},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":2.5162862937676409},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":2.1602080446495786},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":4.7657562813101402},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":4.7657562813101402},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":4.7657562813103329},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":4.4966649642904644},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":4.4966649642904644},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":4.4966649642904644},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":4.4966649642904644},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":4.4966649642904644},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":4.4961759097551619},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":4.4961759097551619},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":4.4961759097551619},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":4.4961759097551619},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":4.496175909755066},{"$f":"AG285","v":4.496175909755066},4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":0},{"$f":"BW285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",2.5637633936500497,2.041515294943558,2.4450706439440286,2.6587175934148664,3.513305391298216,3.3946126415921953,3.8931221903574826,3.8456450904750743,3.8456450904750743,5.5548206862417739,2.5162862937676409,2.1602080446495786,4.7657562813101402,4.7657562813101402,4.7657562813103329,4.4966649642904644,4.4966649642904644,4.4966649642904644,4.4966649642904644,4.4966649642904644,4.4961759097551619,4.4961759097551619,4.4961759097551619,4.4961759097551619,4.496175909755066,{"$f":"FC285","v":4.496175909755066},4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,4.496175909755066,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":2.777410343120887},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":4.5876471515003479E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B285,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":2.8232868146358903},null,3.8456450904750743,3.8456450904750743,3.8614707904358769,null,{"$f":"'C - PRs chosen'!AQ607","v":0},{"$f":"'C - PRs chosen'!AR607","v":0},{"$f":"'C - PRs chosen'!AS607","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B285,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B304,'C - PRs chosen'!$B$329:$B$643,0))","v":"Mitchell (S)"},3659,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B304)>0,0,1)","v":0},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":26.854472699236865},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":28.19162486683372},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":24.403027058642628},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":23.62302162754446},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":24.347312384992758},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":29.138774318881495},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":37.885978081910928},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":38.164551450160268},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":34.097380273719835},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":53.48608670387425},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":52.371793230876868},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":69.86620075693574},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":39.930254729669443},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":39.930254729669443},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":39.930254729669215},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":61.784903772485634},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":61.784903772485634},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":61.784903772485634},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":61.784903772485634},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":61.784903772485634},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":84.016391860362717},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":84.016391860362717},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":84.016391860362717},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":84.016391860362717},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":84.016391860362717},{"$f":"AG304","v":84.016391860362717},84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,84.016391860362717,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":1.5074171349957299},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":3.0148342699914599},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":1.6689261137452722},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":12.974554626213246},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":1.9381077449945099},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":1.2920718299963401},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":1.2920718299963401},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":3.9300518162388673},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":2.0996167237440524},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":4.4684150787373422},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":5.6340559658224389},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":5.6340559658224389},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":5.6340559658224674},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":8.7176905845904571},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":8.7176905845904571},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":8.7176905845904571},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":8.7176905845904571},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":8.7176905845905139},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":11.854496220782593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":11.854496220782593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":11.854496220782593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":11.854496220782593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":11.85449622078265},{"$f":"BW304","v":11.85449622078265},11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,11.85449622078265,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",28.361889834232596,31.206459136825181,26.0719531723879,36.597576253757708,24.347312384992758,31.076882063876006,39.178049911907266,38.164551450160268,35.389452103716174,57.416138520113115,54.471409954620924,74.334615835673077,45.564310695491884,45.564310695491884,45.564310695491685,70.502594357076092,70.502594357076092,70.502594357076092,70.502594357076092,70.502594357076148,95.87088808114531,95.87088808114531,95.87088808114531,95.87088808114531,95.870888081145367,{"$f":"FC304","v":95.870888081145367},95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,95.870888081145367,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":26.743043351937125},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":1.9650259081194337},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":2.7857336824934506E-2},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B304,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":28.708069260056558},null,35.389452103716174,36.777001776938221,37.577351155261233,null,{"$f":"'C - PRs chosen'!AQ626","v":0},{"$f":"'C - PRs chosen'!AR626","v":0},{"$f":"'C - PRs chosen'!AS626","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B304,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[{"$f":"INDEX('C - PRs chosen'!$A$329:$A$643,MATCH($B319,'C - PRs chosen'!$B$329:$B$643,0))","v":"Mitchell (S)"},3758,{"$f":"IF(COUNTIFS('APR thresh'!$B$48:$B$99,$B319)>0,0,1)","v":0},0,null,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!J$7:J$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!J$7:J$476))","v":6.7468161230857326},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!K$7:K$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!K$7:K$476))","v":7.0827571748576359},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!L$7:L$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!L$7:L$476))","v":6.1309241948372426},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!M$7:M$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!M$7:M$476))","v":5.9349585813036319},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!N$7:N$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!N$7:N$476))","v":6.1169266510134133},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!O$7:O$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!O$7:O$476))","v":7.3207154198627347},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!P$7:P$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!P$7:P$476))","v":9.5183298002039383},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!Q$7:Q$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!Q$7:Q$476))","v":9.5883175193230841},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!R$7:R$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!R$7:R$476))","v":8.566496820183545},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!S$7:S$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":13.437642070876148},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!T$7:T$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!T$7:T$476))","v":13.157691194399561},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!U$7:U$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!U$7:U$476))","v":17.552919955081968},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!V$7:V$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!V$7:V$476))","v":10.031926131124886},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!W$7:W$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!W$7:W$476))","v":10.031926131124886},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!X$7:X$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!X$7:X$476))","v":10.031926131124829},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!Y$7:Y$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!Y$7:Y$476))","v":15.522605474482187},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!Z$7:Z$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!Z$7:Z$476))","v":15.522605474482187},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AA$7:AA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AA$7:AA$476))","v":15.522605474482187},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AB$7:AB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AB$7:AB$476))","v":15.522605474482187},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AC$7:AC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AC$7:AC$476))","v":15.522605474482187},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AD$7:AD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AD$7:AD$476))","v":21.107960433834634},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AE$7:AE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AE$7:AE$476))","v":21.107960433834634},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AF$7:AF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AF$7:AF$476))","v":21.107960433834634},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AG$7:AG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AG$7:AG$476))","v":21.107960433834634},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AH$7:AH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AH$7:AH$476))","v":21.107960433834634},{"$f":"AG319","v":21.107960433834634},21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,21.107960433834634,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!AZ$7:AZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BA$7:BA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BA$7:BA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BB$7:BB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BB$7:BB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BC$7:BC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BC$7:BC$476))","v":3.2596780179742533},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BD$7:BD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BD$7:BD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BE$7:BE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BE$7:BE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BF$7:BF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BF$7:BF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BG$7:BG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BG$7:BG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BH$7:BH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BH$7:BH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BI$7:BI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BJ$7:BJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BK$7:BK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BK$7:BK$476))","v":1.1226276991363611},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BL$7:BL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BL$7:BL$476))","v":1.4154789056669279},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BM$7:BM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BM$7:BM$476))","v":1.4154789056669279},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BN$7:BN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BN$7:BN$476))","v":1.415478905666935},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BO$7:BO$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BO$7:BO$476))","v":2.1901996010466815},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BP$7:BP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BP$7:BP$476))","v":2.1901996010466815},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BQ$7:BQ$476))","v":2.1901996010466815},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BR$7:BR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BR$7:BR$476))","v":2.1901996010466815},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BS$7:BS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BS$7:BS$476))","v":2.1901996010466958},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BT$7:BT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BT$7:BT$476))","v":2.9782787816834593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BU$7:BU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BU$7:BU$476))","v":2.9782787816834593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BV$7:BV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BV$7:BV$476))","v":2.9782787816834593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BW$7:BW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BW$7:BW$476))","v":2.9782787816834593},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BX$7:BX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BX$7:BX$476))","v":2.9782787816834735},{"$f":"BW319","v":2.9782787816834735},2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,2.9782787816834735,"--","--","--",{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CP$7:CP$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CP$7:CP$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CQ$7:CQ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CR$7:CR$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CR$7:CR$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CS$7:CS$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CS$7:CS$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CT$7:CT$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CT$7:CT$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CU$7:CU$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CU$7:CU$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CV$7:CV$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CV$7:CV$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CW$7:CW$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CW$7:CW$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CX$7:CX$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CX$7:CX$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CY$7:CY$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CZ$7:CZ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DA$7:DA$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DA$7:DA$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DB$7:DB$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DB$7:DB$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DC$7:DC$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DC$7:DC$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DD$7:DD$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DD$7:DD$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DE$7:DE$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DE$7:DE$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DF$7:DF$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DF$7:DF$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DG$7:DG$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DG$7:DG$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DH$7:DH$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DH$7:DH$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DI$7:DI$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DI$7:DI$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DJ$7:DJ$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DK$7:DK$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DK$7:DK$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DL$7:DL$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DL$7:DL$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DM$7:DM$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DM$7:DM$476))","v":0},{"$f":"IF(SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DN$7:DN$476)<1,0,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!DN$7:DN$476))","v":0},{"$f":"DM319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"--","--","--",6.7468161230857326,7.0827571748576359,6.1309241948372426,9.1946365992778851,6.1169266510134133,7.3207154198627347,9.5183298002039383,9.5883175193230841,8.566496820183545,13.437642070876148,13.157691194399561,18.675547654218331,11.447405036791814,11.447405036791814,11.447405036791764,17.71280507552887,17.71280507552887,17.71280507552887,17.71280507552887,17.712805075528884,24.086239215518095,24.086239215518095,24.086239215518095,24.086239215518095,24.086239215518109,{"$f":"FC319","v":24.086239215518109},24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,24.086239215518109,{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!S$7:S$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!S$7:S$476))","v":6.718821035438074},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BI$7:BI$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!BI$7:BI$476))","v":0.4936856749214118},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CY$7:CY$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!CY$7:CY$476))","v":6.998771911914661E-3},{"$f":"IF($FU$2=1,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!EO$7:EO$476)*0.5,SUMIF('D - new dwell Ausnet LGAs'!$B$7:$B$476,'D - dwell by PC'!$B319,'D - new dwell Ausnet LGAs'!EO$7:EO$476))","v":7.2125067103594862},null,8.566496820183545,9.0774071697533145,9.2243813799035212,null,{"$f":"'C - PRs chosen'!AQ641","v":0},{"$f":"'C - PRs chosen'!AR641","v":0},{"$f":"'C - PRs chosen'!AS641","v":0},{"$f":"INDEX('O - Res CN'!$B$5:$B$121,MATCH(B319,'O - Res CN'!$B$5:$B$121,0))","v":{"$error":"#N/A"}},0]
[]
[]
[]
[3029,1]
[3045,1]
[3216,1]
[3300,1]
[3400,1]
[3434,1]
[3551,1]
[3003,1]
[3336,1]
[3351,1]
[3467,1]
[3468,1]
[3331,1]
[3750,1]

{"sheet":"D - new dwell Ausnet LGAs","index":31,"n_rows":538,"n_cols":220,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["New addition to dwelling in AusNet serviced LGAs"]
[]
["Building Approvals data to new addition to dwelling Calculations in LGAs covered by AusNet"]
[null,null,null,null,null,"Building Type","Houses; New addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flats/Appartments; New addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Dwelling; New additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total; New Addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Dwelling stock",null,null,null,null,null,null,null,"Based on 2016 dwelling stock from census and adding new dwelling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2-year average","3 year average"]
["Postcode by LGA ",null,null,null,null,"End of FY",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"Z5+1","v":2029},{"$f":"AA5+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"AH5+1","v":2037},{"$f":"AI5+1","v":2038},{"$f":"AJ5+1","v":2039},{"$f":"AK5+1","v":2040},{"$f":"AL5+1","v":2041},{"$f":"AM5+1","v":2042},{"$f":"AN5+1","v":2043},{"$f":"AO5+1","v":2044},{"$f":"AP5+1","v":2045},{"$f":"AQ5+1","v":2046},{"$f":"AR5+1","v":2047},{"$f":"AS5+1","v":2048},{"$f":"AT5+1","v":2049},2050,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"BP5+1","v":2029},{"$f":"BQ5+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"BX5+1","v":2037},{"$f":"BY5+1","v":2038},{"$f":"BZ5+1","v":2039},{"$f":"CA5+1","v":2040},{"$f":"CB5+1","v":2041},{"$f":"CC5+1","v":2042},{"$f":"CD5+1","v":2043},{"$f":"CE5+1","v":2044},{"$f":"CF5+1","v":2045},{"$f":"CG5+1","v":2046},{"$f":"CH5+1","v":2047},{"$f":"CI5+1","v":2048},{"$f":"CJ5+1","v":2049},{"$f":"CK5+1","v":2050},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"DF5+1","v":2029},{"$f":"DG5+1","v":2030},2031,2032,2033,2034,2035,{"$f":"DM5+1","v":2036},{"$f":"DN5+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"EV5+1","v":2029},{"$f":"EW5+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"FD5+1","v":2037},{"$f":"FE5+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,{"$f":"GK5+1","v":2028},{"$f":"GL5+1","v":2029},2030,2031,2032,2033,2034,2035,2036,{"$f":"GT5+1","v":2037},{"$f":"GU5+1","v":2038},{"$f":"GV5+1","v":2039},{"$f":"GW5+1","v":2040},{"$f":"GX5+1","v":2041},{"$f":"GY5+1","v":2042},{"$f":"GZ5+1","v":2043},{"$f":"HA5+1","v":2044},{"$f":"HB5+1","v":2045},{"$f":"HC5+1","v":2046},{"$f":"HD5+1","v":2047},{"$f":"HE5+1","v":2048},{"$f":"HF5+1","v":2049},{"$f":"HG5+1","v":2050}]
[null,"Postcode","Link_Code_Name","LGA","Share"]
[{"$f":"_xlfn.CONCAT(D7,\"_\",B7)","v":"Ararat (RC)_3271"},{"$f":"LEFT(C7,4)","v":"3271"},"3271_Ararat (RC)",{"$f":"RIGHT(C7,LEN(C7)-FIND(\"_\",C7))","v":"Ararat (RC)"},{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C7,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C7,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":1.0620578563346051E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.30455890555254322},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.19034931597033947},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.39021609773919591},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.32359383714957712},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.39021609773919591},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.19034931597033947},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.27600650815699229},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.28552397395550921},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.19986678176885647},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.42828596093326388},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.32359383714957712},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.48539075572436563},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.14769954212635092},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.14769954212635092},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.14769954212634609},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17360347753420546},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17360347753420546},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17360347753420546},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17360347753420546},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.1736034775341958},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17398476406151911},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17398476406151911},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17398476406151911},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17398476406151911},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17398476406151428},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17818378050851913},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17818378050851913},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17818378050851913},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17818378050851913},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.17818378050851913},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.18248413766323715},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.18248413766323715},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.18248413766323715},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.18248413766323715},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.18248413766324198},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.18688828132201182},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.18688828132201182},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.18688828132201182},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0.18688828132201182},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":1.8393193757922328E-2},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":1.8393193757922328E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":4.5982984394805825E-2},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.2614569826712283E-2},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.2614569826712283E-2},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.2614569826711076E-2},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6580772752151264E-2},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6580772752151264E-2},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6580772752151264E-2},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6580772752151264E-2},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6580772752151264E-2},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6639152288552057E-2},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6639152288552057E-2},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6639152288552057E-2},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6639152288552057E-2},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.6639152288552057E-2},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7282072024640551E-2},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7282072024640551E-2},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7282072024640551E-2},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7282072024640551E-2},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7282072024639344E-2},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7940508237475754E-2},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7940508237475754E-2},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7940508237475754E-2},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7940508237475754E-2},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.7940508237474546E-2},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.8614835407786095E-2},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.8614835407786095E-2},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.8614835407786095E-2},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D7,'D - new dwell LGA'!$A$4:$A$83,0))*$E7","v":2.8614835407786095E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D7,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E7","v":0},null,null,null,{"$f":"SUM(J7,AZ7)","v":0.32295209931046553},{"$f":"SUM(K7,BA7)","v":0.2087425097282618},{"$f":"SUM(L7,BB7)","v":0.39021609773919591},{"$f":"SUM(M7,BC7)","v":0.32359383714957712},{"$f":"SUM(N7,BD7)","v":0.39021609773919591},{"$f":"SUM(O7,BE7)","v":0.19034931597033947},{"$f":"SUM(P7,BF7)","v":0.27600650815699229},{"$f":"SUM(Q7,BG7)","v":0.28552397395550921},{"$f":"SUM(R7,BH7)","v":0.19986678176885647},{"$f":"SUM(S7,BI7)","v":0.42828596093326388},{"$f":"SUM(T7,BJ7)","v":0.32359383714957712},{"$f":"SUM(U7,BK7)","v":0.53137374011917149},{"$f":"SUM(V7,BL7)","v":0.1703141119530632},{"$f":"SUM(W7,BM7)","v":0.1703141119530632},{"$f":"SUM(X7,BN7)","v":0.17031411195305718},{"$f":"SUM(Y7,BO7)","v":0.20018425028635672},{"$f":"SUM(Z7,BP7)","v":0.20018425028635672},{"$f":"SUM(AA7,BQ7)","v":0.20018425028635672},{"$f":"SUM(AB7,BR7)","v":0.20018425028635672},{"$f":"SUM(AC7,BS7)","v":0.20018425028634707},{"$f":"SUM(AD7,BT7)","v":0.20062391635007115},{"$f":"SUM(AE7,BU7)","v":0.20062391635007115},{"$f":"SUM(AF7,BV7)","v":0.20062391635007115},{"$f":"SUM(AG7,BW7)","v":0.20062391635007115},{"$f":"SUM(AH7,BX7)","v":0.20062391635006632},0.20546585253315969,0.20546585253315969,0.20546585253315969,0.20546585253315969,0.20546585253315847,0.21042464590071291,0.21042464590071291,0.21042464590071291,0.21042464590071291,0.21042464590071652,0.21550311672979791,0.21550311672979791,0.21550311672979791,{"$f":"SUM(AV7,CL7)","v":0.21550311672979791},null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D7,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E7","v":47.654536013733733},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D7,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E7","v":47.952413176270419},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D7,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E7","v":48.252152298053453},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D7,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E7","v":48.553765017746919},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D7,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E7","v":48.857263046765425},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D7,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E7","v":49.162658169728871},{"$f":"FZ7+SUM(O7,BE7)","v":49.353007485699209},{"$f":"GA7+SUM(P7,BF7)","v":49.629013993856198},{"$f":"GB7+SUM(Q7,BG7)","v":49.914537967811704},{"$f":"GC7+SUM(R7,BH7)","v":50.114404749580558},{"$f":"GD7+SUM(S7,BI7)","v":50.542690710513824},{"$f":"GE7+SUM(T7,BJ7)","v":50.866284547663405},{"$f":"GF7+SUM(U7,BK7)","v":51.397658287782576},{"$f":"GG7+SUM(V7,BL7)","v":51.567972399735638},{"$f":"GH7+SUM(W7,BM7)","v":51.738286511688699},{"$f":"GI7+SUM(X7,BN7)","v":51.908600623641753},{"$f":"GJ7+SUM(Y7,BO7)","v":52.108784873928109},{"$f":"GK7+SUM(Z7,BP7)","v":52.308969124214464},{"$f":"GL7+SUM(AA7,BQ7)","v":52.509153374500819},{"$f":"GM7+SUM(AB7,BR7)","v":52.709337624787175},{"$f":"GN7+SUM(AC7,BS7)","v":52.909521875073523},{"$f":"GO7+SUM(AD7,BT7)","v":53.110145791423591},{"$f":"GP7+SUM(AE7,BU7)","v":53.310769707773659},{"$f":"GQ7+SUM(AF7,BV7)","v":53.511393624123727},{"$f":"GR7+SUM(AG7,BW7)","v":53.712017540473795},{"$f":"GS7+SUM(AH7,BX7)","v":53.912641456823863},{"$f":"GT7+SUM(AI7,BY7)","v":54.118107309357022},54.323573161890181,54.52903901442334,54.734504866956499,54.939970719489658,55.150395365390374,55.360820011291089,55.571244657191805,55.781669303092521,55.992093948993237,56.207597065723036,56.423100182452835,56.638603299182634,56.854106415912433]
[{"$f":"_xlfn.CONCAT(D8,\"_\",B8)","v":"Ararat (RC)_3272"},"3272","3272_Ararat (RC)",{"$f":"RIGHT(C8,LEN(C8)-FIND(\"_\",C8))","v":"Ararat (RC)"},{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C8,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C8,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":7.5443876875330752E-3},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.21634513067951489},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.13521570667469679},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.27719219868312839},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.22986670134698453},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.27719219868312839},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.13521570667469679},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.19606277467831035},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.20282356001204518},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.14197649200843163},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.30423534001806779},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.22986670134698453},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.34480005202047675},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.10491920006298129},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.10491920006298129},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.10491920006297786},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12332020620252809},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12332020620252809},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12332020620252809},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12332020620252809},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12332020620252124},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12359105523066061},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12359105523066061},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12359105523066061},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12359105523066061},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12359105523065718},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.1265738501691423},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.1265738501691423},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.1265738501691423},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.1265738501691423},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.1265738501691423},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12962863304905239},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12962863304905239},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12962863304905239},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12962863304905239},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.12962863304905581},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.13275714125556937},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.13275714125556937},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.13275714125556937},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0.13275714125556937},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.3065708585838181E-2},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.3065708585838181E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":3.2664271464595454E-2},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.6064386807356085E-2},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.6064386807356085E-2},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.6064386807355228E-2},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8881801352003295E-2},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8881801352003295E-2},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8881801352003295E-2},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8881801352003295E-2},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8881801352003295E-2},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8923271583874281E-2},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8923271583874281E-2},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8923271583874281E-2},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8923271583874281E-2},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.8923271583874281E-2},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.9379973232667502E-2},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.9379973232667502E-2},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.9379973232667502E-2},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.9379973232667502E-2},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.9379973232666645E-2},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.9847697097945777E-2},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.9847697097945777E-2},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.9847697097945777E-2},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.9847697097945777E-2},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":1.984769709794492E-2},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":2.0326709194199745E-2},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":2.0326709194199745E-2},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":2.0326709194199745E-2},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D8,'D - new dwell LGA'!$A$4:$A$83,0))*$E8","v":2.0326709194199745E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D8,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E8","v":0},null,null,null,0.22941083926535308,0.14828141526053498,0.27719219868312839,0.22986670134698453,0.27719219868312839,0.13521570667469679,0.19606277467831035,0.20282356001204518,0.14197649200843163,0.30423534001806779,0.22986670134698453,0.3774643234850722,0.12098358687033738,0.12098358687033738,0.12098358687033309,0.14220200755453138,0.14220200755453138,0.14220200755453138,0.14220200755453138,0.14220200755452453,0.14251432681453488,0.14251432681453488,0.14251432681453488,0.14251432681453488,0.14251432681453147,0.14595382340180979,0.14595382340180979,0.14595382340180979,0.14595382340180979,0.14595382340180896,0.14947633014699818,0.14947633014699818,0.14947633014699818,0.14947633014699818,0.14947633014700074,0.1530838504497691,0.1530838504497691,0.1530838504497691,0.1530838504497691,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D8,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E8","v":33.851667553960908},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D8,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E8","v":34.063266270926761},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D8,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E8","v":34.276187641110518},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D8,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E8","v":34.490439932102646},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D8,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E8","v":34.706031463172344},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D8,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E8","v":34.922970605590606},35.058186312265306,35.254249086943616,35.457072646955659,35.599049138964091,35.903284478982158,36.133151180329143,36.510615503814215,36.631599090684553,36.752582677554891,36.873566264425222,37.015768271979752,37.157970279534283,37.300172287088813,37.442374294643344,37.584576302197867,37.727090629012402,37.869604955826937,38.012119282641471,38.154633609456006,38.297147936270541,{"$f":"GT8+SUM(AI8,BY8)","v":38.443101759672352},38.589055583074163,38.735009406475974,38.880963229877786,39.026917053279597,39.176393383426593,39.325869713573589,39.475346043720585,39.62482237386758,39.774298704014583,39.927382554464351,40.080466404914119,40.233550255363888,40.386634105813656]
["Ararat (RC)_3293","3293","3293_Ararat (RC)","Ararat (RC)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C9,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C9,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.7442741974570112E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.78695632363955847},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.49184770227472396},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":1.0082877896631841},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.83614109386703084},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":1.0082877896631841},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.49184770227472396},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.71317916829834982},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.737771553412086},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.51644008738846026},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":1.1066573301181291},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.83614109386703084},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":1.2542116408005461},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.38164403192914159},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.38164403192914159},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.38164403192912916},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44857776922826281},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44857776922826281},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44857776922826281},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44857776922826281},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44857776922823789},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44956298370834397},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44956298370834397},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44956298370834397},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44956298370834397},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.44956298370833148},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.46041291285435965},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.46041291285435965},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.46041291285435965},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.46041291285435965},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.46041291285435965},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.47152469844038358},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.47152469844038358},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.47152469844038358},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.47152469844038358},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.47152469844039607},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.48290466021231687},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.48290466021231687},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.48290466021231687},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.48290466021231687},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":4.7526569986400979E-2},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":4.7526569986400979E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":0.11881642496600245},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":5.8434274641328006E-2},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":5.8434274641328006E-2},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":5.8434274641324883E-2},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.86826319085347E-2},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.86826319085347E-2},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.86826319085347E-2},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.86826319085347E-2},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.86826319085347E-2},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.8833480051551224E-2},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.8833480051551224E-2},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.8833480051551224E-2},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.8833480051551224E-2},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":6.8833480051551224E-2},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.0494734221707905E-2},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.0494734221707905E-2},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.0494734221707905E-2},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.0494734221707905E-2},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.0494734221704783E-2},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.2196081750731486E-2},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.2196081750731486E-2},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.2196081750731486E-2},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.2196081750731486E-2},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.2196081750728364E-2},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.3938490267451557E-2},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.3938490267451557E-2},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.3938490267451557E-2},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D9,'D - new dwell LGA'!$A$4:$A$83,0))*$E9","v":7.3938490267451557E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D9,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E9","v":0},null,null,null,0.8344828936259594,0.539374272261125,1.0082877896631841,0.83614109386703084,1.0082877896631841,0.49184770227472396,0.71317916829834982,0.737771553412086,0.51644008738846026,1.1066573301181291,0.83614109386703084,1.3730280657665486,0.44007830657046959,0.44007830657046959,0.44007830657045405,0.5172604011367975,0.5172604011367975,0.5172604011367975,0.5172604011367975,0.51726040113677263,0.51839646375989523,0.51839646375989523,0.51839646375989523,0.51839646375989523,0.51839646375988269,0.53090764707606752,0.53090764707606752,0.53090764707606752,0.53090764707606752,0.53090764707606442,0.54372078019111503,0.54372078019111503,0.54372078019111503,0.54372078019111503,0.54372078019112446,0.5568431504797684,0.5568431504797684,0.5568431504797684,0.5568431504797684,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D9,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E9","v":123.13558323989609},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D9,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E9","v":123.90527446367025},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D9,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E9","v":124.67977684409279},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D9,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E9","v":125.45912045455881},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D9,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E9","v":126.24333555644507},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D9,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E9","v":127.03245260028504},127.52430030255977,128.23747947085812,128.97525102427019,129.49169111165867,130.59834844177681,131.43448953564385,132.80751760141041,133.24759590798087,133.68767421455132,134.12775252112178,134.64501292225859,135.1622733233954,135.67953372453221,136.19679412566902,136.7140545268058,137.2324509905657,137.75084745432559,138.26924391808549,138.78764038184539,139.30603684560526,{"$f":"GT9+SUM(AI9,BY9)","v":139.83694449268134},140.36785213975742,140.89875978683349,141.42966743390957,141.96057508098565,142.50429586117676,143.04801664136787,143.59173742155897,144.13545820175008,144.67917898194122,145.236022132421,145.79286528290078,146.34970843338056,146.90655158386033]
["Ararat (RC)_3351","3351","3351_Ararat (RC)","Ararat (RC)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C10,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C10,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.16662467068417541},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":4.7781791772403563},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.9863619857752219},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":6.1220420708392052},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":5.076815375817878},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":6.1220420708392052},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.9863619857752219},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":4.3302248793740725},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":4.4795429786628329},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":3.1356800850639832},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":6.7193144679942503},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":5.076815375817878},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":7.6152230637268161},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.3172360545349733},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.3172360545349733},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.3172360545348973},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7236390278771401},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7236390278771401},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7236390278771401},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7236390278771401},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7236390278769886},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7296209752513829},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7296209752513829},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7296209752513829},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7296209752513829},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.729620975251307},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7954987170811449},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7954987170811449},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7954987170811449},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7954987170811449},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.7954987170811449},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.8629663781370298},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.8629663781370298},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.8629663781370298},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.8629663781370298},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.8629663781371057},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.932062330152466},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.932062330152466},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.932062330152466},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":2.932062330152466},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.28856806947610164},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.28856806947610164},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.72142017369025413},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.35479660807226843},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.35479660807226843},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.35479660807224944},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.41702177333762236},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.41702177333762236},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.41702177333762236},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.41702177333762236},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.41702177333762236},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.4179376811640611},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.4179376811640611},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.4179376811640611},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.4179376811640611},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.4179376811640611},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.42802435287061191},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.42802435287061191},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.42802435287061191},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.42802435287061191},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.42802435287059298},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.43835446026314517},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.43835446026314517},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.43835446026314517},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.43835446026314517},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.43835446026312624},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.44893387851387306},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.44893387851387306},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.44893387851387306},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D10,'D - new dwell LGA'!$A$4:$A$83,0))*$E10","v":0.44893387851387306},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D10,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E10","v":0},null,null,null,5.0667472467164583,3.2749300552513234,6.1220420708392052,5.076815375817878,6.1220420708392052,2.9863619857752219,4.3302248793740725,4.4795429786628329,3.1356800850639832,6.7193144679942503,5.076815375817878,8.3366432374170696,2.6720326626072417,2.6720326626072417,2.6720326626071467,3.1406608012147625,3.1406608012147625,3.1406608012147625,3.1406608012147625,3.1406608012146111,3.1475586564154439,3.1475586564154439,3.1475586564154439,3.1475586564154439,3.1475586564153679,3.223523069951757,3.223523069951757,3.223523069951757,3.223523069951757,3.2235230699517379,3.3013208384001751,3.3013208384001751,3.3013208384001751,3.3013208384001751,3.3013208384002319,3.380996208666339,3.380996208666339,3.380996208666339,3.380996208666339,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D10,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E10","v":747.64489735989503},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D10,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E10","v":752.31824766901184},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D10,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E10","v":757.02080997862367},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D10,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E10","v":761.75276688599286},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D10,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E10","v":766.5143021297539},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D10,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E10","v":771.30560059704794},774.2919625828232,778.6221874621973,783.10173044086014,786.23741052592413,792.95672499391833,798.03354036973622,806.37018360715331,809.0422162697605,811.7142489323677,814.38628159497489,817.52694239618961,820.66760319740433,823.80826399861905,826.94892479983378,830.08958560104838,833.2371442574638,836.38470291387921,839.53226157029462,842.67982022671004,845.82737888312545,{"$f":"GT10+SUM(AI10,BY10)","v":849.05090195307719},852.27442502302893,855.49794809298066,858.7214711629324,861.94499423288414,865.24631507128436,868.54763590968457,871.84895674808479,875.150277586485,878.45159842488522,881.83259463355159,885.21359084221797,888.59458705088434,891.97558325955072]
["Ararat (RC)_3374","3374","3374_Ararat (RC)","Ararat (RC)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C11,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C11,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":9.7944557276737759E-3},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.28086875861905608},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.17554297413691003},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.35986309698066554},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.29842305603274705},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.35986309698066554},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.17554297413691003},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.25453731249851957},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.26331446120536506},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.18432012284375554},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.39497169180804764},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.29842305603274705},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.44763458404912054},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.13621071749771643},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.13621071749771643},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.13621071749771199},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16009971252858779},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16009971252858779},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16009971252858779},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16009971252858779},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16009971252857888},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16045134064273028},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16045134064273028},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16045134064273028},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16045134064273028},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16045134064272584},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16432373614779763},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16432373614779763},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16432373614779763},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16432373614779763},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16432373614779763},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16828958956283052},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16828958956283052},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16828958956283052},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16828958956283052},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.16828958956283496},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.17235115643763865},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.17235115643763865},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.17235115643763865},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0.17235115643763865},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":1.6962477220802043E-2},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":1.6962477220802043E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":4.240619305200511E-2},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.0855493102094915E-2},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.0855493102094915E-2},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.0855493102093801E-2},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4513184510193072E-2},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4513184510193072E-2},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4513184510193072E-2},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4513184510193072E-2},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4513184510193072E-2},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4567022988131838E-2},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4567022988131838E-2},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4567022988131838E-2},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4567022988131838E-2},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.4567022988131838E-2},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.515993314401534E-2},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.515993314401534E-2},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.515993314401534E-2},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.515993314401534E-2},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.5159933144014227E-2},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.5767152825847794E-2},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.5767152825847794E-2},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.5767152825847794E-2},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.5767152825847794E-2},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.5767152825846681E-2},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.6389027385334256E-2},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.6389027385334256E-2},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.6389027385334256E-2},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D11,'D - new dwell LGA'!$A$4:$A$83,0))*$E11","v":2.6389027385334256E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D11,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E11","v":0},null,null,null,0.2978312358398581,0.19250545135771208,0.35986309698066554,0.29842305603274705,0.35986309698066554,0.17554297413691003,0.25453731249851957,0.26331446120536506,0.18432012284375554,0.39497169180804764,0.29842305603274705,0.49004077710112565,0.15706621059981135,0.15706621059981135,0.1570662105998058,0.18461289703878087,0.18461289703878087,0.18461289703878087,0.18461289703878087,0.18461289703877196,0.18501836363086213,0.18501836363086213,0.18501836363086213,0.18501836363086213,0.18501836363085769,0.18948366929181298,0.18948366929181298,0.18948366929181298,0.18948366929181298,0.18948366929181187,0.19405674238867832,0.19405674238867832,0.19405674238867832,0.19405674238867832,0.19405674238868165,0.1987401838229729,0.1987401838229729,0.1987401838229729,0.1987401838229729,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D11,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E11","v":43.947722850072232},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D11,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E11","v":44.222429605768177},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D11,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E11","v":44.49885348801201},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D11,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E11","v":44.777005230153094},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D11,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E11","v":45.056895632632397},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D11,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E11","v":45.338535563401912},45.514078537538822,45.768615850037342,46.031930311242711,46.216250434086469,46.611222125894514,46.90964518192726,47.399685959028389,47.556752169628197,47.713818380228005,47.870884590827814,48.055497487866596,48.240110384905378,48.424723281944161,48.609336178982943,48.793949076021718,48.978967439652578,49.163985803283438,49.349004166914298,49.534022530545158,49.719040894176018,{"$f":"GT11+SUM(AI11,BY11)","v":49.908524563467829},50.098008232759639,50.28749190205145,50.47697557134326,50.666459240635071,50.860515983023745,51.054572725412427,51.248629467801109,51.442686210189791,51.636742952578473,51.835483136401443,52.034223320224413,52.232963504047383,52.431703687870353]
["Ararat (RC)_3375","3375","3375_Ararat (RC)","Ararat (RC)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C12,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C12,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":7.6778368381159451E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":2.2017195866313375},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3760747416445858},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":2.8209532203714009},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":2.3393270607957959},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":2.8209532203714009},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3760747416445858},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.9953083753846497},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":2.0641121124668786},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.4448784787268152},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":3.0961681687003182},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":2.3393270607957959},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":3.5089905911936934},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.0677506679572835},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.0677506679572835},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.0677506679572484},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2550155973962516},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2550155973962516},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2550155973962516},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2550155973962516},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2550155973961816},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2577719968973005},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2577719968973005},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2577719968973005},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2577719968973005},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2577719968972656},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2881275589491614},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2881275589491614},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2881275589491614},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2881275589491614},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.2881275589491614},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3192157340260824},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3192157340260824},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3192157340260824},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3192157340260824},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3192157340261172},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3510542032977992},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3510542032977992},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3510542032977992},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":1.3510542032977992},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.1329682180333954},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.1329682180333954},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.33242054508348856},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.16348542243537986},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.16348542243537986},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.16348542243537115},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19215792718335536},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19215792718335536},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19215792718335536},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19215792718335536},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19215792718335536},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19257996497771532},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19257996497771532},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19257996497771532},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19257996497771532},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19257996497771532},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19722776528751015},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19722776528751015},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19722776528751015},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19722776528751015},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.19722776528750144},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.20198773743055598},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.20198773743055598},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.20198773743055598},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.20198773743055598},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.20198773743054724},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.2068625886058201},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.2068625886058201},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.2068625886058201},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D12,'D - new dwell LGA'!$A$4:$A$83,0))*$E12","v":0.2068625886058201},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D12,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E12","v":0},null,null,null,2.3346878046647328,1.5090429596779811,2.8209532203714009,2.3393270607957959,2.8209532203714009,1.3760747416445858,1.9953083753846497,2.0641121124668786,1.4448784787268152,3.0961681687003182,2.3393270607957959,3.8414111362771819,1.2312360903926634,1.2312360903926634,1.2312360903926196,1.4471735245796069,1.4471735245796069,1.4471735245796069,1.4471735245796069,1.447173524579537,1.4503519618750158,1.4503519618750158,1.4503519618750158,1.4503519618750158,1.4503519618749809,1.4853553242366715,1.4853553242366715,1.4853553242366715,1.4853553242366715,1.4853553242366628,1.5212034714566385,1.5212034714566385,1.5212034714566385,1.5212034714566385,1.5212034714566645,1.5579167919036194,1.5579167919036194,1.5579167919036194,1.5579167919036194,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D12,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E12","v":344.50453892626246},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D12,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E12","v":346.65795480480108},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D12,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E12","v":348.8248311734697},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D12,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E12","v":351.00525217058839},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D12,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E12","v":353.19930246040587},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D12,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E12","v":355.40706723638709},356.78314197803167,358.7784503534163,360.84256246588319,362.28744094461001,365.38360911331034,367.72293617410617,371.56434731038337,372.79558340077602,374.02681949116868,375.25805558156128,376.70522910614091,378.15240263072053,379.59957615530016,381.04674967987978,382.49392320445929,383.94427516633431,385.39462712820932,386.84497909008434,388.29533105195935,389.74568301383431,{"$f":"GT12+SUM(AI12,BY12)","v":391.23103833807096},392.71639366230761,394.20174898654426,395.68710431078091,397.17245963501756,398.69366310647422,400.21486657793088,401.73607004938754,403.25727352084419,404.77847699230085,406.33639378420446,407.89431057610807,409.45222736801168,411.01014415991528]
["Ararat (RC)_3377","3377","3377_Ararat (RC)","Ararat (RC)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C13,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C13,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.25983276503994629},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":7.4510425279812242},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.656901579988264},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":9.5466482389759424},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":7.9167326859800502},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":9.5466482389759424},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.656901579988264},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":6.752507290982984},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":6.9853523699823965},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.8897466589876775},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":10.478028554973596},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":7.9167326859800502},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":11.875099028970073},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":3.6134736160487404},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":3.6134736160487404},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":3.6134736160486223},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2472141530914307},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2472141530914307},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2472141530914307},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2472141530914307},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2472141530911944},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2565423391288935},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2565423391288935},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2565423391288935},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2565423391288935},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.2565423391287753},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.3592713992610461},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.3592713992610461},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.3592713992610461},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.3592713992610461},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.3592713992610461},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.4644797627701687},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.4644797627701687},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.4644797627701687},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.4644797627701687},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.4644797627702868},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.5722272661351866},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.5722272661351866},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.5722272661351866},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":4.5722272661351866},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.44999002300405277},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.44999002300405277},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":1.124975057510132},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.55326611193696917},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.55326611193696917},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.55326611193693964},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65029938245793562},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65029938245793562},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65029938245793562},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65029938245793562},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65029938245793562},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65172763952267965},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65172763952267965},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65172763952267965},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65172763952267965},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.65172763952267965},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.6674566896615447},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.6674566896615447},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.6674566896615447},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.6674566896615447},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.66745668966151517},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.68356535085763515},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.68356535085763515},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.68356535085763515},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.68356535085763515},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.6835653508576055},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.7000627847929195},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.7000627847929195},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.7000627847929195},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D13,'D - new dwell LGA'!$A$4:$A$83,0))*$E13","v":0.7000627847929195},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D13,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E13","v":0},null,null,null,7.9010325509852768,5.1068916029923166,9.5466482389759424,7.9167326859800502,9.5466482389759424,4.656901579988264,6.752507290982984,6.9853523699823965,4.8897466589876775,10.478028554973596,7.9167326859800502,13.000074086480206,4.1667397279857097,4.1667397279857097,4.1667397279855622,4.8975135355493666,4.8975135355493666,4.8975135355493666,4.8975135355493666,4.8975135355491304,4.9082699786515729,4.9082699786515729,4.9082699786515729,4.9082699786515729,4.9082699786514548,5.0267280889225905,5.0267280889225905,5.0267280889225905,5.0267280889225905,5.0267280889225612,5.1480451136278038,5.1480451136278038,5.1480451136278038,5.1480451136278038,5.1480451136278926,5.2722900509281061,5.2722900509281061,5.2722900509281061,5.2722900509281061,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D13,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E13","v":1165.8696167342389},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D13,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E13","v":1173.1571902239996},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D13,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E13","v":1180.4903166011557},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D13,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E13","v":1187.8692806059644},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D13,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E13","v":1195.2943687585262},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D13,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E13","v":1202.7658693699113},1207.4227709498996,1214.1752782408826,1221.1606306108649,1226.0503772698526,1236.5284058248262,1244.4451385108064,1257.4452125972866,1261.6119523252723,1265.7786920532581,1269.9454317812435,1274.842945316793,1279.7404588523425,1284.637972387892,1289.5354859234415,1294.4329994589905,1299.341269437642,1304.2495394162936,1309.1578093949452,1314.0660793735967,1318.9743493522483,{"$f":"GT13+SUM(AI13,BY13)","v":1324.0010774411708},1329.0278055300932,1334.0545336190157,1339.0812617079382,1344.1079897968607,1349.2560349104886,1354.4040800241164,1359.5521251377443,1364.7001702513721,1369.848215365,1375.1205054159282,1380.3927954668563,1385.6650855177845,1390.9373755687127]
["Ararat (RC)_3378","3378","3378_Ararat (RC)","Ararat (RC)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C14,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C14,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":7.3220072650081361E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":2.0996808279115862},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.3123005174447413},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":2.6902160607617196},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":2.2309108796560602},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":2.6902160607617196},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.3123005174447413},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.902835750294875},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.9684507761671119},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.3779155433169783},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":2.952676164250668},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":2.2309108796560602},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":3.34636631948409},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.0182657319817423},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.0182657319817423},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.018265731981709},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1968518627818112},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1968518627818112},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1968518627818112},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1968518627818112},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1968518627817446},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1994805168672629},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1994805168672629},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1994805168672629},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1994805168672629},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.1994805168672296},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2284292495068683},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2284292495068683},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2284292495068683},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2284292495068683},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2284292495068683},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2580766421994325},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2580766421994325},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2580766421994325},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2580766421994325},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2580766421994658},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2884395566803626},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2884395566803626},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2884395566803626},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":1.2884395566803626},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.12680580207466563},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.12680580207466563},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.31701450518666408},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.15590868574494429},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.15590868574494429},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.15590868574493597},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18325236242070103},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18325236242070103},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18325236242070103},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18325236242070103},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18325236242070103},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18365484086112199},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18365484086112199},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18365484086112199},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18365484086112199},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18365484086112199},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18808723872944866},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18808723872944866},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18808723872944866},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18808723872944866},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.18808723872944033},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.1926266098241293},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.1926266098241293},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.1926266098241293},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.1926266098241293},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.19262660982412097},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.19727553587891586},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.19727553587891586},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.19727553587891586},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D14,'D - new dwell LGA'!$A$4:$A$83,0))*$E14","v":0.19727553587891586},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D14,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E14","v":0},null,null,null,2.226486629986252,1.4391063195194069,2.6902160607617196,2.2309108796560602,2.6902160607617196,1.3123005174447413,1.902835750294875,1.9684507761671119,1.3779155433169783,2.952676164250668,2.2309108796560602,3.663380824670754,1.1741744177266866,1.1741744177266866,1.1741744177266449,1.3801042252025122,1.3801042252025122,1.3801042252025122,1.3801042252025122,1.3801042252024456,1.3831353577283849,1.3831353577283849,1.3831353577283849,1.3831353577283849,1.3831353577283516,1.4165164882363168,1.4165164882363168,1.4165164882363168,1.4165164882363168,1.4165164882363086,1.4507032520235619,1.4507032520235619,1.4507032520235619,1.4507032520235619,1.4507032520235867,1.4857150925592784,1.4857150925592784,1.4857150925592784,1.4857150925592784,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D14,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E14","v":328.53846598091508},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D14,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E14","v":330.59208173750005},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D14,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E14","v":332.65853415740577},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D14,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E14","v":334.73790347955941},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D14,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E14","v":336.83027044444259},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D14,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E14","v":338.93571629722663},340.24801681467136,342.15085256496621,344.11930334113333,345.49721888445032,348.44989504870097,350.68080592835702,354.34418675302777,355.51836117075447,356.69253558848118,357.86671000620782,359.24681423141033,360.62691845661283,362.00702268181533,363.38712690701783,364.76723113222027,366.15036648994868,367.53350184767709,368.91663720540549,370.2997725631339,371.68290792086225,{"$f":"GT14+SUM(AI14,BY14)","v":373.09942440909856},374.51594089733487,375.93245738557118,377.34897387380749,378.76549036204381,380.21619361406738,381.66689686609095,383.11760011811452,384.5683033701381,386.01900662216167,387.50472171472097,388.99043680728028,390.47615189983958,391.96186699239888]
["Ararat (RC)_3379","3379","3379_Ararat (RC)","Ararat (RC)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C15,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C15,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.31274235997854338},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":8.9682939876465912},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.6051837422791193},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":11.490626671672194},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":9.528812361874504},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":11.490626671672194},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.6051837422791193},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":8.127516426304723},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":8.4077756134186785},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.8854429293930757},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":12.61166342012802},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":9.528812361874504},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":14.293218542811752},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":4.349283148449528},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":4.349283148449528},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":4.3492831484493859},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1120719027405039},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1120719027405039},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1120719027405039},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1120719027405039},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1120719027402197},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1232995818795324},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1232995818795324},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1232995818795324},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1232995818795324},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.1232995818793903},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.2469473008235532},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.2469473008235532},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.2469473008235532},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.2469473008235532},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.2469473008235532},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.3735791822503041},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.3735791822503041},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.3735791822503041},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.3735791822503041},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.3735791822504462},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.5032672471061401},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.5032672471061401},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.5032672471061401},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":5.5032672471061401},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.54162122986856842},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.54162122986856842},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":1.3540530746714212},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.66592736877013714},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.66592736877013714},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.66592736877010161},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.78271946777465662},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.78271946777465662},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.78271946777465662},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.78271946777465662},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.78271946777465662},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.7844385599954371},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.7844385599954371},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.7844385599954371},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.7844385599954371},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.7844385599954371},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.80337050747285887},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.80337050747285887},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.80337050747285887},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.80337050747285887},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.80337050747282324},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.8227593659864707},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.8227593659864707},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.8227593659864707},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.8227593659864707},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.82275936598643518},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.84261616280621643},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.84261616280621643},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.84261616280621643},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D15,'D - new dwell LGA'!$A$4:$A$83,0))*$E15","v":0.84261616280621643},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D15,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E15","v":0},null,null,null,9.5099152175151591,6.1468049721476881,11.490626671672194,9.528812361874504,11.490626671672194,5.6051837422791193,8.127516426304723,8.4077756134186785,5.8854429293930757,12.61166342012802,9.528812361874504,15.647271617483174,5.015210517219665,5.015210517219665,5.0152105172194874,5.8947913705151604,5.8947913705151604,5.8947913705151604,5.8947913705151604,5.8947913705148762,5.9077381418749697,5.9077381418749697,5.9077381418749697,5.9077381418749697,5.9077381418748276,6.0503178082964117,6.0503178082964117,6.0503178082964117,6.0503178082964117,6.0503178082963762,6.196338548236775,6.196338548236775,6.196338548236775,6.196338548236775,6.1963385482368816,6.3458834099123562,6.3458834099123562,6.3458834099123562,6.3458834099123562,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D15,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E15","v":1403.2749692237242},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D15,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E15","v":1412.0465070679004},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D15,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E15","v":1420.8728737074582},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D15,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E15","v":1429.7544118641483},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D15,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E15","v":1438.6914664019926},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D15,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E15","v":1447.6843843406773},1453.2895680829565,1461.4170845092613,1469.8248601226799,1475.710303052073,1488.321966472201,1497.8507788340755,1513.4980504515588,1518.5132609687785,1523.5284714859981,1528.5436820032176,1534.4384733737327,1540.3332647442478,1546.2280561147629,1552.122847485278,1558.0176388557929,1563.9253769976679,1569.8331151395428,1575.7408532814177,1581.6485914232926,1587.5563295651675,{"$f":"GT15+SUM(AI15,BY15)","v":1593.6066473734638},1599.6569651817601,1605.7072829900565,1611.7576007983528,1617.8079186066491,1624.0042571548859,1630.2005957031226,1636.3969342513594,1642.5932727995962,1648.789611347833,1655.1354947577454,1661.4813781676578,1667.8272615775702,1674.1731449874826]
["Ararat (RC)_3381","3381","3381_Ararat (RC)","Ararat (RC)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C16,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C16,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":4.3141236799138151E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":1.2371310833361149},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.77320692708507166},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":1.585074200524397},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":1.3144517760446219},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":1.585074200524397},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.77320692708507166},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":1.121150044273354},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":1.1598103906276076},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.8118672734393253},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":1.7397155859414115},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":1.3144517760446219},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":1.9716776640669327},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.59996175198855495},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.59996175198855495},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.5999617519885353},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70518462706964191},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70518462706964191},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70518462706964191},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70518462706964191},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70518462706960272},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70673342897954239},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70673342897954239},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70673342897954239},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70673342897954239},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.70673342897952285},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.72379001038732893},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.72379001038732893},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.72379001038732893},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.72379001038732893},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.72379001038732893},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.74125824201200119},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.74125824201200119},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.74125824201200119},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.74125824201200119},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.74125824201202084},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.75914805878115099},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.75914805878115099},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.75914805878115099},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.75914805878115099},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":7.4713926616156043E-2},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":7.4713926616156043E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.18678481654039014},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":9.1861333748042687E-2},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":9.1861333748042687E-2},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":9.1861333748037774E-2},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10797221683969695},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10797221683969695},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10797221683969695},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10797221683969695},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10797221683969695},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10820935697185344},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10820935697185344},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10820935697185344},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10820935697185344},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.10820935697185344},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11082092397943225},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11082092397943225},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11082092397943225},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11082092397943225},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11082092397942733},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11349551956814016},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11349551956814016},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11349551956814016},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11349551956814016},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.11349551956813525},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.1162346648944458},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.1162346648944458},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.1162346648944458},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D16,'D - new dwell LGA'!$A$4:$A$83,0))*$E16","v":0.1162346648944458},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D16,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E16","v":0},null,null,null,1.3118450099522709,0.84792085370122772,1.585074200524397,1.3144517760446219,1.585074200524397,0.77320692708507166,1.121150044273354,1.1598103906276076,0.8118672734393253,1.7397155859414115,1.3144517760446219,2.1584624806073229,0.69182308573659768,0.69182308573659768,0.69182308573657303,0.81315684390933884,0.81315684390933884,0.81315684390933884,0.81315684390933884,0.81315684390929965,0.8149427859513958,0.8149427859513958,0.8149427859513958,0.8149427859513958,0.81494278595137626,0.83461093436676115,0.83461093436676115,0.83461093436676115,0.83461093436676115,0.83461093436675626,0.85475376158014138,0.85475376158014138,0.85475376158014138,0.85475376158014138,0.85475376158015615,0.87538272367559677,0.87538272367559677,0.87538272367559677,0.87538272367559677,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D16,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E16","v":193.57472951773289},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D16,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E16","v":194.78471907992127},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D16,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E16","v":196.00227199887766},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D16,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E16","v":197.22743555134505},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D16,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E16","v":198.46025730958212},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D16,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E16","v":199.70078514321051},200.47399207029559,201.59514211456894,202.75495250519654,203.56681977863587,205.30653536457729,206.62098714062191,208.77944962122922,209.47127270696581,210.16309579270239,210.85491887843898,211.66807572234831,212.48123256625763,213.29438941016696,214.10754625407628,214.92070309798558,215.73564588393697,216.55058866988836,217.36553145583974,218.18047424179113,218.99541702774252,{"$f":"GT16+SUM(AI16,BY16)","v":219.83002796210928},220.66463889647605,221.49924983084281,222.33386076520958,223.16847169957634,224.02322546115647,224.8779792227366,225.73273298431673,226.58748674589685,227.44224050747701,228.3176232311526,229.19300595482818,230.06838867850377,230.94377140217935]
["Ararat (RC)_3469","3469","3469_Ararat (RC)","Ararat (RC)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C17,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C17,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":1.2258362513832728E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.35152449076211145},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21970280672631964},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.45039075378895527},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.37349477143474341},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.45039075378895527},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21970280672631964},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.31856906975316351},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.32955421008947949},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.23068794706263562},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.49433131513421924},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.37349477143474341},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.56024215715211512},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.17047607338083628},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.17047607338083628},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.17047607338083071},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20037461693667308},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20037461693667308},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20037461693667308},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20037461693667308},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20037461693666192},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.2008147011039878},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.2008147011039878},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.2008147011039878},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.2008147011039878},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20081470110398222},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20566124176105871},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20566124176105871},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20566124176105871},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20566124176105871},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.20566124176105871},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21062475072877351},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21062475072877351},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21062475072877351},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21062475072877351},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21062475072877909},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21570805096616175},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21570805096616175},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21570805096616175},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0.21570805096616175},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":2.1229581376096138E-2},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":2.1229581376096138E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":5.3073953440240344E-2},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":2.6101929699664513E-2},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":2.6101929699664513E-2},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":2.6101929699663122E-2},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0679755001126931E-2},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0679755001126931E-2},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0679755001126931E-2},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0679755001126931E-2},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0679755001126931E-2},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0747137160801376E-2},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0747137160801376E-2},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0747137160801376E-2},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0747137160801376E-2},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.0747137160801376E-2},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.1489200612925351E-2},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.1489200612925351E-2},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.1489200612925351E-2},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.1489200612925351E-2},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.1489200612923957E-2},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.2249173315074084E-2},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.2249173315074084E-2},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.2249173315074084E-2},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.2249173315074084E-2},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.2249173315072689E-2},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.3027487496103687E-2},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.3027487496103687E-2},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.3027487496103687E-2},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D17,'D - new dwell LGA'!$A$4:$A$83,0))*$E17","v":3.3027487496103687E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D17,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E17","v":0},null,null,null,0.3727540721382076,0.2409323881024158,0.45039075378895527,0.37349477143474341,0.45039075378895527,0.21970280672631964,0.31856906975316351,0.32955421008947949,0.23068794706263562,0.49433131513421924,0.37349477143474341,0.61331611059235547,0.1965780030805008,0.1965780030805008,0.19657800308049383,0.23105437193780001,0.23105437193780001,0.23105437193780001,0.23105437193780001,0.23105437193778885,0.23156183826478918,0.23156183826478918,0.23156183826478918,0.23156183826478918,0.2315618382647836,0.23715044237398406,0.23715044237398406,0.23715044237398406,0.23715044237398406,0.23715044237398267,0.24287392404384761,0.24287392404384761,0.24287392404384761,0.24287392404384761,0.24287392404385177,0.24873553846226543,0.24873553846226543,0.24873553846226543,0.24873553846226543,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D17,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E17","v":55.003272599567453},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D17,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E17","v":55.347084965455757},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D17,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E17","v":55.693046420613683},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D17,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E17","v":56.041170398486756},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D17,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E17","v":56.391470416489774},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D17,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E17","v":56.7439600765317},56.963662883258017,57.282231953011184,57.61178616310066,57.842474110163295,58.336805425297513,58.710300196732256,59.323616307324613,59.520194310405117,59.71677231348562,59.913350316566117,60.144404688503919,60.37545906044172,60.606513432379522,60.837567804317324,61.068622176255111,61.3001840145199,61.531745852784688,61.763307691049476,61.994869529314265,62.226431367579046,{"$f":"GT17+SUM(AI17,BY17)","v":62.463581809953027},62.700732252327008,62.937882694700988,63.175033137074969,63.41218357944895,63.655057503492799,63.897931427536648,64.140805351580497,64.383679275624345,64.626553199668194,64.875288738130465,65.124024276592735,65.372759815055005,65.621495353517275]
["Ballarat (C)_3350","3350","3350_Ballarat (C)","Ballarat (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C18,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C18,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.1174243987507444},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":87.865416005082324},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":82.183101676609951},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":82.183101676609951},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":98.493448360188097},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":82.288329719729802},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":75.764191046298535},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":91.337941428037666},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":126.58933587319046},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":120.48610937223866},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":203.19535126444785},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":167.52304464681566},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":137.21736822829624},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":101.24971184720117},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":101.24971184720117},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":101.24971184720117},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":90.875996799137013},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":90.875996799137013},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":90.875996799137013},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":90.875996799137013},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":90.875996799138719},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":81.135324127274714},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":81.135324127274714},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":81.135324127274714},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":81.135324127274714},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":81.135324127273009},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":88.085426328870568},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":88.085426328870568},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":88.085426328870568},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":88.085426328870568},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":88.085426328868863},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":95.630878596941002},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":95.630878596941002},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":95.630878596941002},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":95.630878596941002},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":95.63087859694015},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":103.82267898753919},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":103.82267898753919},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":103.82267898753919},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":103.82267898753919},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":17.285670921416269},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.7100521481002},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":14.64198007461143},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":15.963825498013851},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.20165006217619},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":13.523495485578611},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":8.3377942091537296},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":10.168041718480158},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":8.7445158778929368},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":8.0327529575993246},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":8.0327529575993246},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":19.115918430742699},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.874198964850095},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.874198964850095},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.874198964849988},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.555150553779233},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.555150553779233},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.555150553779233},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.555150553779233},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.555150553779233},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":10.316595344671082},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":10.316595344671082},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":10.316595344671082},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":10.316595344671082},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":10.316595344671297},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.200321302374782},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.200321302374782},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.200321302374782},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.200321302374782},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":11.200321302374782},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.159747773884289},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.159747773884289},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.159747773884289},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.159747773884289},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":12.159747773884503},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":13.201359312177438},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":13.201359312177438},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":13.201359312177438},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D18,'D - new dwell LGA'!$A$4:$A$83,0))*$E18","v":13.201359312177438},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.63136825871915447},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.84182434495887259},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.31568412935957724},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.31568412935957724},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.21045608623971815},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.21045608623971815},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.52614021559929536},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.94705238807873182},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.25376365317947713},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.25376365317947713},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.25376365317947713},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.25376365317947713},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.2537636531794738},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22776385743079985},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22776385743079985},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22776385743079985},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22776385743079985},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22776385743080152},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.20335066517038294},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.20335066517038294},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.20335066517038294},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.20335066517038294},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.2033506651703863},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22076980930887974},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22076980930887974},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22076980930887974},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22076980930887974},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.22076980930888307},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.23968108814122482},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.23968108814122482},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.23968108814122482},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.23968108814122482},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.23968108814122652},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.2602123188510207},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.2602123188510207},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.2602123188510207},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D18,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E18","v":0.2602123188510207},null,null,null,105.15108692649859,94.893153824710154,96.825081751221376,114.45727385820194,94.489979781905987,89.287686531877142,99.675735637191394,136.75737759167063,129.2306252501316,211.22810422204716,175.55579760441498,156.33328665903895,114.12391081205126,114.12391081205126,114.12391081205115,102.43114735291624,102.43114735291624,102.43114735291624,102.43114735291624,102.43114735291795,91.4519194719458,91.4519194719458,91.4519194719458,91.4519194719458,91.451919471944308,99.285747631245357,99.285747631245357,99.285747631245357,99.285747631245357,99.285747631243652,107.79062637082529,107.79062637082529,107.79062637082529,107.79062637082529,107.79062637082465,117.02403829971664,117.02403829971664,117.02403829971664,117.02403829971664,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D18,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E18","v":4351.630793303837},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D18,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E18","v":4432.0888178098803},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D18,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E18","v":4514.0344440944073},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D18,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E18","v":4597.4951766737749},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D18,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E18","v":4682.4990285999165},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D18,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E18","v":4769.0745308627329},4858.3622173946096,4958.0379530318014,5094.7953306234722,5224.0259558736034,5435.2540600956509,5610.8098577000655,5767.1431443591046,5881.2670551711562,5995.3909659832079,6109.5148767952587,6211.9460241481747,6314.3771715010907,6416.8083188540068,6519.2394662069228,6621.6706135598406,6713.1225330317866,6804.5744525037326,6896.0263719756786,6987.4782914476245,7078.9302109195687,{"$f":"GT18+SUM(AI18,BY18)","v":7178.2159585508143},7277.5017061820599,7376.7874538133055,7476.0732014445512,7575.358949075795,7683.1495754466205,7790.940201817446,7898.7308281882715,8006.521454559097,8114.3120809299216,8231.3361192296379,8348.3601575293542,8465.3841958290704,8582.4082341287867]
["Ballarat (C)_3351","3351","3351_Ballarat (C)","Ballarat (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C19,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C19,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.9227553173941993E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":21.870166215543833},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":20.455808160885908},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":20.455808160885908},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":24.51553961407069},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":20.481999976712906},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":18.858107395438996},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":22.734496137834785},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":31.508754439879315},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":29.989629121913403},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":50.5763963619343},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":41.697370796581779},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":34.154127838406175},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":25.201588156665924},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":25.201588156665924},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":25.201588156665924},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":22.61951567935894},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":22.61951567935894},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":22.61951567935894},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":22.61951567935894},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":22.619515679359367},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":20.195010793699357},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":20.195010793699357},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":20.195010793699357},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":20.195010793699357},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":20.195010793698934},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":21.924927947396398},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":21.924927947396398},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":21.924927947396398},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":21.924927947396398},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":21.924927947395972},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":23.803030877730301},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":23.803030877730301},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":23.803030877730301},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":23.803030877730301},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":23.803030877730087},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":25.84201327026318},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":25.84201327026318},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":25.84201327026318},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":25.84201327026318},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":4.3024948083862693},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.1635991238134338},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.6444661906330755},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.9734804995096726},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.0370551588608961},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.3660694677374932},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.0753210252216121},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.5308792990507465},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.176556197183642},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":1.9993946462500898},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":1.9993946462500898},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":4.7580530822154046},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.2044561336506714},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.2044561336506714},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.2044561336506447},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.8761380159193433},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.8761380159193433},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.8761380159193433},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.8761380159193433},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.8761380159193433},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.5678550813827776},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.5678550813827776},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.5678550813827776},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.5678550813827776},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.5678550813828309},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.7878191407671049},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.7878191407671049},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.7878191407671049},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.7878191407671049},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":2.7878191407671049},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.0266254579453218},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.0266254579453218},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.0266254579453218},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.0266254579453218},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.0266254579453751},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.285888072409946},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.285888072409946},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.285888072409946},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D19,'D - new dwell LGA'!$A$4:$A$83,0))*$E19","v":3.285888072409946},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":0.15715089496199164},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":0.20953452661598881},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":7.8575447480995819E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":7.8575447480995819E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.2383631653997204E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.2383631653997204E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":0.130959079134993},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":0.23572634244298746},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":6.3163113848772615E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":6.3163113848772615E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":6.3163113848772615E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":6.3163113848772615E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":6.3163113848771782E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.669162733625361E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.669162733625361E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.669162733625361E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.669162733625361E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.6691627336254026E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.0615054813607584E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.0615054813607584E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.0615054813607584E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.0615054813607584E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.0615054813608416E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.4950771810832126E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.4950771810832126E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.4950771810832126E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.4950771810832126E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.4950771810832959E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.9657889015944543E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.9657889015944543E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.9657889015944543E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.9657889015944543E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":5.9657889015944959E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":6.476822080117095E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":6.476822080117095E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":6.476822080117095E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D19,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E19","v":6.476822080117095E-2},null,null,null,26.172661023930104,23.619407284699342,24.100274351518983,28.489020113580363,23.519055135573801,22.224176863176488,24.809817163056398,34.039633738930064,32.166185319097046,52.575791008184389,43.696765442831868,38.91218092062158,28.406044290316594,28.406044290316594,28.406044290316569,25.495653695278286,25.495653695278286,25.495653695278286,25.495653695278286,25.495653695278712,22.762865875082134,22.762865875082134,22.762865875082134,22.762865875082134,22.762865875081765,24.712747088163503,24.712747088163503,24.712747088163503,24.712747088163503,24.712747088163077,26.829656335675622,26.829656335675622,26.829656335675622,26.829656335675622,26.829656335675462,29.127901342673127,29.127901342673127,29.127901342673127,29.127901342673127,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D19,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E19","v":1083.1438930731163},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D19,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E19","v":1103.1703204130802},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D19,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E19","v":1123.5670196943511},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D19,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E19","v":1144.3408369363503},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D19,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E19","v":1165.4987447356905},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D19,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E19","v":1187.0478446064801},1209.2720214696567,1234.081838632713,1268.121472371643,1300.2876576907399,1352.8634486989242,1396.5602141417562,1435.4723950623777,1463.8784393526944,1492.2844836430111,1520.6905279333275,1546.1861816286057,1571.6818353238839,1597.1774890191621,1622.6731427144402,1648.1687964097189,1670.931662284801,1693.694528159883,1716.4573940349651,1739.2202599100472,1761.983125785129,{"$f":"GT19+SUM(AI19,BY19)","v":1786.6958728732925},1811.408619961456,1836.1213670496195,1860.834114137783,1885.546861225946,1912.3765175616218,1939.2061738972975,1966.0358302329732,1992.865486568649,2019.6951429043245,2048.8230442469976,2077.9509455896709,2107.0788469323443,2136.2067482750176]
["Ballarat (C)_3352","3352","3352_Ballarat (C)","Ballarat (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C20,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C20,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.60956959785644016},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":456.12399867082405},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":426.62615923582473},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":426.62615923582473},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":511.29588353998963},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":427.17241552165802},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":393.30452579999206},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":474.15045610332368},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":657.14631185748669},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":625.46344727915414},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":1054.8208879441452},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":869.64000704664909},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":712.31819672665222},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":525.60410604944752},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":525.60410604944752},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":525.60410604944752},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":471.75242464932717},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":471.75242464932717},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":471.75242464932717},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":471.75242464932717},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":471.75242464933604},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":421.18697158669715},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":421.18697158669715},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":421.18697158669715},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":421.18697158669715},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":421.18697158668829},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":457.26610887979814},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":457.26610887979814},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":457.26610887979814},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":457.26610887979814},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":457.26610887978927},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":496.43580745714337},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":496.43580745714337},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":496.43580745714337},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":496.43580745714337},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":496.43580745713894},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":538.96080671574521},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":538.96080671574521},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":538.96080671574521},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":538.96080671574521},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":89.732794754290197},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":65.979996142860443},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":76.008955556575231},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":82.870875155432714},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":63.340796297146021},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":70.202715896003511},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":43.282877469716446},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":52.783996914288345},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":45.39423734628798},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":41.699357562287794},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":41.699357562287794},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":99.233914198862109},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":66.832109588959852},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":66.832109588959852},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":66.832109588959298},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":59.984709746646047},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":59.984709746646047},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":59.984709746646047},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":59.984709746646047},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":59.984709746646047},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":53.555163512888825},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":53.555163512888825},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":53.555163512888825},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":53.555163512888825},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":53.555163512889933},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":58.142732045355558},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":58.142732045355558},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":58.142732045355558},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":58.142732045355558},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":58.142732045355558},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":63.123274544468558},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":63.123274544468558},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":63.123274544468558},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":63.123274544468558},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":63.123274544469666},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":68.530453404015049},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":68.530453404015049},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":68.530453404015049},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D20,'D - new dwell LGA'!$A$4:$A$83,0))*$E20","v":68.530453404015049},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":3.2775377149999341},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":4.3700502866665785},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.638768857499967},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.638768857499967},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.0925125716666446},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.0925125716666446},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":2.7312814291666112},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":4.9163065724999013},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.3173293596976106},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.3173293596976106},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.3173293596976106},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.3173293596976106},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.3173293596975932},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1823600925991038},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1823600925991038},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1823600925991038},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1823600925991038},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1823600925991125},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.0556271482800685},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.0556271482800685},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.0556271482800685},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.0556271482800685},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.0556271482800859},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1460528247193063},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1460528247193063},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1460528247193063},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1460528247193063},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.1460528247193238},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.2442244207029778},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.2442244207029778},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.2442244207029778},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.2442244207029778},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.2442244207029864},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.3508054565048639},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.3508054565048639},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.3508054565048639},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D20,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E20","v":1.3508054565048639},null,null,null,545.85679342511423,492.60615537868517,502.63511479239997,594.16675869542235,490.51321181880405,463.50724169599556,517.43333357304016,709.930308771775,670.85768462544206,1096.520245506433,911.33936460893688,811.55211092551428,592.43621563840736,592.43621563840736,592.43621563840679,531.73713439597327,531.73713439597327,531.73713439597327,531.73713439597327,531.73713439598214,474.74213509958599,474.74213509958599,474.74213509958599,474.74213509958599,474.74213509957821,515.40884092515375,515.40884092515375,515.40884092515375,515.40884092515375,515.40884092514489,559.55908200161196,559.55908200161196,559.55908200161196,559.55908200161196,559.55908200160866,607.49126011976023,607.49126011976023,607.49126011976023,607.49126011976023,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D20,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E20","v":22590.039726961815},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D20,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E20","v":23007.710723485969},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D20,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E20","v":23433.104108436437},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D20,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E20","v":23866.362662335454},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D20,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E20","v":24307.631805598052},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D20,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E20","v":24757.059647341459},25220.566889037455,25738.000222610495,26447.93053138227,27118.788216007713,28215.308461514145,29126.64782612308,29938.199937048594,30530.636152687002,31123.072368325411,31715.50858396382,32247.245718359794,32778.982852755769,33310.719987151744,33842.457121547719,34374.194255943701,34848.936391043288,35323.678526142874,35798.42066124246,36273.162796342047,36747.904931441626,{"$f":"GT20+SUM(AI20,BY20)","v":37263.313772366782},37778.722613291939,38294.131454217095,38809.540295142251,39324.949136067393,39884.508218069008,40444.067300070623,41003.626382072238,41563.185464073853,42122.744546075461,42730.235806195218,43337.727066314976,43945.218326434733,44552.709586554491]
["Ballarat (C)_3355","3355","3355_Ballarat (C)","Ballarat (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C21,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C21,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":4.1080218301749037E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":30.739186311055253},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":28.751262884951085},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":28.751262884951085},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":34.457339385805646},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":28.788076281730788},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":26.505645681388962},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":31.954028404785578},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":44.286516325987385},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":42.151339312764399},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":71.086669181613999},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":58.60692767329337},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":48.004669400737782},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":35.421601557451808},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":35.421601557451808},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":35.421601557451808},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":31.792419860049989},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":31.792419860049989},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":31.792419860049989},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":31.792419860049989},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":31.792419860050586},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":28.384704223239478},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":28.384704223239478},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":28.384704223239478},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":28.384704223239478},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":28.384704223238881},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":30.81615559704704},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":30.81615559704704},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":30.81615559704704},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":30.81615559704704},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":30.816155597046439},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":33.455886604022247},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":33.455886604022247},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":33.455886604022247},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":33.455886604022247},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":33.455886604021948},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":36.321738606760249},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":36.321738606760249},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":36.321738606760249},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":36.321738606760249},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":6.0472878081436567},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.4465351530468062},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":5.1224084963099212},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":5.5848481522267894},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.2686737469249341},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.7311134028418014},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":2.9169270603987045},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.5572281224374445},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.0592161852962025},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":2.8102102167255816},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":2.8102102167255816},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":6.6875888701823971},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.5039609277355623},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.5039609277355623},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.503960927735525},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.0424997897280521},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.0424997897280521},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.0424997897280521},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.0424997897280521},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.0424997897280521},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.6091987133739467},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.6091987133739467},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.6091987133739467},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.6091987133739467},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.6091987133740213},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.9183649143306285},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.9183649143306285},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.9183649143306285},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.9183649143306285},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":3.9183649143306285},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.2540144838698337},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.2540144838698337},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.2540144838698337},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.2540144838698337},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.2540144838699083},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.6184160037748434},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.6184160037748434},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.6184160037748434},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D21,'D - new dwell LGA'!$A$4:$A$83,0))*$E21","v":4.6184160037748434},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":0.22088038067824137},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":0.29450717423765516},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":0.11044019033912068},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":0.11044019033912068},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.3626793559413789E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.3626793559413789E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":0.18406698389853443},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":0.33132057101736206},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.8777684881236538E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.8777684881236538E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.8777684881236538E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.8777684881236538E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.8777684881235372E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.9681813013723332E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.9681813013723332E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.9681813013723332E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.9681813013723332E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.9681813013723915E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.1141004815681447E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.1141004815681447E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.1141004815681447E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.1141004815681447E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.1141004815682626E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.7234987424509113E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.7234987424509113E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.7234987424509113E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.7234987424509113E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":7.7234987424510279E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.3850984364353412E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.3850984364353412E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.3850984364353412E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.3850984364353412E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":8.3850984364353995E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":9.1033711706669393E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":9.1033711706669393E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":9.1033711706669393E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D21,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E21","v":9.1033711706669393E-2},null,null,null,36.786474119198907,33.197798037997892,33.873671381261005,40.042187538032437,33.056750028655721,31.236759084230762,34.870955465184281,47.843744448424829,45.2105554980606,73.896879398339578,61.41713789001895,54.692258270920178,39.92556248518737,39.92556248518737,39.925562485187335,35.834919649778044,35.834919649778044,35.834919649778044,35.834919649778044,35.834919649778641,31.993902936613424,31.993902936613424,31.993902936613424,31.993902936613424,31.993902936612901,34.734520511377667,34.734520511377667,34.734520511377667,34.734520511377667,34.73452051137707,37.709901087892078,37.709901087892078,37.709901087892078,37.709901087892078,37.709901087891858,40.940154610535089,40.940154610535089,40.940154610535089,40.940154610535089,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D21,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E21","v":1522.3918100445176},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D21,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E21","v":1550.5395650766873},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D21,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E21","v":1579.2077486267481},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D21,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E21","v":1608.405982984006},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D21,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E21","v":1638.1440683458723},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D21,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E21","v":1668.4319861072354},1699.6687451914661,1734.5397006566504,1782.3834451050752,1827.5940006031358,1901.4908800014753,1962.9080178914942,2017.6002761624143,2057.5258386476016,2097.4514011327892,2137.3769636179763,2173.2118832677543,2209.0468029175322,2244.8817225673101,2280.7166422170881,2316.5515618668669,2348.5454648034802,2380.5393677400934,2412.5332706767067,2444.52717361332,2476.5210765499328,{"$f":"GT21+SUM(AI21,BY21)","v":2511.2555970613103},2545.9901175726877,2580.7246380840652,2615.4591585954427,2650.1936791068197,2687.9035801947116,2725.6134812826035,2763.3233823704954,2801.0332834583874,2838.7431845462793,2879.6833391568143,2920.6234937673494,2961.5636483778844,3002.5038029884195]
["Ballarat (C)_3356","3356","3356_Ballarat (C)","Ballarat (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C22,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C22,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.1873068842341248E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.367009868363791},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":15.308544559511523},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":15.308544559511523},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":18.346732020105996},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":15.328145768934711},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":14.112870784696922},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":17.013849779329064},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":23.58025493609777},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":22.443384789552745},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":37.849935396180214},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":31.20512540171875},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":25.559977087839979},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":18.860151221229959},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":18.860151221229959},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":18.860151221229959},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.927801677088048},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.927801677088048},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.927801677088048},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.927801677088048},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.927801677088368},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":15.1133712334235},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":15.1133712334235},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":15.1133712334235},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":15.1133712334235},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":15.113371233423182},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.407991989706911},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.407991989706911},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.407991989706911},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.407991989706911},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":16.407991989706591},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":17.813510763164189},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":17.813510763164189},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":17.813510763164189},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":17.813510763164189},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":17.813510763164029},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":19.339427146748282},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":19.339427146748282},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":19.339427146748282},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":19.339427146748282},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":3.2198646454453104},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.3675475334156695},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.7274147584948514},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.9736397019700811},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.2728456320790427},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.5190705755542719},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.5531111819206789},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.8940380267325352},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.6288727029899805},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.496290041118703},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.496290041118703},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":3.5607914902571669},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.3981237565960236},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.3981237565960236},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.3981237565960036},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.1524198227570528},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.1524198227570528},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.1524198227570528},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.1524198227570528},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.1524198227570528},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.9217096497259034},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.9217096497259034},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.9217096497259034},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.9217096497259034},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":1.9217096497259432},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.0863244905619047},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.0863244905619047},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.0863244905619047},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.0863244905619047},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.0863244905619047},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.2650403407919573},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.2650403407919573},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.2650403407919573},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.2650403407919573},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.2650403407919972},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.4590651016291387},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.4590651016291387},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.4590651016291387},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D22,'D - new dwell LGA'!$A$4:$A$83,0))*$E22","v":2.4590651016291387},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":0.11760725653914102},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":0.15680967538552135},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":5.8803628269570508E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":5.8803628269570508E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":3.9202418846380337E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":3.9202418846380337E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":9.8006047115950831E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":0.17641088480871153},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.7269476486406316E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.7269476486406316E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.7269476486406316E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.7269476486406316E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.7269476486405691E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.2426400189249425E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.2426400189249425E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.2426400189249425E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.2426400189249425E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.2426400189249737E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":3.7878866281011926E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":3.7878866281011926E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":3.7878866281011926E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":3.7878866281011926E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":3.7878866281012551E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.1123593466924728E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.1123593466924728E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.1123593466924728E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.1123593466924728E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.1123593466925346E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.4646265996631615E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.4646265996631615E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.4646265996631615E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.4646265996631615E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.4646265996631927E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.8470692840720593E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.8470692840720593E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.8470692840720593E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D22,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E22","v":4.8470692840720593E-2},null,null,null,19.5868745138091,17.676092092927192,18.035959318006373,21.320371722076079,17.600991401013754,16.631941360251194,18.566960961249741,25.474292962830305,24.072257492542725,39.346225437298919,32.701415442837451,29.120768578097145,21.258274977825984,21.258274977825984,21.258274977825963,19.080221499845102,19.080221499845102,19.080221499845102,19.080221499845102,19.080221499845422,17.035080883149405,17.035080883149405,17.035080883149405,17.035080883149405,17.035080883149124,18.494316480268814,18.494316480268814,18.494316480268814,18.494316480268814,18.494316480268495,20.078551103956144,20.078551103956144,20.078551103956144,20.078551103956144,20.078551103956027,21.798492248377421,21.798492248377421,21.798492248377421,21.798492248377421,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D22,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E22","v":810.59405822832434},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D22,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E22","v":825.58126640364674},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D22,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E22","v":840.84557556016989},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D22,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E22","v":856.39210906395908},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D22,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E22","v":872.226085007846},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D22,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E22","v":888.35281796284744},904.98475932309861,923.55172028434833,949.02601324717864,973.09827073972133,1012.4444961770203,1045.1459116198578,1074.2666801979549,1095.5249551757809,1116.7832301536068,1138.0415051314328,1157.1217266312779,1176.2019481311229,1195.2821696309679,1214.362391130813,1233.4426126306585,1250.4776935138079,1267.5127743969574,1284.5478552801069,1301.5829361632564,1318.6180170464054,{"$f":"GT22+SUM(AI22,BY22)","v":1337.1123335266741},1355.6066500069428,1374.1009664872115,1392.5952829674802,1411.0895994477487,1431.1681505517049,1451.2467016556611,1471.3252527596173,1491.4038038635736,1511.4823549675295,1533.280847215907,1555.0793394642844,1576.8778317126619,1598.6763239610393]
["Ballarat (C)_3357","3357","3357_Ballarat (C)","Ballarat (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C23,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C23,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.7123043775771061E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.295420287745568},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":18.982902089496157},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":18.982902089496157},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":22.750315436323177},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":19.007207982056329},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":17.500242643325521},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":21.097514742231319},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":29.239988749889722},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":27.830246981399618},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":46.934678533696633},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":38.69498095579754},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":31.694883898467332},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":23.386965536397383},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":23.386965536397383},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":23.386965536397383},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.990813370753568},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.990813370753568},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.990813370753568},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.990813370753568},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.990813370753962},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":18.740883253204611},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":18.740883253204611},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":18.740883253204611},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":18.740883253204611},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":18.740883253204217},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.346238939633214},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.346238939633214},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.346238939633214},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.346238939633214},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":20.346238939632819},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":22.089110390133765},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":22.089110390133765},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":22.089110390133765},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":22.089110390133765},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":22.08911039013357},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":23.981277290372333},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":23.981277290372333},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":23.981277290372333},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":23.981277290372333},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":3.9926966974755254},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.9358063952025923},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":3.3820489672733864},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":3.6873728323744563},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.8183741393944883},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":3.1236980044955582},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":1.9258889952529004},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.3486451161620736},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.0198347998993835},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":1.8554296417680383},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":1.8554296417680383},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":4.4154528183846988},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.9737215247985418},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.9737215247985418},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.9737215247985169},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.6690437220892522},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.6690437220892522},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.6690437220892522},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.6690437220892522},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.6690437220892522},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.3829584833080175},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.3829584833080175},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.3829584833080175},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.3829584833080175},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.3829584833080668},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.5870841853902746},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.5870841853902746},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.5870841853902746},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.5870841853902746},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.5870841853902746},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.8086954217537135},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.8086954217537135},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.8086954217537135},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.8086954217537135},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":2.8086954217537632},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":3.0492900141130312},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":3.0492900141130312},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":3.0492900141130312},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D23,'D - new dwell LGA'!$A$4:$A$83,0))*$E23","v":3.0492900141130312},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":0.14583535536104603},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":0.19444714048139466},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":7.2917677680523013E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":7.2917677680523013E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":4.8611785120348666E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":4.8611785120348666E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":0.12152946280087165},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":0.21875303304156904},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.8615098285465225E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.8615098285465225E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.8615098285465225E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.8615098285465225E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.8615098285464455E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.2609586605142408E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.2609586605142408E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.2609586605142408E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.2609586605142408E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.260958660514279E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":4.6970553410762055E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":4.6970553410762055E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":4.6970553410762055E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":4.6970553410762055E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":4.6970553410762825E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.0994080156747792E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.0994080156747792E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.0994080156747792E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.0994080156747792E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.0994080156748563E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.5362264700015526E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.5362264700015526E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.5362264700015526E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.5362264700015526E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":5.5362264700015908E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":6.0104630641307749E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":6.0104630641307749E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":6.0104630641307749E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D23,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E23","v":6.0104630641307749E-2},null,null,null,24.288116985221095,21.918708484698751,22.364951056769545,26.437688268697634,21.825582121450818,20.62394064782108,23.02340373748422,31.588633866051797,29.850081781299004,48.790108175464674,40.55041059756558,36.110336716852032,26.360687061195925,26.360687061195925,26.3606870611959,23.65985709284282,23.65985709284282,23.65985709284282,23.65985709284282,23.659857092843215,21.123841736512627,21.123841736512627,21.123841736512627,21.123841736512627,{"$f":"SUM(AH23,BX23)","v":21.123841736512283},22.933323125023488,22.933323125023488,22.933323125023488,22.933323125023488,22.933323125023094,24.89780581188748,24.89780581188748,24.89780581188748,24.89780581188748,24.897805811887334,27.030567304485363,27.030567304485363,27.030567304485363,27.030567304485363,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D23,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E23","v":1005.1528792862998},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D23,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E23","v":1023.737317818719},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D23,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E23","v":1042.6653671218805},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D23,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E23","v":1061.943380272395},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D23,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E23","v":1081.5778278099626},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D23,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E23","v":1101.5752999091658},1122.1992405569868,1145.2226442944709,1176.8112781605228,1206.6613599418217,1255.4514681172864,1296.001878714852,1332.112215431704,1358.4729024928999,1384.8335895540959,1411.1942766152918,1434.8541337081347,1458.5139908009776,1482.1738478938205,1505.8337049866634,1529.4935620795065,1550.6174038160191,1571.7412455525316,1592.8650872890441,1613.9889290255567,1635.112770762069,{"$f":"GT23+SUM(AI23,BY23)","v":1658.0460938870924},1680.9794170121158,1703.9127401371393,1726.8460632621627,1749.7793863871857,1774.6771921990733,1799.5749980109608,1824.4728038228484,1849.370609634736,1874.2684154466233,1901.2989827511087,1928.3295500555942,1955.3601173600796,1982.390684664565]
["Ballarat (C)_3363","3363","3363_Ballarat (C)","Ballarat (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C24,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C24,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":4.8960390218503409E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":36.635700076707387},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":34.266445221447277},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":34.266445221447277},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":41.067084157842054},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":34.310320311359497},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":31.590064736801583},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":38.083578043810796},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":52.781733164405971},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":50.236977949496968},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":84.722798620505344},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":69.849143140261276},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":57.213117245540644},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":42.216314959147887},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":42.216314959147887},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":42.216314959147887},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":37.890969101112894},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":37.890969101112894},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":37.890969101112894},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":37.890969101112894},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":37.890969101113605},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":33.829571809929682},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":33.829571809929682},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":33.829571809929682},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":33.829571809929682},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":33.829571809928972},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":36.727433919242422},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":36.727433919242422},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":36.727433919242422},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":36.727433919242422},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":36.727433919241712},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":39.873528694690251},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":39.873528694690251},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":39.873528694690251},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":39.873528694690251},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":39.873528694689895},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":43.28911990045944},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":43.28911990045944},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":43.28911990045944},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":43.28911990045944},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":7.2073027625003094},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.2994873253678749},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":6.1050093988237917},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":6.6561560806620506},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.0875078323531593},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.6386545141914182},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":3.4764636854413253},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.2395898602942994},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":3.6460472798530978},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":3.3492759896324968},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":3.3492759896324968},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":7.9704289373532839},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.3679287420300072},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.3679287420300072},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.3679287420299628},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.8179482813234378},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.8179482813234378},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.8179482813234378},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.8179482813234378},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.8179482813234378},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.3015296580199847},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.3015296580199847},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.3015296580199847},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.3015296580199847},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.3015296580200744},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.6700013572214205},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.6700013572214205},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.6700013572214205},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.6700013572214205},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":4.6700013572214205},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.0700365707785142},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.0700365707785142},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.0700365707785142},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.0700365707785142},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.070036570778603},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.5043390489132369},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.5043390489132369},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.5043390489132369},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D24,'D - new dwell LGA'!$A$4:$A$83,0))*$E24","v":5.5043390489132369},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.26325053947334653},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.35100071929779536},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.13162526973667327},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.13162526973667327},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":8.775017982444884E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":8.775017982444884E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.21937544956112207},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.39487580921001986},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.1058073757679036},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.1058073757679036},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.1058073757679036},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.1058073757679036},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.10580737576790221},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.496669734843198E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.496669734843198E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.496669734843198E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.496669734843198E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.4966697348432674E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":8.4787557133402511E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":8.4787557133402511E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":8.4787557133402511E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":8.4787557133402511E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":8.4787557133403912E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.2050511880171049E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.2050511880171049E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.2050511880171049E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.2050511880171049E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.2050511880172436E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.9935615836529768E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.9935615836529768E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.9935615836529768E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.9935615836529768E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":9.9935615836530461E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.1084961626897565},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.1084961626897565},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.1084961626897565},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D24,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E24","v":0.1084961626897565},null,null,null,43.843002839207699,39.565932546815155,40.371454620271066,47.723240238504104,39.397828143712658,37.228719250993002,41.56004172925212,57.021323024700273,53.883025229350068,88.072074610137847,73.198419129893779,65.183546182893934,47.584243701177897,47.584243701177897,47.584243701177847,42.708917382436333,42.708917382436333,42.708917382436333,42.708917382436333,42.708917382437043,38.131101467949669,38.131101467949669,38.131101467949669,38.131101467949669,38.131101467949044,41.397435276463845,41.397435276463845,41.397435276463845,41.397435276463845,41.397435276463135,44.943565265468763,44.943565265468763,44.943565265468763,44.943565265468763,44.9435652654685,48.793458949372678,48.793458949372678,48.793458949372678,48.793458949372678,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D24,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E24","v":1814.4231011075178},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D24,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E24","v":1847.9702711840507},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D24,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E24","v":1882.1377004600265},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D24,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E24","v":1916.9368570108036},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D24,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E24","v":1952.3794209468899},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D24,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E24","v":1988.4772883342976},2025.7060075852905,2067.2660493145427,2124.2873723392431,2178.1703975685932,2266.2424721787311,2339.4408913086249,2404.6244374915191,2452.208681192697,2499.7929248938749,2547.3771685950528,2590.0860859774893,2632.7950033599259,2675.5039207423624,2718.212838124799,2760.921755507236,2799.0528569751855,2837.183958443135,2875.3150599110845,2913.446161379034,2951.5772628469831,{"$f":"GT24+SUM(AI24,BY24)","v":2992.9746981234471},3034.372133399911,3075.769568676375,3117.167003952839,3158.564439229302,3203.5080044947708,3248.4515697602396,3293.3951350257084,3338.3387002911772,3383.2822655566456,3432.0757245060181,3480.8691834553906,3529.6626424047631,3578.4561013541356]
["Ballarat (C)_3364","3364","3364_Ballarat (C)","Ballarat (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C25,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C25,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.10474172908050959},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":78.375326564678375},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":73.306742571274043},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":73.306742571274043},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":87.855455885675411},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":73.400605237818553},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":67.581119912058014},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":81.472794560647699},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":112.91678785306358},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":107.47275319348115},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":181.24880909747779},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":149.42936513888381},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":122.3969171740606},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":90.314023325684502},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":90.314023325684502},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":90.314023325684502},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":81.060743234983988},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":81.060743234983988},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":81.060743234983988},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":81.060743234983988},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":81.060743234985509},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":72.372132444446251},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":72.372132444446251},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":72.372132444446251},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":72.372132444446251},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":72.372132444444716},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":78.571574209753052},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":78.571574209753052},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":78.571574209753052},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":78.571574209753052},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":78.571574209751532},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":85.302064002847601},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":85.302064002847601},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":85.302064002847601},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":85.302064002847601},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":85.302064002846848},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":92.609091727255773},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":92.609091727255773},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":92.609091727255773},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":92.609091727255773},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":15.418695602342591},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":11.337276178193083},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":13.060542157278432},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":14.239618879810513},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.883785131065359},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":12.06286185359744},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":7.4372531728946614},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.0698209425544647},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":7.8000460105968408},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":7.1651585446180279},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":7.1651585446180279},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":17.051263372002396},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":11.483693972044778},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":11.483693972044778},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":11.483693972044682},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.307112164632414},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.307112164632414},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.307112164632414},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.307112164632414},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.307112164632414},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.2023297212576516},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.2023297212576516},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.2023297212576516},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.2023297212576516},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.2023297212578417},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.9906069943625138},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.9906069943625138},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.9906069943625138},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.9906069943625138},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":9.9906069943625138},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.846408587733507},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.846408587733507},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.846408587733507},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.846408587733507},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":10.846408587733698},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":11.775518676537281},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":11.775518676537281},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":11.775518676537281},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D25,'D - new dwell LGA'!$A$4:$A$83,0))*$E25","v":11.775518676537281},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.56317599926715012},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.75090133235620016},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.28158799963357506},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.28158799963357506},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.18772533308905004},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.18772533308905004},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.46931333272262499},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.84476399890072529},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.22635537498663744},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.22635537498663744},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.22635537498663744},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.22635537498663744},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.22635537498663447},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.2031637419748544},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.2031637419748544},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.2031637419748544},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.2031637419748544},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.20316374197485587},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.18138734799766343},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.18138734799766343},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.18138734799766343},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.18138734799766343},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.1813873479976664},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.19692510076096817},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.19692510076096817},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.19692510076096817},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.19692510076096817},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.19692510076097117},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.21379382706569544},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.21379382706569544},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.21379382706569544},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.21379382706569544},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.21379382706569694},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.23210753893114575},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.23210753893114575},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.23210753893114575},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D25,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E25","v":0.23210753893114575},null,null,null,93.79402216702097,84.644018749467122,86.367284728552477,102.09507476548592,84.284390368883919,79.643981765655454,88.910047733542356,121.98660879561805,115.272799204078,188.41396764209583,156.59452368350185,139.44818054606299,101.79771729772928,101.79771729772928,101.79771729772918,91.367855399616403,91.367855399616403,91.367855399616403,91.367855399616403,91.367855399617923,81.574462165703906,81.574462165703906,81.574462165703906,81.574462165703906,81.574462165702556,88.562181204115561,88.562181204115561,88.562181204115561,88.562181204115561,88.56218120411404,96.148472590581108,96.148472590581108,96.148472590581108,96.148472590581108,96.148472590580553,104.38461040379306,104.38461040379306,104.38461040379306,104.38461040379306,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D25,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E25","v":3881.6237379946051},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D25,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E25","v":3953.3917239908856},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D25,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E25","v":4026.4866402002999},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D25,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E25","v":4100.9330204559501},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D25,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E25","v":4176.755852201054},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D25,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E25","v":4253.9805848758169},4333.6245666414725,4422.5346143750148,4544.5212231706328,4659.7940223747109,4848.2079900168064,5004.8025137003078,5144.2506942463706,5246.0484115440995,5347.8461288418284,5449.6438461395574,5541.0117015391734,5632.3795569387894,5723.7474123384054,5815.1152677380214,5906.4831231376393,5988.0575853033433,6069.6320474690474,6151.2065096347515,6232.7809718004555,6314.3554339661578,{"$f":"GT25+SUM(AI25,BY25)","v":6402.9176151702732},6491.4797963743886,6580.041977578504,6668.6041587826194,6757.1663399867339,6853.314812577315,6949.4632851678962,7045.6117577584773,7141.7602303490585,7237.9087029396387,7342.2933133434317,7446.6779237472247,7551.0625341510176,7655.4471445548106]
["Brimbank (C)_3012","3012","3012_Brimbank (C)","Brimbank (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C26,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C26,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.6915917539106847E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.314394347125058},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.4772866804506659},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":9.6722321253571533},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.4179775854105898},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":10.516441911859646},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":5.3788223540016089},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":4.9928978801718964},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":4.9687776005575399},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":6.1024307424323183},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":5.4753034724590366},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.4531664008363094},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":4.5104922878847571},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":6.856588861915661},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":6.856588861915661},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":6.8565888619157587},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.6138467952058289},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.6138467952058289},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.6138467952058289},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.6138467952058289},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.6138467952056326},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.9439864936429379},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.9439864936429379},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.9439864936429379},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.9439864936429379},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.9439864936428402},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.3316994392405892},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.3316994392405892},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.3316994392405892},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.3316994392404915},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.3316994392405892},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.7383350414042464},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.7383350414042464},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.7383350414042464},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.7383350414042464},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.738335041404051},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":9.1648168363106919},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":9.1648168363106919},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":9.1648168363106919},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":9.1648168363106919},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":6.7124436231356626},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":5.1741752928337394},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":5.6403172111070496},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":9.3228383654661968},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":7.1086642536679765},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":5.8733881702437047},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":11.840004724142073},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":9.6025235164301836},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.912131136170682},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.166304066933387},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":11.187406038559438},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":8.9499248308475501},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":10.922533119738322},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":10.922533119738322},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":10.922533119737929},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.128843578644059},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.128843578644059},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.128843578644059},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.128843578644059},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.128843578643862},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.654755495333305},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.654755495333305},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.654755495333305},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.654755495333305},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":12.654755495332912},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.272381486117521},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.272381486117521},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.272381486117521},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.272381486117521},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.272381486117911},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.920151233107532},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.920151233107532},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.920151233107532},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.920151233107532},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":13.920151233107335},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":14.599535927690308},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":14.599535927690308},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":14.599535927690308},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D26,'D - new dwell LGA'!$A$4:$A$83,0))*$E26","v":14.599535927690308},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":7.2360838843070985E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":7.2360838843070985E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":0.19296223691485592},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":0.31356363498664086},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":0.14472167768614197},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":7.2360838843070985E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":0.12060139807178494},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":4.8240559228713981E-2},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":7.453466165204291E-3},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":7.453466165204291E-3},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":7.453466165204291E-3},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":7.453466165204291E-3},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":7.4534661652044818E-3},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.2766446432753823E-3},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.2766446432753823E-3},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.2766446432753823E-3},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.2766446432752869E-3},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.2766446432752869E-3},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.6355235437967671E-3},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.6355235437967671E-3},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.6355235437967671E-3},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.6355235437967671E-3},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":8.635523543796958E-3},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.0569875370478965E-3},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.0569875370478965E-3},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.0569875370478965E-3},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.0569875370478965E-3},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.0569875370477056E-3},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.4990214351467882E-3},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.4990214351467882E-3},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.4990214351467882E-3},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.4990214351467882E-3},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.4990214351467882E-3},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.9626291696088831E-3},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.9626291696088831E-3},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.9626291696088831E-3},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D26,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E26","v":9.9626291696088831E-3},null,null,null,20.026837970260722,12.651461973284405,15.312549336464203,17.740815950876787,17.625106165527622,11.252210524245314,16.832902604313968,14.571301116987723,19.014561878603001,17.641607539392425,18.640572439395747,13.460417118732307,17.779121981653983,17.779121981653983,17.779121981653688,19.742690373849889,19.742690373849889,19.742690373849889,19.742690373849889,19.742690373849495,20.598741988976244,20.598741988976244,20.598741988976244,20.598741988976244,20.598741988975753,21.604080925358112,21.604080925358112,21.604080925358112,21.604080925358012,21.604080925358502,22.65848627451178,22.65848627451178,22.65848627451178,22.65848627451178,22.658486274511386,23.764352764001,23.764352764001,23.764352764001,23.764352764001,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D26,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E26","v":1657.5091179757387},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D26,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E26","v":1674.7445563504341},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D26,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E26","v":1692.1592156613804},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D26,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E26","v":1709.754959519081},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D26,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E26","v":1727.5336709126025},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D26,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E26","v":1745.497252411079},1756.7494629353243,1773.5823655396382,1788.153666656626,1807.168228535229,1824.8098360746214,1843.4504085140172,1856.9108256327495,1874.6899476144035,1892.4690695960576,1910.2481915777112,1929.9908819515611,1949.7335723254109,1969.4762626992608,1989.2189530731107,2008.9616434469601,2029.5603854359363,2050.1591274249126,2070.7578694138888,2091.3566114028649,2111.9553533918406,{"$f":"GT26+SUM(AI26,BY26)","v":2133.5594343171988},2155.163515242557,2176.7675961679151,2198.3716770932733,2219.975758018632,2242.6342442931436,2265.2927305676553,2287.951216842167,2310.6097031166787,2333.2681893911899,2357.0325421551911,2380.7968949191923,2404.5612476831934,2428.3256004471946]
["Brimbank (C)_3020","3020","3020_Brimbank (C)","Brimbank (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C27,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C27,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.20345529262368992},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":100.64245419334942},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":56.520218840467976},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":73.111637919444064},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":63.630827017172024},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":79.492952949819482},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":40.658092907820517},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":37.740920322506035},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":37.558597035923881},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":46.12779150528516},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":41.387386054149133},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":56.337895553885822},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":34.094454590862945},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":51.82841310442187},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":51.82841310442187},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":51.828413104422609},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":57.552465951043658},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":57.552465951043658},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":57.552465951043658},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":57.552465951043658},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":57.552465951042173},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":60.047965829679697},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":60.047965829679697},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":60.047965829679697},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":60.047965829679697},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":60.047965829678958},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":62.978657331686009},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":62.978657331686009},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":62.978657331686009},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":62.978657331685262},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":62.978657331686009},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":66.052383698591882},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":66.052383698591882},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":66.052383698591882},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":66.052383698591882},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":66.052383698590404},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":69.276125867340056},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":69.276125867340056},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":69.276125867340056},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":69.276125867340056},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":50.738830641045467},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":39.111181952472542},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":42.634711858100701},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":70.470598112563138},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":53.733831060829402},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":44.396476810914777},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":89.49765960295521},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":72.584716055940035},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":97.601778385899948},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":91.964130536894899},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":84.564717735075774},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":67.651774188060628},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":82.562564283366655},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":82.562564283366655},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":82.562564283363685},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":91.680969667656157},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":91.680969667656157},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":91.680969667656157},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":91.680969667656157},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":91.680969667654679},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":95.656296265712257},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":95.656296265712257},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":95.656296265712257},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":95.656296265712257},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":95.656296265709301},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":100.32488229865821},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":100.32488229865821},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":100.32488229865821},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":100.32488229865821},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":100.32488229866117},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":105.22132260150659},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":105.22132260150659},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":105.22132260150659},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":105.22132260150659},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":105.22132260150511},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":110.35673779363462},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":110.35673779363462},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":110.35673779363462},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D27,'D - new dwell LGA'!$A$4:$A$83,0))*$E27","v":110.35673779363462},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":0.54696985974646439},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":0.54696985974646439},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":1.4585862926572384},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":2.3702027255680118},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":1.0939397194929288},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":0.54696985974646439},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":0.91161643291077377},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":0.3646465731643096},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":5.6340161449043108E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":5.6340161449043108E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":5.6340161449043108E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":5.6340161449043108E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":5.6340161449044558E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.2562502481784854E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.2562502481784854E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.2562502481784854E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.2562502481784132E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.2562502481784132E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.5275239716767089E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.5275239716767089E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.5275239716767089E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.5275239716767089E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.5275239716768532E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.8461052719525406E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.8461052719525406E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.8461052719525406E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.8461052719525406E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":6.8461052719523963E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":7.1802352006708633E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":7.1802352006708633E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":7.1802352006708633E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":7.1802352006708633E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":7.1802352006708633E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":7.5306726217268111E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":7.5306726217268111E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":7.5306726217268111E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D27,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E27","v":7.5306726217268111E-2},null,null,null,151.38128483439488,95.631400792940525,115.74634977754476,134.10142512973516,133.22678401064888,85.054569718735294,127.23857992546124,110.14331309186392,143.72956989118512,133.35151659104403,140.90261328896159,101.74622877892358,134.39097738778852,134.39097738778852,134.39097738778628,149.23343561869981,149.23343561869981,149.23343561869981,149.23343561869981,149.23343561869686,155.70426209539195,155.70426209539195,155.70426209539195,155.70426209539195,155.70426209538826,163.30353963034423,163.30353963034423,163.30353963034423,163.30353963034347,163.30353963034719,171.27370630009847,171.27370630009847,171.27370630009847,171.27370630009847,171.27370630009551,179.63286366097469,179.63286366097469,179.63286366097469,179.63286366097469,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D27,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E27","v":12528.980375059449},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D27,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E27","v":12659.261691047519},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D27,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E27","v":12790.897723922957},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D27,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E27","v":12923.902560570215},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D27,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E27","v":13058.290434354773},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D27,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E27","v":13194.075726646292},13279.130296365027,13406.368876290488,13516.512189382351,13660.241759273536,13793.593275864581,13934.495889153543,14036.242117932466,14170.633095320254,14305.024072708042,14439.415050095828,14588.648485714528,14737.881921333228,14887.115356951928,15036.348792570629,15185.582228189325,15341.286490284718,15496.99075238011,15652.695014475503,15808.399276570895,15964.103538666284,{"$f":"GT27+SUM(AI27,BY27)","v":16127.407078296628},16290.710617926972,16454.014157557318,16617.31769718766,16780.621236818006,16951.894943118103,17123.168649418199,17294.442355718296,17465.716062018393,17636.98976831849,17816.622631979466,17996.255495640442,18175.888359301418,18355.521222962394]
["Brimbank (C)_3021","3021","3021_Brimbank (C)","Brimbank (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C28,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C28,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.16007491140535074},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":79.183646347382492},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":44.469076753059007},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":57.52290250960214},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":50.063573505863211},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":62.543604723657182},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":31.989045535265031},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":29.693867380268436},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":29.550418745581148},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":36.292504575883648},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":32.562840074014176},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":44.325628118371718},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":26.824894686522693},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":40.777649620131982},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":40.777649620131982},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":40.777649620132564},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":45.281229942307583},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":45.281229942307583},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":45.281229942307583},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":45.281229942307583},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":45.281229942306418},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":47.24464370674368},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":47.24464370674368},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":47.24464370674368},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":47.24464370674368},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":47.244643706743098},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":49.550458298688341},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":49.550458298688341},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":49.550458298688341},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":49.550458298687758},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":49.550458298688341},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":51.968810112110063},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":51.968810112110063},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":51.968810112110063},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":51.968810112110063},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":51.968810112108898},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":54.505191620801135},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":54.505191620801135},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":54.505191620801135},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":54.505191620801135},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":39.920386021605701},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":30.771964224987723},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":33.544213254265898},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":55.444980585563471},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":42.276797696492153},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":34.930337768904984},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":70.415125343665622},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":57.108330003130376},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":76.791298111005403},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":72.355699664160326},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":66.533976702676171},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":53.227181362140939},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":64.958718903927036},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":64.958718903927036},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":64.958718903924705},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":72.132913859611662},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":72.132913859611662},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":72.132913859611662},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":72.132913859611662},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":72.132913859610497},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":75.260628281709074},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":75.260628281709074},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":75.260628281709074},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":75.260628281709074},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":75.260628281706744},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":78.933786575970444},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":78.933786575970444},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":78.933786575970444},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":78.933786575970444},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":78.933786575972775},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":82.786216451706096},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":82.786216451706096},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":82.786216451706096},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":82.786216451706096},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":82.786216451704931},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":86.826667409303212},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":86.826667409303212},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":86.826667409303212},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D28,'D - new dwell LGA'!$A$4:$A$83,0))*$E28","v":86.826667409303212},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":0.43034590406186146},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":0.43034590406186146},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":1.1475890774982971},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":1.8648322509347326},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":0.86069180812372292},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":0.43034590406186146},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":0.71724317343643562},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":0.28689726937457427},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.4327410883331426E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.4327410883331426E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.4327410883331426E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.4327410883331426E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.4327410883332564E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.9223035257145512E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.9223035257145512E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.9223035257145512E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.9223035257144943E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":4.9223035257144943E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.135736740921662E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.135736740921662E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.135736740921662E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.135736740921662E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.1357367409217758E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.3863906942271625E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.3863906942271625E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.3863906942271625E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.3863906942271625E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.3863906942270487E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.6492780246461795E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.6492780246461795E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.6492780246461795E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.6492780246461795E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.6492780246461795E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.9249957924429886E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.9249957924429886E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.9249957924429886E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D28,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E28","v":5.9249957924429886E-2},null,null,null,119.10403236898819,75.241040978046726,91.067115763868031,105.50855409142667,104.82040242014934,66.919383304170012,100.10899272393405,86.658748748711531,113.08380268688904,104.9185397381745,110.8596048210479,80.052076048663636,105.73636852405902,105.73636852405902,105.73636852405727,117.41414380191924,117.41414380191924,117.41414380191924,117.41414380191924,117.41414380191691,122.50527198845276,122.50527198845276,122.50527198845276,122.50527198845276,122.50527198844983,128.48424487465877,128.48424487465877,128.48424487465877,128.4842448746582,128.4842448746611,134.75502656381616,134.75502656381616,134.75502656381616,134.75502656381616,134.75502656381383,141.33185903010434,141.33185903010434,141.33185903010434,141.33185903010434,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D28,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E28","v":9857.5731192529038},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D28,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E28","v":9960.0760811843775},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D28,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E28","v":10063.644909640767},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D28,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E28","v":10168.290687925692},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D28,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E28","v":10274.024614591364},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D28,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E28","v":10380.858004636995},10447.777387941165,10547.886380665099,10634.545129413811,10747.628932100701,10852.547471838876,10963.407076659923,11043.459152708587,11149.195521232647,11254.931889756706,11360.668258280764,11478.082402082684,11595.496545884604,11712.910689686523,11830.324833488443,11947.738977290359,12070.244249278812,12192.749521267266,12315.254793255719,12437.760065244172,12560.265337232622,{"$f":"GT28+SUM(AI28,BY28)","v":12688.749582107281},12817.233826981939,12945.718071856598,13074.202316731256,13202.686561605917,13337.441588169733,13472.19661473355,13606.951641297366,13741.706667861183,13876.461694424997,14017.793553455102,14159.125412485206,14300.45727151531,14441.789130545414]
["Brimbank (C)_3022","3022","3022_Brimbank (C)","Brimbank (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C29,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C29,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":1.7266738574268366E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.5412717635392763},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.7967287077847391},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":6.2048006832957432},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.4001881258608844},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":6.746366827723052},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":3.4505500059225707},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":3.2029769113272288},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":3.1875035929150202},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":3.9147495582888356},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":3.5124432795714058},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.7812553893725305},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":2.8935105430830523},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.3985469645582276},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.3985469645582276},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.3985469645582898},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.8843329218236455},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.8843329218236455},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.8843329218236455},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.8843329218236455},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.8843329218235203},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.0961197151818522},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.0961197151818522},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.0961197151818522},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.0961197151818522},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.0961197151817901},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.3448401262088039},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.3448401262088039},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.3448401262088039},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.3448401262087417},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.3448401262088039},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.6056995461913726},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.6056995461913726},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.6056995461913726},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.6056995461913726},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.6056995461912464},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.8792904296763977},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.8792904296763977},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.8792904296763977},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.8792904296763977},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.3060768434440764},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":3.3192675668214746},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":3.6183006809495359},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.9806622825612159},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":4.5602549904529281},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":3.7678172380135662},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.5954410988527457},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":6.1600821510380532},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.2832172613472839},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.804764278742387},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.1767947390734594},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":5.7414357912587688},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.0068770151822841},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.0068770151822841},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.0068770151820328},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.7807331285051156},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.7807331285051156},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.7807331285051156},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.7807331285051156},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":7.7807331285049894},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.1181090907167661},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.1181090907167661},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.1181090907167661},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.1181090907167661},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.1181090907165157},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.5143202361867267},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.5143202361867267},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.5143202361867267},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.5143202361867267},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.514320236186979},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.9298688000187312},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.9298688000187312},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.9298688000187312},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.9298688000187312},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":8.9298688000186051},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":9.3656985611879726},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":9.3656985611879726},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":9.3656985611879726},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D29,'D - new dwell LGA'!$A$4:$A$83,0))*$E29","v":9.3656985611879726},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":4.6419955236626516E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":4.6419955236626516E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":0.1237865472976707},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":0.20115313935871487},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":9.2839910473253032E-2},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":4.6419955236626516E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":7.7366592061044182E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":3.0946636824417676E-2},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":4.7814476901911181E-3},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":4.7814476901911181E-3},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":4.7814476901911181E-3},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":4.7814476901911181E-3},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":4.7814476901912413E-3},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.3095221115875392E-3},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.3095221115875392E-3},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.3095221115875392E-3},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.3095221115874785E-3},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.3095221115874785E-3},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.5397452925777593E-3},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.5397452925777593E-3},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.5397452925777593E-3},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.5397452925777593E-3},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.5397452925778816E-3},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.8101172232154965E-3},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.8101172232154965E-3},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.8101172232154965E-3},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.8101172232154965E-3},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":5.8101172232153742E-3},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":6.0936848834429033E-3},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":6.0936848834429033E-3},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":6.0936848834429033E-3},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":6.0936848834429033E-3},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":6.0936848834429033E-3},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":6.3910923019466622E-3},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":6.3910923019466622E-3},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":6.3910923019466622E-3},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D29,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E29","v":6.3910923019466622E-3},null,null,null,12.847348606983353,8.1159962746062142,9.8231013642452787,11.3808504084221,11.30662181817598,7.2183672439361368,10.798418010179974,9.3475857439530738,12.19796681963612,11.317207558313793,11.95805012844599,8.6349463343418211,11.405423979740512,11.405423979740512,11.405423979740323,12.665066050328761,12.665066050328761,12.665066050328761,12.665066050328761,12.665066050328509,13.214228805898617,13.214228805898617,13.214228805898617,13.214228805898617,13.214228805898305,13.859160362395532,13.859160362395532,13.859160362395532,13.859160362395468,13.859160362395784,14.535568346210104,14.535568346210104,14.535568346210104,14.535568346210104,14.535568346209851,15.244988990864371,15.244988990864371,15.244988990864371,15.244988990864371,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D29,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E29","v":1063.3030281420201},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D29,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E29","v":1074.3596755030619},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D29,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E29","v":1085.5312942764203},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D29,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E29","v":1096.819079980522},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D29,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E29","v":1108.224240565268},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D29,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E29","v":1119.7479965413036},1126.9663637852398,1137.7647817954198,1147.1123675393728,1159.3103343590089,1170.6275419173228,1182.5855920457689,1191.2205383801106,1202.6259623598512,1214.0313863395918,1225.4368103193322,1238.1018763696609,1250.7669424199896,1263.4320084703184,1276.0970745206471,1288.7621405709756,1301.9763693768741,1315.1905981827726,1328.4048269886712,1341.6190557945697,1354.833284600468,{"$f":"GT29+SUM(AI29,BY29)","v":1368.6924449628636},1382.5516053252593,1396.4107656876549,1410.2699260500503,1424.1290864124462,1438.6646547586563,1453.2002231048664,1467.7357914510765,1482.2713597972866,1496.8069281434964,1512.0519171343608,1527.2969061252252,1542.5418951160896,1557.7868841069539]
["Brimbank (C)_3023","3023","3023_Brimbank (C)","Brimbank (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C30,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C30,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.10520336047831795},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":52.040545376762076},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":29.225668599268559},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":37.804816478408689},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":32.902446261757191},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":41.104488739616421},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":21.023626121409322},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":19.515204516285781},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":19.420928165965559},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":23.851916631015953},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":21.400731522690204},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":29.131392248948337},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":17.629677509881358},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":26.799613598298652},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":26.799613598298652},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":26.799613598299036},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":29.759426475390534},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":29.759426475390534},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":29.759426475390534},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":29.759426475390534},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":29.759426475389766},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":31.049808111179825},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":31.049808111179825},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":31.049808111179825},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":31.049808111179825},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":31.049808111179441},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":32.565220124110731},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":32.565220124110731},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":32.565220124110731},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":32.565220124110347},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":32.565220124110731},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":34.154593095535006},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":34.154593095535006},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":34.154593095535006},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":34.154593095535006},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":34.154593095534239},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":35.821536752268756},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":35.821536752268756},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":35.821536752268756},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":35.821536752268756},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":26.236208561313667},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":20.223744099345947},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":22.045703027214955},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":36.439178557380089},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":27.784873650002321},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":22.956682491149454},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":46.277756767872717},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":37.532353914101492},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":50.468262301971421},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":47.55312801738102},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":43.727014268856109},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":34.981611415084892},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":42.691733895478698},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":42.691733895478698},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":42.691733895477171},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":47.406710223989052},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":47.406710223989052},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":47.406710223989052},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":47.406710223989052},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":47.406710223988284},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":49.462285735056611},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":49.462285735056611},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":49.462285735056611},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":49.462285735056611},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":49.462285735055083},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":51.876334212313395},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":51.876334212313395},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":51.876334212313395},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":51.876334212313395},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":51.87633421231493},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":54.408202356898315},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":54.408202356898315},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":54.408202356898315},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":54.408202356898315},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":54.408202356897547},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":57.063640456818106},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":57.063640456818106},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":57.063640456818106},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D30,'D - new dwell LGA'!$A$4:$A$83,0))*$E30","v":57.063640456818106},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":0.28282905096066352},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":0.28282905096066352},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":0.75421080256176931},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":1.2255925541628749},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":0.56565810192132704},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":0.28282905096066352},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":0.47138175160110579},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":0.18855270064044233},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":2.9132563905787362E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":2.9132563905787362E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":2.9132563905787362E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":2.9132563905787362E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":2.9132563905788111E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.2350033347082877E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.2350033347082877E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.2350033347082877E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.2350033347082502E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.2350033347082502E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.3752744820126961E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.3752744820126961E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.3752744820126961E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.3752744820126961E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.375274482012771E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.5400075933629149E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.5400075933629149E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.5400075933629149E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.5400075933629149E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.54000759336284E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.7127806428336144E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.7127806428336144E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.7127806428336144E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.7127806428336144E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.7127806428336144E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.893986026370283E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.893986026370283E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.893986026370283E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D30,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E30","v":3.893986026370283E-2},null,null,null,78.276753938075743,49.449412698614509,59.850519505623645,69.34162481913728,68.889362389618739,43.980308612558773,65.792961284158494,56.953282080067055,74.320178932987375,68.953859540071221,72.85840651780444,52.611288924966246,69.491347493777354,69.491347493777354,69.491347493776203,77.166136699379592,77.166136699379592,77.166136699379592,77.166136699379592,77.166136699378058,80.512093846236439,80.512093846236439,80.512093846236439,80.512093846236439,80.512093846234521,84.441554336424133,84.441554336424133,84.441554336424133,84.441554336423735,84.441554336425668,88.562795452433321,88.562795452433321,88.562795452433321,88.562795452433321,88.562795452431786,92.885177209086862,92.885177209086862,92.885177209086862,92.885177209086862,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D30,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E30","v":6478.5281416152975},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D30,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E30","v":6545.8944512980506},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D30,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E30","v":6613.9612626350481},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D30,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E30","v":6682.7358597208167},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D30,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E30","v":6752.2256023927903},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D30,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E30","v":6822.4379270189193},6866.4182356314777,6932.2111969156358,6989.1644789957027,7063.4846579286905,7132.4385174687613,7205.2969239865661,7257.9082129115322,7327.3995604053098,7396.8909078990873,7466.382255392864,7543.5483920922434,7620.7145287916228,7697.8806654910022,7775.0468021903816,7852.2129388897592,7932.7250327359961,8013.237126582233,8093.7492204284699,8174.2613142747068,8254.7734081209419,{"$f":"GT30+SUM(AI30,BY30)","v":8339.2149624573667},8423.6565167937915,8508.0980711302163,8592.5396254666393,8676.9811798030642,8765.5439752554976,8854.106770707931,8942.6695661603644,9031.2323616127978,9119.7951570652294,9212.6803342743169,9305.5655114834044,9398.4506886924919,9491.3358659015794]
["Brimbank (C)_3030","3030","3030_Brimbank (C)","Brimbank (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C31,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C31,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.10173575009866359},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":50.325235766015133},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":28.262360665696907},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":36.558731054659546},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":31.817947975252327},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":39.749642742722102},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":20.330665898227132},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":18.871963412255678},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":18.780794506882462},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":23.065733059423607},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":20.695341519719992},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":28.171191760323691},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":17.048585304791359},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":25.916270919303724},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":25.916270919303724},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":25.916270919304097},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":28.778525336211686},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":28.778525336211686},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":28.778525336211686},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":28.778525336211686},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":28.778525336210944},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":30.026374673283193},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":30.026374673283193},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":30.026374673283193},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":30.026374673283193},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":30.026374673282824},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":31.491837156069813},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":31.491837156069813},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":31.491837156069813},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":31.491837156069444},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":31.491837156069813},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":33.02882276849914},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":33.02882276849914},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":33.02882276849914},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":33.02882276849914},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":33.028822768498401},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":34.640822257098826},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":34.640822257098826},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":34.640822257098826},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":34.640822257098826},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":25.371436288675685},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":19.557148805854169},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":21.319054103678873},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":35.238105956494003},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":26.869055791826678},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":22.200006752591221},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":44.752394564747391},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":36.295249135188826},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":48.804776749744192},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":45.985728273224673},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":42.285727147792805},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":33.828581718234247},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":41.284570674567007},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":41.284570674567007},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":41.284570674565529},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":45.844136560081701},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":45.844136560081701},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":45.844136560081701},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":45.844136560081701},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":45.844136560080962},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":47.831958199543514},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":47.831958199543514},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":47.831958199543514},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":47.831958199543514},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":47.831958199542036},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":50.166437169527292},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":50.166437169527292},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":50.166437169527292},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":50.166437169527292},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":50.16643716952877},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":52.614852350079865},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":52.614852350079865},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":52.614852350079865},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":52.614852350079865},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":52.614852350079119},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":55.182764493832984},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":55.182764493832984},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":55.182764493832984},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D31,'D - new dwell LGA'!$A$4:$A$83,0))*$E31","v":55.182764493832984},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":0.27350671611964755},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":0.27350671611964755},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":0.72935124298572673},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":1.1851957698518056},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":0.54701343223929511},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":0.27350671611964755},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":0.45584452686607912},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":0.18233781074643168},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":2.8172324798154749E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":2.8172324798154749E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":2.8172324798154749E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":2.8172324798154749E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":2.8172324798155471E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.1283743155339154E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.1283743155339154E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.1283743155339154E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.1283743155338793E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.1283743155338793E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.2640219823321187E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.2640219823321187E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.2640219823321187E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.2640219823321187E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.2640219823321909E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.4233253218176975E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.4233253218176975E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.4233253218176975E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.4233253218176975E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.4233253218176246E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.5904035948388119E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.5904035948388119E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.5904035948388119E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.5904035948388119E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.5904035948388119E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.7656362635691838E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.7656362635691838E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.7656362635691838E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D31,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E31","v":3.7656362635691838E-2},null,null,null,75.696672054690822,47.819509471551072,57.877785158338419,67.056053931746334,66.618698534548784,42.530672650818353,63.624357977003072,55.076043642071284,71.8705098091678,66.681069792944669,70.456918908116492,50.877167023025606,67.200841593870734,67.200841593870734,67.200841593869626,74.62266189629338,74.62266189629338,74.62266189629338,74.62266189629338,74.622661896291902,77.858332872826708,77.858332872826708,77.858332872826708,77.858332872826708,77.85833287282486,81.658274325597105,81.658274325597105,81.658274325597105,81.658274325596736,81.658274325598583,85.643675118579011,85.643675118579011,85.643675118579011,85.643675118579011,85.643675118577519,89.82358675093181,89.82358675093181,89.82358675093181,89.82358675093181,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D31,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E31","v":6264.9892268258027},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D31,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E31","v":6330.135074028718},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D31,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E31","v":6395.9583336347723},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D31,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E31","v":6462.4660496472861},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D31,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E31","v":6529.6653393159213},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D31,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E31","v":6597.5633938983337},6640.0940665491516,6703.7184245261551,6758.7944681682266,6830.6649779773943,6897.3460477703393,6967.802966678456,7018.6801337014813,7085.8809752953521,7153.0818168892229,7220.2826584830927,7294.9053203793865,7369.5279822756802,7444.1506441719739,7518.7733060682676,7593.3959679645595,7671.2543008373859,7749.1126337102123,7826.9709665830387,7904.8292994558651,7982.6876323286897,{"$f":"GT31+SUM(AI31,BY31)","v":8064.3459066542864},8146.0041809798831,8227.6624553054808,8309.3207296310775,8390.979003956676,8476.6226790752553,8562.2663541938346,8647.9100293124138,8733.5537044309931,8819.1973795495705,8909.0209663005026,8998.8445530514346,9088.6681398023666,9178.4917265532986]
["Campaspe (S)_3558","3558","3558_Campaspe (S)","Campaspe (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C41,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C41,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":3.3530859631753868E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":3.2452009319792849},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":2.5841414828723934},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":3.0949601480913551},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":3.3653935590896289},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":4.447127203082724},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":4.2968864191947942},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":4.9278977115240989},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":4.8678013979689272},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":4.8678013979689272},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":7.0312686859551174},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":3.1851046184241127},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":2.7343822667603233},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.0324742774624642},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.0324742774624642},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.0324742774627085},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6918596189714856},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6918596189714856},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6918596189714856},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6918596189714856},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6918596189714856},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6912405757954723},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6912405757954723},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6912405757954723},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6912405757954723},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.6912405757953497},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.8923642468606765},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.8923642468606765},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.8923642468606765},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.8923642468606765},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":5.8923642468606765},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.1005954598623502},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.1005954598623502},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.1005954598623502},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.1005954598623502},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.1005954598622276},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.3161853893743434},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.3161853893743434},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.3161853893743434},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":6.3161853893743434},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.66780781626700281},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.34842146935669716},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.20324585712473997},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26131610201752287},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.23228097957113139},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.14517561223195713},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.1161404897855657},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.1161404897855657},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.14517561223195713},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.23228097957113139},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.27791278575685546},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.27791278575685546},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.27791278575686307},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26222085500722775},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26222085500722775},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26222085500722775},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26222085500722775},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26222085500721248},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26219233602718117},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26219233602718117},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26219233602718117},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26219233602718117},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.26219233602716591},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.27145799339039739},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.27145799339039739},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.27145799339039739},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.27145799339039739},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.27145799339038212},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.28105109131756162},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.28105109131756162},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.28105109131756162},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.28105109131756162},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.28105109131756162},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.29098320128372251},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.29098320128372251},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.29098320128372251},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D41,'D - new dwell LGA'!$A$4:$A$83,0))*$E41","v":0.29098320128372251},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":3.0048156777585974E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":3.0048156777585974E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":3.0048156777585974E-2},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":6.0096313555171949E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3888716820994082E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3888716820994082E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3888716820994082E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3888716820994082E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3888716820994082E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3104511150273534E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3104511150273534E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3104511150273534E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3104511150273534E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3104511150274009E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3103085911644078E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3103085911644078E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3103085911644078E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3103085911644078E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3103085911643839E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3566137983636945E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3566137983636945E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3566137983636945E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.3566137983636945E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.356613798363742E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.4045553927684631E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.4045553927684631E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.4045553927684631E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.4045553927684631E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.4045553927684154E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.4541912029307264E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.4541912029307264E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.4541912029307264E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D41,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E41","v":1.4541912029307264E-2},null,null,null,3.9130087482462876,2.9325629522290906,3.0949601480913551,3.5686394162143689,4.7084433051002472,4.2968864191947942,5.1601786910952301,5.0129770102008839,4.9839418877544928,7.147409175740683,3.3302802306560699,2.9666632463314548,6.31038706321932,6.31038706321932,6.3103870632195713,5.9540804739787134,5.9540804739787134,5.9540804739787134,5.9540804739787134,5.9540804739786983,5.9534329118226532,5.9534329118226532,5.9534329118226532,5.9534329118226532,5.9534329118225155,6.1638222402510738,6.1638222402510738,6.1638222402510738,6.1638222402510738,6.1638222402510587,6.3816465511799114,6.3816465511799114,6.3816465511799114,6.3816465511799114,6.3816465511797889,6.6071685906580662,6.6071685906580662,6.6071685906580662,6.6071685906580662,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D41,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E41","v":480.66487282119169},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D41,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E41","v":483.84156762575338},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D41,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E41","v":487.03925707846173},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D41,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E41","v":490.25807993210157},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D41,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E41","v":493.49817585646929},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D41,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E41","v":496.75968544443356},501.05657186362833,506.21675055472355,511.22972756492442,516.21366945267891,523.36107862841959,526.69135885907565,529.6580221054071,535.96840916862641,542.27879623184572,548.58918329506525,554.54326376904396,560.49734424302267,566.45142471700137,572.40550519098008,578.35958566495879,584.31301857678147,590.26645148860416,596.21988440042685,602.17331731224954,608.126750224072,{"$f":"GT41+SUM(AI41,BY41)","v":614.29057246432308},620.45439470457416,626.61821694482524,632.78203918507631,638.94586142532739,645.32750797650726,651.70915452768713,658.090801078867,664.47244763004687,670.85409418122663,677.46126277188466,684.0684313625427,690.67559995320073,697.28276854385877]
["Central Goldfields (S)_3370","3370","3370_Central Goldfields (S)","Central Goldfields (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C58,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C58,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":3.2639034729152673E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":2.1936721352691291},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.4916970519830077},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.8134356318224802},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":2.1351742116619525},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.9596804408404223},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.96521573951841688},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.4624480901794197},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.3747012047686546},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.7549377082153035},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":2.1351742116619525},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":2.4276638296978366},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.8426845936260687},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.4511291710322123},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.4511291710322123},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.451129171032153},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2922148484033047},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2922148484033047},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2922148484033047},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2922148484033047},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2922148484032454},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.1512251166874359},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.1512251166874359},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.1512251166874359},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.1512251166874359},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.1512251166874656},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.189785718638551},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.189785718638551},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.189785718638551},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.189785718638551},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.1897857186385805},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2296379185589024},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2296379185589024},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2296379185589024},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2296379185589024},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2296379185589024},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2708249788777313},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2708249788777313},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2708249788777313},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":1.2708249788777313},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.19784009900445865},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.33915445543621481},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.39568019800891729},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":5.6525742572702466E-2},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.1695772277181074},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11305148514540493},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11305148514540493},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.22610297029080986},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.25436584157716113},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11305148514540493},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.13007724997397463},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.13007724997397463},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.13007724997397277},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11583238571124133},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11583238571124133},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11583238571124133},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11583238571124133},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11583238571124319},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10319425745755835},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10319425745755835},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10319425745755835},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10319425745755835},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10319425745755649},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10665077749675947},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10665077749675947},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10665077749675947},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10665077749675947},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.10665077749675947},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11022307462545927},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11022307462545927},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11022307462545927},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11022307462546113},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11022307462545743},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11391502682911823},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11391502682911823},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11391502682911823},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D58,'D - new dwell LGA'!$A$4:$A$83,0))*$E58","v":0.11391502682911823},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":5.8497923607176788E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":2.9248961803588394E-2},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":2.9248961803588394E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D58,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E58","v":0},null,null,null,2.3915122342735877,1.8308515074192226,2.2091158298313975,2.1916999542346551,2.1292576685585298,1.0782672246638219,1.5754995753248247,1.6008041750594646,2.0093035497924645,2.1351742116619525,2.5407153148432413,1.8426845936260687,1.5812064210061869,1.5812064210061869,1.5812064210061259,1.408047234114546,1.408047234114546,1.408047234114546,1.408047234114546,1.4080472341144885,1.2544193741449943,1.2544193741449943,1.2544193741449943,1.2544193741449943,1.254419374145022,1.2964364961353105,1.2964364961353105,1.2964364961353105,1.2964364961353105,1.2964364961353401,1.3398609931843617,1.3398609931843617,1.3398609931843617,1.3398609931843635,1.3398609931843597,1.3847400057068495,1.3847400057068495,1.3847400057068495,1.3847400057068495,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D58,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E58","v":176.51189981525766},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D58,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E58","v":178.87606002754961},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D58,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E58","v":181.2718852636458},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D58,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E58","v":183.69979963766818},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D58,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E58","v":186.16023294422669},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D58,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E58","v":188.65362073450245},189.73188795916627,191.30738753449108,192.90819170955055,194.91749525934301,197.05266947100498,199.59338478584823,201.4360693794743,203.01727580048049,204.59848222148668,206.17968864249281,207.58773587660735,208.9957831107219,210.40383034483645,211.811877578951,213.21992481306549,214.47434418721048,215.72876356135546,216.98318293550045,218.23760230964544,219.49202168379045,{"$f":"GT58+SUM(AI58,BY58)","v":220.78845817992575},222.08489467606105,223.38133117219635,224.67776766833165,225.97420416446698,227.31406515765136,228.65392615083573,229.9937871440201,231.33364813720448,232.67350913038885,234.0582491360957,235.44298914180254,236.82772914750939,238.21246915321623]
["Colac-Otway (S)_3251","3251","3251_Colac-Otway (S)","Colac-Otway (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C75,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C75,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":7.7342723650163536E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.4854233272813513},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":6.7923285747553006},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.4161138520287455},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":6.2378527727344597},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.1388759510183259},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.5547328025339562},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":10.188492862132948},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":9.7726360106173207},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.5547328025339562},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":11.366753941427238},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.0695664757657202},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":10.673659188901185},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.2046325756280876},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.2046325756280876},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.2046325756283682},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.9263199089579706},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.9263199089579706},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.9263199089579706},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.9263199089579706},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.9263199089579706},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.5669859363251648},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.5669859363251648},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.5669859363251648},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.5669859363251648},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.5669859363254464},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.8773174970388036},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.8773174970388036},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.8773174970388036},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.8773174970388036},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":7.8773174970390851},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.2003761433299349},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.2003761433299349},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.2003761433299349},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.2003761433299349},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.2003761433300753},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.5366838289016478},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.5366838289016478},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.5366838289016478},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":8.5366838289016478},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":1.8082655159135319},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.20091839065705913},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.20091839065705913},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.40183678131411826},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.6697279688568637},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.6697279688568637},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.33486398442843185},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.20091839065705913},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.53578237508549098},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.95329115540445886},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.95329115540445886},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.95329115540445886},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.92095417978389871},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.92095417978389871},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.92095417978389871},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.92095417978389871},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.92095417978391625},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.87920338902154238},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.87920338902154238},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.87920338902154238},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.87920338902154238},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.87920338902152473},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.91526062002417796},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.91526062002417796},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.91526062002417796},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.91526062002417796},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.91526062002416042},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.95279660318338277},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.95279660318338277},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.95279660318338277},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.95279660318338277},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.95279660318336523},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.9918719839752369},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.9918719839752369},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.9918719839752369},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D75,'D - new dwell LGA'!$A$4:$A$83,0))*$E75","v":0.9918719839752369},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":0.13861895050521023},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":6.9309475252605113E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":6.9309475252605113E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":0.13861895050521023},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":6.9309475252605113E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":6.9309475252605113E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":6.9309475252605113E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9088574024804725E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9088574024804725E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9088574024804725E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9088574024804725E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9088574024805273E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.8441062769327658E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.8441062769327658E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.8441062769327658E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.8441062769327658E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.844106276932711E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.7605050544160603E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.7605050544160603E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.7605050544160603E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.7605050544160603E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.7605050544161151E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.8327055693606768E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.8327055693606768E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.8327055693606768E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.8327055693606768E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.8327055693606216E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9078671177571088E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9078671177571088E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9078671177571088E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9078671177571088E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9078671177570814E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9861111352919642E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9861111352919642E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9861111352919365E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D75,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E75","v":1.9861111352919365E-2},null,null,null,9.2936888431948823,6.9932469654123599,7.6170322426858048,6.6396895540485783,7.1388759510183259,7.5547328025339562,10.858220830989811,9.7726360106173207,8.2244607713908202,11.70161792585567,7.2704848664227795,11.209441563986676,9.1579237310325468,9.1579237310325468,9.1579237310328274,8.8472740887418695,8.8472740887418695,8.8472740887418695,8.8472740887418695,8.8472740887418873,8.4461893253467064,8.4461893253467064,8.4461893253467064,8.4461893253467064,8.4461893253469711,8.7925781170629822,8.7925781170629822,8.7925781170629822,8.7925781170629822,8.7925781170632451,9.1531727465133184,9.1531727465133184,9.1531727465133184,9.1531727465133184,9.1531727465134409,9.5285558128768848,9.5285558128768848,9.5285558128768848,9.5285558128768848,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D75,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E75","v":632.12208039278653},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D75,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E75","v":639.51140910415484},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D75,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E75","v":646.98711698261479},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D75,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E75","v":654.55021377625042},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D75,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E75","v":662.20172103681568},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D75,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E75","v":669.94267225771659},677.49740506025057,688.35562589124038,698.12826190185774,706.35272267324854,718.05434059910419,725.32482546552694,736.53426702951367,745.69219076054617,754.85011449157867,764.0080382226115,772.85531231135337,781.70258640009524,790.54986048883711,799.39713457757898,808.24440866632085,816.69059799166757,825.1367873170143,833.58297664236102,842.02916596770774,850.47535529305469,{"$f":"GT75+SUM(AI75,BY75)","v":859.26793341011762},868.06051152718055,876.85308964424348,885.64566776130641,894.43824587836968,903.59141862488298,912.74459137139627,921.89776411790956,931.05093686442285,940.20410961093626,949.73266542381316,959.26122123669006,968.78977704956696,978.31833286244387]
["Corangamite (S)_3269","3269","3269_Corangamite (S)","Corangamite (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C92,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C92,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":4.5634863418132957E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.6357988379316208},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5131139250867494},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5949038669833302},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.9220636345696549},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":2.0038535764662355},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.7584837507764925},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.9220636345696549},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":2.1674334602593976},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":2.0447485474145264},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":2.7808580244837557},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":2.2492234021559789},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":2.3310133440525598},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.8039461441416116},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.8039461441416116},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.8039461441416946},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.550251842838493},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.550251842838493},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.550251842838493},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.550251842838493},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.550251842838493},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5175021296427811},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5175021296427811},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5175021296427811},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5175021296427811},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5175021296427396},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5554181632112292},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5554181632112292},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5554181632112292},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5554181632112292},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5554181632111876},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5942815599322178},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5942815599322178},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5942815599322178},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5942815599322178},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.5942815599323008},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.6341159904500933},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.6341159904500933},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.6341159904500933},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":1.6341159904500933},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0.15806500181880756},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":7.903250090940378E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":7.903250090940378E-2},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":7.903250090940378E-2},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0.19758125227350948},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":7.903250090940378E-2},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0.10685792572950334},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0.10685792572950334},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":0.10685792572950593},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.1830178424137765E-2},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.1830178424137765E-2},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.1830178424137765E-2},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.1830178424137765E-2},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.1830178424137765E-2},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":8.9890227815471097E-2},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":8.9890227815471097E-2},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":8.9890227815471097E-2},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":8.9890227815471097E-2},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":8.9890227815468501E-2},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.2136208779022982E-2},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.2136208779022982E-2},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.2136208779022982E-2},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.2136208779022982E-2},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.2136208779020387E-2},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.443830741644374E-2},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.443830741644374E-2},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.443830741644374E-2},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.443830741644374E-2},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.443830741644374E-2},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.6797925873777807E-2},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.6797925873777807E-2},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.6797925873777807E-2},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D92,'D - new dwell LGA'!$A$4:$A$83,0))*$E92","v":9.6797925873777807E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":8.178994189658105E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":4.0894970948290525E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":4.0894970948290525E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":8.178994189658105E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.3022672067450556E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.3022672067450556E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.3022672067450556E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.3022672067450556E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.3022672067450232E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1191255036525885E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1191255036525885E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1191255036525885E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1191255036525885E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1191255036525561E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.0954835131953895E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.0954835131953895E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.0954835131953895E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.0954835131953895E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.0954835131953895E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1228550659916877E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1228550659916877E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1228550659916877E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1228550659916877E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1228550659916552E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1509105194523256E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1509105194523256E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1509105194523256E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1509105194523256E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1509105194523904E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1796669613955819E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1796669613955819E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1796669613955819E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D92,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E92","v":1.1796669613955819E-2},null,null,null,1.7938638397504283,1.5921464259961531,1.5949038669833302,1.9220636345696549,2.0038535764662355,1.7584837507764925,1.9220636345696549,2.2464659611688016,2.1237810483239303,2.7808580244837557,2.4468046544294886,2.4100458449619637,1.9108040698711148,1.9108040698711148,1.9108040698712006,1.6420820212626308,1.6420820212626308,1.6420820212626308,1.6420820212626308,1.6420820212626308,1.6073923574582523,1.6073923574582523,1.6073923574582523,1.6073923574582523,1.6073923574582081,1.6475543719902521,1.6475543719902521,1.6475543719902521,1.6475543719902521,1.6475543719902079,1.6887198673486614,1.6887198673486614,1.6887198673486614,1.6887198673486614,1.6887198673487445,1.7309139163238711,1.7309139163238711,1.7309139163238711,1.7309139163238711,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D92,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E92","v":291.83495155896026},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D92,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E92","v":292.66081856606246},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D92,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E92","v":293.48902270348361},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D92,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E92","v":294.31957058509505},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D92,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E92","v":295.15246884348483},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D92,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E92","v":295.98772413001035},297.74620788078687,299.66827151535654,301.91473747652532,304.03851852484922,306.81937654933296,309.26618120376247,311.67622704872446,313.58703111859558,315.49783518846669,317.40863925833787,319.05072127960051,320.69280330086315,322.33488532212579,323.97696734338842,325.61904936465106,327.22644172210931,328.83383407956757,330.44122643702582,332.04861879448407,333.65601115194227,{"$f":"GT92+SUM(AI92,BY92)","v":335.30356552393249},336.95111989592272,338.59867426791294,340.24622863990317,341.89378301189339,343.58250287924204,345.27122274659069,346.95994261393935,348.648662481288,350.33738234863677,352.06829626496062,353.79921018128448,355.53012409760834,357.26103801393219]
["Glenelg (S)_3285","3285","3285_Glenelg (S)","Glenelg (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C109,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C109,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.3825914799043762E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":1.3237757554993164},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":1.4945855304024542},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":1.3878294210879931},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":1.06756109314461},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.57648299029808936},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.66188787774965818},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.78999520892701147},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.91810254010436465},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":1.0889123150075022},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":2.3913368486439266},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":1.3024245336364242},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":1.281073311773532},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.79373400181836151},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.79373400181836151},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.79373400181831821},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.61568507128440786},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.61568507128440786},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.61568507128440786},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.61568507128440786},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.61568507128436456},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.56256106016869256},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.56256106016869256},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.56256106016869256},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.56256106016869256},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.56256106016864926},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.5736178991379226},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.5736178991379226},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.5736178991379226},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.5736178991379226},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.57361789913790084},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.58489205440691983},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.58489205440691983},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.58489205440691983},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.58489205440691983},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.58489205440696324},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.59638779721220647},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.59638779721220647},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.59638779721220647},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.59638779721220647},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":4.1262786649966986E-2},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.26820811322478538},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":6.1894179974950482E-2},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.12378835994990096},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":6.1894179974950482E-2},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.14441975327488446},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.13781608940869974},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.13781608940869974},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.13781608940870518},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10690144133595192},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10690144133595192},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10690144133595192},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10690144133595192},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10690144133594108},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.7677515626707012E-2},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.7677515626707012E-2},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.7677515626707012E-2},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.7677515626707012E-2},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.7677515626707012E-2},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.9597315338539785E-2},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.9597315338539785E-2},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.9597315338539785E-2},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.9597315338539785E-2},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":9.9597315338539785E-2},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10155484769446861},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10155484769446861},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10155484769446861},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10155484769446861},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.10155484769447402},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.1035508543095837},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.1035508543095837},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.1035508543095837},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D109,'D - new dwell LGA'!$A$4:$A$83,0))*$E109","v":0.1035508543095837},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":2.1351221862892202E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":4.2702443725784404E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":4.2702443725784404E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":4.2702443725784404E-2},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":4.2702443725784404E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":2.1351221862892202E-2},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D109,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E109","v":0},null,null,null,1.3650385421492834,1.7627936436272396,1.4497236010629435,1.191349453094511,0.57648299029808936,0.66188787774965818,0.78999520892701147,0.91810254010436465,1.0889123150075022,2.3913368486439266,1.3643187136113746,1.4254930650484166,0.93155009122706123,0.93155009122706123,0.93155009122702337,0.72258651262035978,0.72258651262035978,0.72258651262035978,0.72258651262035978,0.7225865126203056,0.66023857579539957,0.66023857579539957,0.66023857579539957,0.66023857579539957,0.66023857579535628,0.67321521447646238,0.67321521447646238,0.67321521447646238,0.67321521447646238,0.67321521447644062,0.68644690210138848,0.68644690210138848,0.68644690210138848,0.68644690210138848,0.68644690210143722,0.69993865152179013,0.69993865152179013,0.69993865152179013,0.69993865152179013,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D109,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E109","v":191.46505132511567},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D109,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E109","v":192.47410843333145},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D109,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E109","v":193.48848346375075},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D109,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E109","v":194.5082044428315},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D109,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E109","v":195.53329954473628},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D109,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E109","v":196.56379709211103},197.22568496986068,198.0156801787877,198.93378271889208,200.02269503389957,202.4140318825435,203.77835059615487,205.20384366120328,206.13539375243033,207.06694384365738,207.99849393488441,208.72108044750476,209.44366696012511,210.16625347274547,210.88883998536582,211.61142649798612,212.27166507378152,212.93190364957692,213.59214222537233,214.25238080116773,214.91261937696308,{"$f":"GT109+SUM(AI109,BY109)","v":215.58583459143955},216.25904980591602,216.93226502039249,217.60548023486896,218.27869544934541,218.96514235144679,219.65158925354817,220.33803615564955,221.02448305775093,221.71092995985236,222.41086861137416,223.11080726289595,223.81074591441774,224.51068456593953]
["Golden Plains (S)_3328","3328","3328_Golden Plains (S)","Golden Plains (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C126,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C126,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.2474931288118331E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":5.2969670340737354},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.9344369709051916},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":3.9676901357890726},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.2496579626979401},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":3.9274090176592336},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":3.7058628679451235},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.1086740492435059},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.5920474668015654},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.3906418761523733},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":5.5185131837878458},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.4107824352172935},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.2697985217628593},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.1740488880707654},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.1740488880707654},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.1740488880708471},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.9736911524855598},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.9736911524855598},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.9736911524855598},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.9736911524855598},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":4.9736911524854781},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":6.4498241392671289},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":6.4498241392671289},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":6.4498241392671289},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":6.4498241392671289},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":6.4498241392670472},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":7.3069360647579238},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":7.3069360647579238},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":7.3069360647579238},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":7.3069360647579238},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":7.3069360647580055},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":8.2779489024218638},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":8.2779489024218638},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":8.2779489024218638},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":8.2779489024218638},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":8.2779489024218229},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":9.3779988525706717},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":9.3779988525706717},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":9.3779988525707125},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":9.3779988525707125},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0.19461546440842517},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":7.784618576337006E-2},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0.13623082508589762},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D126,'D - new dwell LGA'!$A$4:$A$83,0))*$E126","v":0},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":2.0140559064919149E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":2.0140559064919149E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":2.0140559064919149E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":4.0281118129838298E-2},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":2.0140559064919149E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":2.0140559064919149E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":4.0281118129838298E-2},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.1576099083776614E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.1576099083776614E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.1576099083776614E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.1576099083776614E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.1576099083775976E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.7625281556195177E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.7625281556195177E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.7625281556195177E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.7625281556195177E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":3.7625281556194538E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":4.8792022220075747E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":4.8792022220075747E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":4.8792022220075747E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":4.8792022220075747E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":4.8792022220075108E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":5.5275954682518259E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":5.5275954682518259E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":5.5275954682518259E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":5.5275954682518259E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":5.527595468251794E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":6.2621531697996446E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":6.2621531697996446E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":6.2621531697996446E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":6.2621531697996446E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":6.2621531697995808E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":7.0943256515900027E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":7.0943256515900027E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":7.0943256515900346E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D126,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E126","v":7.0943256515900346E-2},null,null,null,5.2969670340737354,4.9344369709051916,4.1623056001974978,4.3275041484613102,4.0636398427451308,3.7058628679451235,4.1086740492435059,4.5920474668015654,4.3906418761523733,5.5185131837878458,4.4107824352172935,4.2697985217628593,4.1740488880707654,4.1740488880707654,4.1740488880708471,4.9736911524855598,4.9736911524855598,4.9736911524855598,4.9736911524855598,4.9736911524854781,6.4498241392671289,6.4498241392671289,6.4498241392671289,6.4498241392671289,6.4498241392670472,7.3069360647579238,7.3069360647579238,7.3069360647579238,7.3069360647579238,7.3069360647580055,8.2779489024218638,8.2779489024218638,8.2779489024218638,8.2779489024218638,8.2779489024218229,9.3779988525706717,9.3779988525706717,9.3779988525707125,9.3779988525707125,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D126,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E126","v":145.59260488443056},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D126,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E126","v":150.14850488466519},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D126,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E126","v":154.8469686148957},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D126,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E126","v":159.69245719523209},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D126,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E126","v":164.68957134365152},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D126,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E126","v":169.84305574431022},173.54891861225533,177.65759266149885,182.24964012830043,186.64028200445281,192.15879518824067,196.56957762345797,200.83937614522083,205.01342503329158,209.18747392136234,213.36152280943318,218.33521396191875,223.30890511440433,228.2825962668899,233.25628741937547,238.22997857186095,244.67980271112808,251.1296268503952,257.57945098966235,264.0292751289295,270.47909926819653,{"$f":"GT126+SUM(AI126,BY126)","v":277.78603533295444},285.09297139771235,292.39990746247025,299.70684352722816,307.01377959198618,315.29172849440806,323.56967739682995,331.84762629925183,340.12557520167371,348.40352410409554,357.78152295666621,367.15952180923688,376.5375206618076,385.91551951437833]
["Greater Bendigo (C)_3555","3555","3555_Greater Bendigo (C)","Greater Bendigo (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C143,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C143,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":1.363836017008291E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":13.737307367793289},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.808450285985201},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.466239782161169},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.16069468946114},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":10.168540685056952},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":7.9808378213247471},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":9.3619016403288775},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":10.156318881348952},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":11.647378933725092},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":15.521690709161453},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":10.914070711245023},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":8.2374956991927721},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":11.219850070115127},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":11.219850070115127},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":11.219850070115029},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":11.492467789233814},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":11.492467789233814},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":11.492467789233814},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":11.492467789233814},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":11.492467789233814},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.051901756081971},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.051901756081971},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.051901756081971},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.051901756081971},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.051901756081772},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.968321922838481},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.968321922838481},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.968321922838481},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.968321922838481},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":12.96832192283858},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":13.954426189169999},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":13.954426189169999},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":13.954426189169999},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":13.954426189169999},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":13.9544261891698},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":15.015513296755913},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":15.015513296755913},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":15.015513296755913},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":15.015513296755913},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.73220521737364119},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":1.2636444880480582},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":1.098307826060462},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.68496617109147084},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":1.003829733496121},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.50781974753333192},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.30705380083410766},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.77944426365581165},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":1.1337371107720899},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.66134664795038567},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.54324903224495968},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.16533666198759642},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.56456534224922617},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.56456534224922617},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.56456534224923238},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.5782830403410576},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.5782830403410576},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.5782830403410576},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.5782830403410576},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.57828304034106381},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.60643288432165532},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.60643288432165532},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.60643288432165532},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.60643288432165532},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.60643288432166775},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.65254571665505023},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.65254571665505023},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.65254571665505023},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.65254571665505023},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.65254571665504402},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.70216494410780694},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.70216494410780694},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.70216494410780694},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.70216494410780694},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.70216494410779451},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.75555719109033037},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.75555719109033037},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.75555719109033037},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D143,'D - new dwell LGA'!$A$4:$A$83,0))*$E143","v":0.75555719109033037},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":6.1109018540005722E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":2.4443607416002294E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":2.4443607416002294E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":4.8887214832004589E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":0.2811014852840264},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":3.6665411124003441E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":2.4443607416002294E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.2221803708001147E-2},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1646876971249002E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1646876971249002E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1646876971249002E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1646876971249002E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1646876971248809E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1929870506360058E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1929870506360058E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1929870506360058E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1929870506360058E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.1929870506359866E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.2510596500441994E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.2510596500441994E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.2510596500441994E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.2510596500441994E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.25105965004418E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.346189557034798E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.346189557034798E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.346189557034798E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.346189557034798E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.3461895570347786E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.4485530912978498E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.4485530912978498E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.4485530912978498E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.4485530912978498E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.4485530912978887E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.558700293984195E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.558700293984195E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.558700293984195E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D143,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E143","v":1.558700293984195E-2},null,null,null,14.46951258516693,14.072094774033259,13.564547608221631,12.845660860552611,11.172370418553072,8.4886575688580788,9.6689554411629857,10.935763145004763,12.781116044497182,16.183037357111839,11.457319743489982,8.4028323611803692,11.784415412364353,11.784415412364353,11.784415412364261,12.070750829574871,12.070750829574871,12.070750829574871,12.070750829574871,12.070750829574878,12.658334640403627,12.658334640403627,12.658334640403627,12.658334640403627,12.65833464040344,13.620867639493531,13.620867639493531,13.620867639493531,13.620867639493531,13.620867639493625,14.656591133277805,14.656591133277805,14.656591133277805,14.656591133277805,14.656591133277594,15.771070487846243,15.771070487846243,15.771070487846243,15.771070487846243,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D143,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E143","v":540.58368206157627},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D143,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E143","v":551.9198897994122},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D143,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E143","v":563.49382133495021},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D143,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E143","v":575.31046181007355},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D143,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E143","v":587.3749009066396},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D143,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E143","v":599.69233503871567},608.18099260757378,617.84994804873679,628.78571119374158,641.56682723823872,657.74986459535057,669.20718433884053,677.61001670002088,689.39443211238518,701.17884752474947,712.96326293711377,725.03401376668864,737.10476459626352,749.1755154258384,761.24626625541327,773.31701708498815,785.97535172539176,798.63368636579537,811.29202100619898,823.95035564660259,836.60869028700608,{"$f":"GT143+SUM(AI143,BY143)","v":850.22955792649964},863.85042556599319,877.47129320548675,891.0921608449803,904.71302848447397,919.36961961775182,934.02621075102968,948.68280188430754,963.33939301758539,977.99598415086302,993.76705463870928,1009.5381251265555,1025.3091956144017,1041.0802661022478]
["Greater Geelong (C)_3212","3212","3212_Greater Geelong (C)","Greater Geelong (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C150,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C150,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.15190054772980138},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":225.4201950664},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":248.42503381411836},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":297.42942404594447},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":290.75938204216811},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":324.79020859204735},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":331.7324972082227},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":364.53821400230629},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":377.87829800985895},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":357.3236787737319},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":557.83330880562039},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":471.39500936892705},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":369.57477633168844},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":343.1031510580907},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":343.1031510580907},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":343.10315105808633},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":331.08815796507969},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":331.08815796507969},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":331.08815796507969},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":331.08815796507969},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":331.08815796507747},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":328.9622731765474},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":328.9622731765474},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":328.9622731765474},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":328.9622731765474},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":328.96227317654518},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":362.3777107782505},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":362.3777107782505},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":362.3777107782505},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":362.3777107782505},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":362.37771077825272},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":399.18743265252834},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":399.18743265252834},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":399.18743265252834},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":399.18743265252834},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":399.18743265253278},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":439.73622451969294},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":439.73622451969294},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":439.73622451969294},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":439.73622451969294},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":47.352271266541493},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":27.359090065112866},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":30.910510410103477},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":36.303407971015147},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":36.040339797312136},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":62.873293515018993},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":33.672726233985067},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":25.123010588637296},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":93.652269838270954},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":67.608520641673138},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":63.399429862425009},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":66.819316120564125},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":64.53060024727759},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":64.53060024727759},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":64.530600247277036},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":62.270828764946714},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":62.270828764946714},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":62.270828764946714},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":62.270828764946714},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":62.270828764947268},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":61.870993843473684},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":61.870993843473684},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":61.870993843473684},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":61.870993843473684},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":61.87099384347313},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":68.15574593424742},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":68.15574593424742},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":68.15574593424742},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":68.15574593424742},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":68.155745934246866},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":75.078892632717526},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":75.078892632717526},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":75.078892632717526},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":75.078892632717526},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":75.078892632716972},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":82.70528099557724},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":82.70528099557724},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":82.70528099557724},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D150,'D - new dwell LGA'!$A$4:$A$83,0))*$E150","v":82.70528099557724},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.81673983719710164},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":6.2616720851777785},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":1.905726286793237},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":5.5810555541801934},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":1.0889864495961354},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.81673983719710164},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.54449322479806772},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.54449322479806772},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.68061653099758457},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.81673983719710164},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.51105279199246589},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.51105279199246811},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.51105279199246811},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.51105279199246811},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.51105279199246378},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.49315643707116363},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.49315643707116363},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.49315643707116363},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.49315643707116363},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.49315643707116363},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.48998992766056021},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.48998992766056021},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.48998992766056021},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.48998992766056021},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.48998992766055588},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.53976228512605628},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.53976228512605628},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.53976228512605628},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.53976228512605628},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.53976228512604763},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.59459043543100598},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.59459043543100598},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.59459043543100598},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.59459043543100598},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.59459043543101464},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.65498793755749507},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.65498793755749507},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.65498793755749507},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D150,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E150","v":0.65498793755749507},null,null,null,272.77246633294146,275.78412387923123,328.33993445604796,327.06279001318325,360.83054838935948,394.60579072324168,398.21094023629138,403.00130859849622,450.97594861200287,625.44182944729357,534.79443923135204,436.39409245225255,407.63375130536826,407.63375130536826,407.63375130536338,393.3589867300264,393.3589867300264,393.3589867300264,393.3589867300264,393.35898673002475,390.83326702002108,390.83326702002108,390.83326702002108,390.83326702002108,390.8332670200183,430.53345671249792,430.53345671249792,430.53345671249792,430.53345671249792,430.53345671249957,474.2663252852459,474.2663252852459,474.2663252852459,474.2663252852459,474.26632528524976,522.44150551527014,522.44150551527014,522.44150551527014,522.44150551527014,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D150,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E150","v":12667.442376831326},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D150,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E150","v":12913.355977021231},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D150,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E150","v":13164.043508440454},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D150,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E150","v":13419.597647619961},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D150,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E150","v":13680.112870224168},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D150,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E150","v":13945.685485977605},14340.291276700847,14738.502216937139,15141.503525535634,15592.479474147636,16217.921303594931,16752.715742826284,17189.109835278538,17596.743586583907,18004.377337889277,18412.011089194639,18805.370075924664,19198.729062654689,19592.088049384714,19985.44703611474,20378.806022844765,20769.639289864786,21160.472556884808,21551.30582390483,21942.139090924851,22332.972357944869,{"$f":"GT150+SUM(AI150,BY150)","v":22763.505814657368},23194.039271369867,23624.572728082367,24055.106184794866,24485.639641507365,24959.905966792612,25434.172292077859,25908.438617363106,26382.704942648354,26856.971267933604,27379.412773448876,27901.854278964147,28424.295784479418,28946.737289994689]
["Greater Geelong (C)_3224","3224","3224_Greater Geelong (C)","Greater Geelong (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C162,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C162,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":5.0095529795328143E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":74.341694399315443},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":81.928497752868779},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":98.089735665763428},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":95.890011616508318},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":107.11309350046295},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":109.40260220478969},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":120.22165314092196},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":124.62110123943216},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":117.84235978152357},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":183.96875824178423},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":155.4621302565395},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":121.88266925974725},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":113.15254871414433},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":113.15254871414433},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":113.15254871414287},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":109.19010451313827},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":109.19010451313827},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":109.19010451313827},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":109.19010451313827},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":109.19010451313754},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":108.48900549567594},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":108.48900549567594},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":108.48900549567594},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":108.48900549567594},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":108.4890054956752},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":119.50913725305227},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":119.50913725305227},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":119.50913725305227},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":119.50913725305227},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":119.50913725305301},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":131.64867556591415},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":131.64867556591415},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":131.64867556591415},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":131.64867556591415},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":131.64867556591562},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":145.02132788023877},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":145.02132788023877},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":145.02132788023877},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":145.02132788023877},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":15.616382900271139},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":9.0227990090455474},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":10.194027726565883},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":11.972560223541207},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":11.885802540761922},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.735086184248903},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":11.104983395748366},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":8.2853587054216327},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":30.885735069425142},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":22.296724474276015},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.908601549807472},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":22.036451425938164},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":21.281652079018023},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":21.281652079018023},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":21.281652079017842},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.536398350077519},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.536398350077519},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.536398350077519},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.536398350077519},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.536398350077704},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.404536138115695},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.404536138115695},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.404536138115695},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.404536138115695},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":20.40453613811551},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":22.477194797514578},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":22.477194797514578},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":22.477194797514578},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":22.477194797514578},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":22.477194797514397},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":24.760390657529207},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":24.760390657529207},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":24.760390657529207},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":24.760390657529207},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":24.760390657529022},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":27.275509734926899},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":27.275509734926899},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":27.275509734926899},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D162,'D - new dwell LGA'!$A$4:$A$83,0))*$E162","v":27.275509734926899},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.26935396521491106},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":2.0650470666476513},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.62849258550145914},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":1.8405854289685586},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.35913862028654808},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.26935396521491106},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.17956931014327404},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.17956931014327404},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.2244616376790925},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.26935396521491106},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16854093517676932},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16854093517677005},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16854093517677005},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16854093517677005},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16854093517676863},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.1626388670500461},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.1626388670500461},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.1626388670500461},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.1626388670500461},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.1626388670500461},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16159457873840527},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16159457873840527},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16159457873840527},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16159457873840527},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.16159457873840383},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.17800908581991795},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.17800908581991795},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.17800908581991795},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.17800908581991795},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.17800908581991512},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.19609095108158925},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.19609095108158925},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.19609095108158925},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.19609095108158925},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.19609095108159211},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.21600954197912112},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.21600954197912112},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.21600954197912112},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D162,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E162","v":0.21600954197912112},null,null,null,89.958077299586577,90.951296761914321,108.28376339232931,107.86257184004953,118.99889604122487,130.1376883890386,131.32663653667032,132.90645994485379,148.72809485094871,206.26548271606023,176.37073180634695,143.91912068568541,134.43420079316235,134.43420079316235,134.4342007931607,129.72650286321579,129.72650286321579,129.72650286321579,129.72650286321579,129.72650286321525,128.89354163379164,128.89354163379164,128.89354163379164,128.89354163379164,128.8935416337907,141.98633205056686,141.98633205056686,141.98633205056686,141.98633205056686,141.9863320505674,156.40906622344335,156.40906622344335,156.40906622344335,156.40906622344335,156.40906622344465,172.29683761516566,172.29683761516566,172.29683761516566,172.29683761516566,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D162,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E162","v":4177.6165162217994},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D162,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E162","v":4258.7167641768165},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D162,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E162","v":4341.3914147111091},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D162,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E162","v":4425.6710317692296},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D162,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E162","v":4511.5867726348906},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D162,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E162","v":4599.1703994494865},4729.3080878385254,4860.6347243751952,4993.5411843200491,5142.2692791709978,5348.5347618870583,5524.9054936934053,5668.8246143790911,5803.2588151722539,5937.6930159654166,6072.1272167585776,6201.8537196217931,6331.5802224850086,6461.3067253482241,6591.0332282114396,6720.7597310746551,6849.6532727084468,6978.5468143422386,7107.4403559760303,7236.3338976098221,7365.2274392436129,{"$f":"GT162+SUM(AI162,BY162)","v":7507.2137712941794},7649.2001033447459,7791.1864353953124,7933.1727674458789,8075.1590994964463,8231.5681657198893,8387.9772319433323,8544.3862981667753,8700.7953643902183,8857.2044306136631,9029.5012682288288,9201.7981058439946,9374.0949434591603,9546.391781074326]
["Hindmarsh (S)_3395","3395","3395_Hindmarsh (S)","Hindmarsh (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C179,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C179,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":1.1433999792455858E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":4.0985602174450221E-2},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":8.1971204348900442E-2},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0.10246400543612554},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0.15369600815418832},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":4.0985602174450221E-2},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.1232002718062768E-2},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.1478403261675335E-2},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":9.2217604892513003E-2},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0.1332032070669632},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":8.1971204348900442E-2},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0.12295680652335067},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0.10246400543612554},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":2.0653841801226345E-2},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":2.0653841801226345E-2},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":2.0653841801236743E-2},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":4.6020016328078527E-2},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":4.6020016328078527E-2},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":4.6020016328078527E-2},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":4.6020016328078527E-2},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":4.6020016328088928E-2},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.4600546644403308E-2},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.4600546644403308E-2},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.4600546644403308E-2},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.4600546644403308E-2},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.460054664441371E-2},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5102701517899387E-2},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5102701517899387E-2},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5102701517899387E-2},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5102701517899387E-2},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5102701517904584E-2},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5609474651329836E-2},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5609474651329836E-2},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5609474651329836E-2},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5609474651329836E-2},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.5609474651329836E-2},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.6120908518294529E-2},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.6120908518294529E-2},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.6120908518294529E-2},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.6120908518294529E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":2.5817302251532931E-3},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":2.5817302251532931E-3},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":2.5817302251545928E-3},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.7525020410098158E-3},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.7525020410098158E-3},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.7525020410098158E-3},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.7525020410098158E-3},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":5.752502041011116E-3},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.8250683305504135E-3},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.8250683305504135E-3},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.8250683305504135E-3},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.8250683305504135E-3},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.8250683305517137E-3},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.8878376897374234E-3},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.8878376897374234E-3},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.8878376897374234E-3},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.8878376897374234E-3},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.887837689738073E-3},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.9511843314162295E-3},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.9511843314162295E-3},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.9511843314162295E-3},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.9511843314162295E-3},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":6.9511843314162295E-3},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":7.0151135647868162E-3},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":7.0151135647868162E-3},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":7.0151135647868162E-3},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D179,'D - new dwell LGA'!$A$4:$A$83,0))*$E179","v":7.0151135647868162E-3},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":1.0246400543612555E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D179,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E179","v":0},null,null,null,4.0985602174450221E-2,8.1971204348900442E-2,0.10246400543612554,0.15369600815418832,4.0985602174450221E-2,5.1232002718062768E-2,6.1478403261675335E-2,9.2217604892513003E-2,0.1332032070669632,8.1971204348900442E-2,0.12295680652335067,0.10246400543612554,2.3235572026379638E-2,2.3235572026379638E-2,2.3235572026391337E-2,5.177251836908834E-2,5.177251836908834E-2,5.177251836908834E-2,5.177251836908834E-2,5.1772518369100046E-2,6.1425614974953718E-2,6.1425614974953718E-2,6.1425614974953718E-2,6.1425614974953718E-2,6.1425614974965424E-2,6.1990539207636808E-2,6.1990539207636808E-2,6.1990539207636808E-2,6.1990539207636808E-2,6.1990539207642657E-2,6.256065898274607E-2,6.256065898274607E-2,6.256065898274607E-2,6.256065898274607E-2,6.256065898274607E-2,6.3136022083081347E-2,6.3136022083081347E-2,6.3136022083081347E-2,6.3136022083081347E-2,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D179,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E179","v":27.567373499611072},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D179,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E179","v":27.660500966626699},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D179,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E179","v":27.753943034709152},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D179,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E179","v":27.847700766636528},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D179,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E179","v":27.941775228777161},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D179,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E179","v":28.036167491101764},28.087399493819827,28.148877897081501,28.241095501974016,28.374298709040978,28.456269913389878,28.57922671991323,28.681690725349355,28.704926297375735,28.728161869402115,28.751397441428505,28.803169959797593,28.854942478166681,28.906714996535769,28.958487514904856,29.010260033273955,29.071685648248909,29.133111263223864,29.194536878198818,29.255962493173772,29.317388108148737,{"$f":"GT179+SUM(AI179,BY179)","v":29.379378647356376},29.441369186564014,29.503359725771652,29.565350264979291,29.627340804186932,29.689901463169679,29.752462122152426,29.815022781135173,29.87758344011792,29.940144099100667,30.003280121183749,30.066416143266832,30.129552165349914,30.192688187432996]
["Hume (C)_3043","3043","3043_Hume (C)","Hume (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C196,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C196,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":1.6535063476170009E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":19.233295664959019},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":22.759893791507753},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":22.389452811828264},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":29.235202116305203},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":33.206329418469316},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":41.281942775482158},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":48.913026956879605},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":42.20063640508728},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":45.060440768212935},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":54.321465260200135},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":37.103368524697522},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":29.694548931107768},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":45.365461795339385},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":45.365461795339385},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":45.365461795339868},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":44.693380879853002},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":44.693380879853002},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":44.693380879853002},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":44.693380879853002},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":44.693380879852761},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":48.020181411511139},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":48.020181411511139},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":48.020181411511139},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":48.020181411511139},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":48.020181411511373},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":54.214516060098553},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":54.214516060098312},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":54.214516060098312},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":54.214516060098312},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":54.214516060098795},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":61.207885210656123},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":61.207885210656123},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":61.207885210656123},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":61.207885210656123},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":61.207885210657089},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":69.103359842000444},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":69.103359842000444},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":69.103359842000444},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":69.103359842000444},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":4.7822393377121175},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":5.0399648110019921},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":5.2976902842918658},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.6722261418378643},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":5.8847316401188028},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.514727241494052},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.514727241494052},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":8.104034326781612},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":5.9849582130648651},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.514727241494052},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.457454914096302},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":4.2095160637346174},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.0069551364161899},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.0069551364161899},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.0069551364162201},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":5.917963208469299},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":5.917963208469299},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":5.917963208469299},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":5.917963208469299},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":5.9179632084692395},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.3584732518064762},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.3584732518064762},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.3584732518064762},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.3584732518064762},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":6.3584732518064762},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":7.1786807149614971},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":7.1786807149614971},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":7.1786807149614971},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":7.1786807149614971},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":7.1786807149615575},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":8.1046903504264165},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":8.1046903504264165},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":8.1046903504264165},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":8.1046903504264165},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":8.1046903504262957},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":9.1501500462884167},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":9.1501500462884167},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":9.1501500462884167},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D196,'D - new dwell LGA'!$A$4:$A$83,0))*$E196","v":9.1501500462884167},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.9635278374359052E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":0.23708222699487241},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":0.11854111349743621},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":0.16299403105897478},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":0.34080570130512911},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":1.4817639187179526E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":1.4817639187179526E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":4.4452917561538581E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":4.4452917561538581E-2},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.9635278374359052E-2},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.364232503018935E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.364232503018935E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.364232503018935E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.364232503018935E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.3642325030189114E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.3292068363075402E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.3292068363075402E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.3292068363075402E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.3292068363075402E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.3292068363075284E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.5025838865289241E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.5025838865289241E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.5025838865289241E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.5025838865289356E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.5025838865289356E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.8254032017347247E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.8254032017347247E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.8254032017347247E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.8254032017347247E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":2.8254032017347247E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":3.1898644018862693E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":3.1898644018862693E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":3.1898644018862693E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":3.1898644018862693E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":3.1898644018863158E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":3.6013390570853725E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":3.6013390570853725E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":3.6013390570853725E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D196,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E196","v":3.6013390570853725E-2},null,null,null,24.015535002671136,27.799858602509744,27.687143096120131,35.907428258143071,39.091061058588117,47.796670016976208,55.427754198373655,50.304670731868896,51.045398981277799,60.836192501694185,43.560823438793825,33.904064994842386,51.372416931755573,51.372416931755573,51.372416931756092,50.611344088322298,50.611344088322298,50.611344088322298,50.611344088322298,50.611344088321999,54.378654663317619,54.378654663317619,54.378654663317619,54.378654663317619,54.378654663317846,61.393196775060048,61.393196775059806,61.393196775059806,61.393196775059806,61.393196775060353,69.312575561082539,69.312575561082539,69.312575561082539,69.312575561082539,69.312575561083378,78.25350988828886,78.25350988828886,78.25350988828886,78.25350988828886,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D196,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E196","v":897.44057016912723},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D196,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E196","v":925.20962459309578},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D196,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E196","v":953.83792297062882},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D196,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E196","v":983.35205245735892},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D196,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E196","v":1013.7794228819693},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D196,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E196","v":1045.148292201754},1092.9449622187301,1148.3727164171037,1198.6773871489727,1249.7227861302504,1310.5589786319445,1354.1198020707384,1388.0238670655808,1439.3962839973365,1490.7687009290921,1542.1411178608482,1592.7524619491705,1643.3638060374929,1693.9751501258152,1744.5864942141375,1795.1978383024596,1849.5764929657771,1903.9551476290947,1958.3338022924122,2012.7124569557297,2067.0911116190478,{"$f":"GT196+SUM(AI196,BY196)","v":2128.4843083941078},2189.8775051691678,2251.2707019442278,2312.6638987192878,2374.0570954943482,2443.3696710554309,2512.6822466165136,2581.9948221775962,2651.3073977386789,2720.6199732997625,2798.8734831880515,2877.1269930763406,2955.3805029646296,3033.6340128529187]
["Loddon (S)_3475","3475","3475_Loddon (S)","Loddon (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C213,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C213,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":3.2995867195020678E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.68008082797965941},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.9166306811899757},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.709649559630949},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.73921829128223848},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.73921829128223848},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.50266843807192219},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.53223716972321178},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.65051209632836982},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.53223716972321178},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.73921829128223848},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.79835575458481745},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.76878702293352785},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.27487567378511196},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.27487567378511196},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.27487567378514194},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34013729542561644},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34013729542561644},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34013729542561644},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34013729542561644},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34013729542564641},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34763446364550099},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34763446364550099},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34763446364550099},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34763446364550099},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.34763446364547101},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35317964869949403},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35317964869949403},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35317964869949403},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35317964869949403},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35317964869947904},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35881328608057689},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35881328608057689},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35881328608057689},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35881328608057689},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.35881328608054686},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.36453678670902512},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.36453678670902512},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.36453678670902512},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0.36453678670902512},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D213,'D - new dwell LGA'!$A$4:$A$83,0))*$E213","v":0},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":2.9568731651289537E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":2.9568731651289537E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":5.9137463302579074E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D213,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E213","v":0},null,null,null,0.68008082797965941,0.9166306811899757,0.709649559630949,0.73921829128223848,0.73921829128223848,0.50266843807192219,0.53223716972321178,0.65051209632836982,0.53223716972321178,0.73921829128223848,0.79835575458481745,0.76878702293352785,0.27487567378511196,0.27487567378511196,0.27487567378514194,0.34013729542561644,0.34013729542561644,0.34013729542561644,0.34013729542561644,0.34013729542564641,0.34763446364550099,0.34763446364550099,0.34763446364550099,0.34763446364550099,0.34763446364547101,0.35317964869949403,0.35317964869949403,0.35317964869949403,0.35317964869949403,0.35317964869947904,0.35881328608057689,0.35881328608057689,0.35881328608057689,0.35881328608057689,0.35881328608054686,0.36453678670902512,0.36453678670902512,0.36453678670902512,0.36453678670902512,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D213,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E213","v":106.60964690711181},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D213,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E213","v":107.19706344901553},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D213,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E213","v":107.78771664167003},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D213,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E213","v":108.38162431894163},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D213,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E213","v":108.97880441296083},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D213,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E213","v":109.57927495466367},110.0819433927356,110.61418056245881,111.26469265878718,111.7969298285104,112.53614811979264,113.33450387437746,114.10329089731098,114.3781665710961,114.65304224488122,114.92791791866637,115.26805521409199,115.60819250951761,115.94832980494323,116.28846710036885,116.6286043957945,116.97623885944,117.32387332308551,117.67150778673101,118.01914225037652,118.366776714022,{"$f":"GT213+SUM(AI213,BY213)","v":118.71995636272149},119.07313601142098,119.42631566012048,119.77949530881997,120.13267495751946,120.49148824360003,120.85030152968061,121.20911481576118,121.56792810184176,121.92674138792231,122.29127817463133,122.65581496134035,123.02035174804938,123.3848885347584]
["Loddon (S)_3575","3575","3575_Loddon (S)","Loddon (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C230,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C230,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.11685675534660961},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":2.4085452417850584},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":3.2463001084929046},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":2.5132646001235392},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":2.6179839584620197},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":2.6179839584620197},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.7802290917541734},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.8849484500926545},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":2.3038258834465775},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.8849484500926545},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":2.6179839584620197},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":2.827422675138981},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":2.7227033168005002},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0.97348795751877093},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0.97348795751877093},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0.97348795751887718},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2046157320516462},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2046157320516462},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2046157320516462},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2046157320516462},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2046157320517525},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2311673831201062},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2311673831201062},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2311673831201062},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2311673831201062},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2311673831199998},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2508059738980422},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2508059738980422},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2508059738980422},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2508059738980422},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2508059738979891},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.270757823663399},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.270757823663399},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.270757823663399},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.270757823663399},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.2707578236632926},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.291027929271221},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.291027929271221},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.291027929271221},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":1.291027929271221},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D230,'D - new dwell LGA'!$A$4:$A$83,0))*$E230","v":0},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0.1047193583384808},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0.1047193583384808},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0.20943871667696159},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D230,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E230","v":0},null,null,null,2.4085452417850584,3.2463001084929046,2.5132646001235392,2.6179839584620197,2.6179839584620197,1.7802290917541734,1.8849484500926545,2.3038258834465775,1.8849484500926545,2.6179839584620197,2.827422675138981,2.7227033168005002,0.97348795751877093,0.97348795751877093,0.97348795751887718,1.2046157320516462,1.2046157320516462,1.2046157320516462,1.2046157320516462,1.2046157320517525,1.2311673831201062,1.2311673831201062,1.2311673831201062,1.2311673831201062,1.2311673831199998,1.2508059738980422,1.2508059738980422,1.2508059738980422,1.2508059738980422,1.2508059738979891,1.270757823663399,1.270757823663399,1.270757823663399,1.270757823663399,1.2707578236632926,1.291027929271221,1.291027929271221,1.291027929271221,1.291027929271221,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D230,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E230","v":377.56417652489563},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D230,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E230","v":379.64454588503639},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D230,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E230","v":381.73637802937043},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D230,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E230","v":383.83973611755772},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D230,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E230","v":385.95468365726646},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D230,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E230","v":388.08128450609053},389.86151359784469,391.74646204793737,394.05028793138393,395.93523638147661,398.55322033993866,401.38064301507762,404.10334633187813,405.07683428939691,406.0503222469157,407.0238102044346,408.22842593648625,409.4330416685379,410.63765740058955,411.8422731326412,413.04688886469296,414.27805624781308,415.50922363093321,416.74039101405333,417.97155839717345,419.20272578029346,{"$f":"GT230+SUM(AI230,BY230)","v":420.45353175419149},421.70433772808951,422.95514370198754,424.20594967588556,425.45675564978353,426.72751347344695,427.99827129711036,429.26902912077378,430.5397869444372,431.8105447681005,433.10157269737169,434.39260062664289,435.68362855591408,436.97465648518528]
["Macedon Ranges (S)_3461","3461","3461_Macedon Ranges (S)","Macedon Ranges (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C247,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C247,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":7.8843039033081423E-4},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.2034834032968906},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.2091357200551375},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.26636542723238799},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.22679920992465924},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.21761419519250794},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.23598422465681057},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.29180085264449929},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.26919158561151146},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.19783108653864359},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.22467959114031663},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.36598751009649066},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.30451856535055494},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.24226187595330842},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.24226187595330842},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.2422618759533027},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.24586855891043727},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.24586855891043727},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.24586855891043727},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.24586855891043727},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.24586855891043441},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.28949349787178197},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.28949349787178197},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.28949349787178197},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.28949349787178197},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.28949349787178486},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.31514808699451291},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.31514808699451291},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.31514808699451291},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.31514808699451291},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.31514808699451002},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.34307615703441269},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.34307615703441269},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.34307615703441269},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.34307615703441269},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.34307615703440691},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.37347918132071606},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.37347918132071606},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.37347918132071606},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.37347918132071606},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":4.0280452613863524E-2},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":2.5260622825643231E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.7750707931533081E-2},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.9798866539017669E-2},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.7067988395704885E-2},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.1606232109079323E-2},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":2.662606189729962E-2},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.7067988395704885E-2},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":0.15770821277631314},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":3.3453257255581577E-2},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":4.847308704380187E-2},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":8.8753539657665404E-3},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.3529558723619835E-2},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.3529558723619745E-2},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.3529558723619745E-2},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.3730980547313438E-2},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.3730980547313438E-2},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.3730980547313438E-2},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.3730980547313438E-2},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.3730980547313259E-2},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.6167295263235223E-2},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.6167295263235223E-2},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.6167295263235223E-2},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.6167295263235223E-2},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.6167295263235043E-2},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.7600022838304412E-2},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.7600022838304412E-2},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.7600022838304412E-2},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.7600022838304412E-2},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.7600022838304412E-2},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.915971712431333E-2},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.915971712431333E-2},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.915971712431333E-2},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.915971712431333E-2},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":1.9159717124313511E-2},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":2.0857629768795859E-2},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":2.0857629768795859E-2},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":2.0857629768795859E-2},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D247,'D - new dwell LGA'!$A$4:$A$83,0))*$E247","v":2.0857629768795859E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.41307918956174E-3},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":7.0653959478087002E-4},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":7.0653959478087002E-4},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.41307918956174E-3},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.41307918956174E-3},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":7.0653959478087002E-4},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.41307918956174E-3},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.41307918956174E-3},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.7872098982328553E-4},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.7872098982328553E-4},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.7872098982328553E-4},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.7872098982328553E-4},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.7872098982328694E-4},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.813817054044737E-4},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.813817054044737E-4},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.813817054044737E-4},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.813817054044737E-4},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":1.8138170540447649E-4},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.135646159077142E-4},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.135646159077142E-4},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.135646159077142E-4},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.135646159077142E-4},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.135646159077142E-4},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.3249047266285535E-4},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.3249047266285535E-4},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.3249047266285535E-4},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.3249047266285535E-4},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.3249047266285535E-4},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.5309351761882944E-4},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.5309351761882944E-4},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.5309351761882944E-4},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.5309351761882944E-4},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.5309351761883221E-4},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.7552238131307914E-4},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.7552238131307914E-4},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.7552238131307914E-4},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D247,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E247","v":2.7552238131307914E-4},null,null,null,0.24376385591075411,0.23439634288078073,0.28411613516392109,0.2465980764636769,0.23468218358821283,0.24759045676588989,0.31842691454179889,0.28625957400721636,0.35553929931495676,0.25813284839589823,0.41446059714029254,0.31339391931632149,0.25579143467692828,0.25579143467692816,0.25579143467692245,0.25959953945775072,0.25959953945775072,0.25959953945775072,0.25959953945775072,0.25959953945774766,0.30566079313501721,0.30566079313501721,0.30566079313501721,0.30566079313501721,{"$f":"SUM(AH247,BX247)","v":0.30566079313501993},0.33274810983281733,0.33274810983281733,0.33274810983281733,0.33274810983281733,0.33274810983281444,0.36223587415872605,0.36223587415872605,0.36223587415872605,0.36223587415872605,0.36223587415872044,0.39433681108951191,0.39433681108951191,0.39433681108951191,0.39433681108951191,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D247,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E247","v":11.876126969553054},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D247,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E247","v":12.133285846487915},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D247,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E247","v":12.396013095010243},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D247,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E247","v":12.664429289461104},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D247,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E247","v":12.93865761502955},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D247,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E247","v":13.218823924286431},13.466414381052321,13.78484129559412,14.071100869601336,14.426640168916293,14.684773017312192,15.099233614452485,15.412627533768807,15.668418968445735,15.924210403122663,16.180001837799587,16.439601377257336,16.699200916715085,16.958800456172835,17.218399995630584,17.477999535088333,17.783660328223352,18.08932112135837,18.394981914493389,18.700642707628408,19.006303500763426,{"$f":"GT247+SUM(AI247,BY247)","v":19.339051610596243},19.67179972042906,20.004547830261878,20.337295940094695,20.670044049927508,21.032279924086236,21.394515798244964,21.756751672403691,22.118987546562419,22.48122342072114,22.875560231810653,23.269897042900165,23.664233853989678,24.058570665079191]
[{"$f":"_xlfn.CONCAT(D264,\"_\",B264)","v":"Melbourne (C)_3050"},"3050","3050_Melbourne (C)","Melbourne (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C264,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C264,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.214113029533111E-3},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":5.9524285537585105E-3},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":2.3809714215034042E-2},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":2.7777999917539712E-2},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":2.9762142768792549E-2},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":3.7698714173803889E-2},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":4.3651142727562403E-2},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":5.3571856983826584E-2},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":2.5793857066286872E-2},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":2.5793857066286872E-2},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":3.1746285620045389E-2},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":1.3888999958769856E-2},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":5.9524285537585105E-3},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.8292704615043219E-2},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.8292704615043219E-2},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.8292704615043719E-2},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.7733902822860749E-2},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.7733902822860749E-2},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.7733902822860749E-2},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.7733902822860749E-2},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.773390282285975E-2},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.8655125861769569E-2},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.8655125861769569E-2},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.8655125861769569E-2},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.8655125861769569E-2},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.8655125861768569E-2},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.11077855543650515},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.11077855543650515},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.11077855543650515},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.11077855543650515},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.11077855543650515},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.12439179654784072},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.12439179654784072},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.12439179654784072},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.12439179654784072},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.12439179654783972},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.13967792762262732},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.13967792762262732},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.13967792762262732},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":0.13967792762262732},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":4.0300596437864318},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":11.867777923424365},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.4673808377818283},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":6.0623447162952884},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.8680861020783848},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":17.577348627133212},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":12.928017211252099},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":11.376961905912792},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":14.041939500995161},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":4.3099781537735016},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.2296418292996609},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":1.712104311085292},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.3409053695758555},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.3409053695758555},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.3409053695759203},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.2991717425195199},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.2991717425195199},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.2991717425195199},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.2991717425195519},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.2991717425195519},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.3679724859662379},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.3679724859662379},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.3679724859662379},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.3679724859662379},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":7.3679724859661739},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":8.2734003059799299},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":8.2734003059799299},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":8.2734003059799299},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":8.2734003059799299},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":8.2734003059799957},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.2900934081070936},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.2900934081070936},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.2900934081070936},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.2900934081070936},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":9.2900934081069657},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":10.431724845825878},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":10.431724845825878},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":10.431724845825878},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D264,'D - new dwell LGA'!$A$4:$A$83,0))*$E264","v":10.431724845825878},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":0.4464321415318882},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":1.0952468538915656},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":4.7619428430068084E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":0.19246185657152515},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":0.8392924260799498},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":3.1746285620045389E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":1.7857285661275531E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":5.9524285537585105E-3},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":7.9365714050113473E-3},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":7.9365714050113473E-3},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.065851517527284E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.065851517527284E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.065851517527284E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.065851517527284E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0658515175272969E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0541069884200798E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0541069884200798E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0541069884200798E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0541069884200798E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0541069884200923E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0734686492917032E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0734686492917032E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0734686492917032E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0734686492917032E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.0734686492916782E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.328270930729481E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.328270930729481E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.328270930729481E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.328270930729481E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.3282709307294685E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.6143850926956095E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.6143850926956095E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.6143850926956095E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.614385092695597E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.614385092695597E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.9356589573394414E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.9356589573394414E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.9356589573394414E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D264,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E264","v":2.9356589573394414E-2},null,null,null,4.0360120723401902,11.891587637639399,9.4951588376993676,6.0921068590640806,9.9057848162521882,17.620999769860774,12.981589068235925,11.402755762979078,14.067733358061448,4.3417244393935466,9.2435308292584306,1.7180567396390505,7.439198074190899,7.439198074190899,7.4391980741909638,7.3969056453423807,7.3969056453423807,7.3969056453423807,7.3969056453424127,7.3969056453424118,7.4666276118280077,7.4666276118280077,7.4666276118280077,7.4666276118280077,7.4666276118279429,8.3841788614164354,8.3841788614164354,8.3841788614164354,8.3841788614164354,8.3841788614165011,9.4144852046549339,9.4144852046549339,9.4144852046549339,9.4144852046549339,9.414485204654806,10.571402773448504,10.571402773448504,10.571402773448504,10.571402773448504,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D264,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E264","v":103.52528292187966},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D264,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E264","v":110.8438791317031},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D264,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E264","v":118.6798547581359},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D264,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E264","v":127.06978532099863},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D264,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E264","v":136.05283200279422},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D264,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E264","v":145.67092443904244},163.2919242089032,176.27351327713913,187.6762690401182,201.74400239817965,206.08572683757319,215.32925766683161,217.04731440647066,224.48651248066156,231.92571055485246,239.36490862904341,246.76181427438578,254.15871991972816,261.55562556507056,268.95253121041299,276.34943685575541,283.81606446758343,291.28269207941145,298.74931969123946,306.21594730306748,313.68257491489544,{"$f":"GT264+SUM(AI264,BY264)","v":322.06675377631188},330.45093263772833,338.83511149914477,347.21929036056122,355.60346922197772,365.01795442663263,374.43243963128754,383.84692483594245,393.26141004059735,402.67589524525215,413.24729801870063,423.81870079214912,434.3901035655976,444.96150633904608]
["Mitchell (S)_3521","3521","3521_Mitchell (S)","Mitchell (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C282,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C282,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":4.0462588912069775E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":17.477280397513194},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":18.347518425605134},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":15.881844012677963},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":15.374205162957661},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":15.845584094840799},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":18.963937028836927},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":24.656744129271726},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":24.838043718457541},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":22.19106971634455},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":34.809521123677726},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":34.084322766934442},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":45.469936967804024},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":25.987189026965773},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":25.987189026965773},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":25.987189026965627},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":40.210511658856298},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":40.210511658856298},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":40.210511658856298},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":40.210511658856298},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":40.210511658856298},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":54.679086607894249},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":54.679086607894249},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":54.679086607894249},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":54.679086607894249},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":54.679086607894249},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":73.467623869326573},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":73.467623869326573},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":73.467623869326573},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":73.467623869326729},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":73.467623869326573},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":98.712178491759829},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":98.712178491759829},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":98.712178491759829},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":98.712178491759829},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":98.712178491759829},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":132.63113286364617},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":132.63113286364617},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":132.63113286364617},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":132.63113286364617},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":0.98104893882667976},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":1.9620978776533595},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":1.0861613251295381},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":8.4440283663296363},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":0.52556193151429265},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":1.2613486356343027},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":0.84089909042286848},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":0.17518731050476424},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":0.84089909042286848},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":2.5577347333695579},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":1.3664610219371609},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":2.9081093543790866},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":3.6667253530827653},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":3.6667253530827653},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":3.6667253530827835},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":5.6735994957732991},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":5.6735994957732991},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":5.6735994957732991},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":5.6735994957732991},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":5.6735994957733364},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":7.7150781079296893},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":7.7150781079296893},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":7.7150781079296893},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":7.7150781079296893},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":7.7150781079297257},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":10.36609226157085},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":10.366092261570868},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":10.366092261570868},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":10.366092261570868},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":10.366092261570831},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":13.928033815361394},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":13.928033815361394},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":13.928033815361394},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":13.928033815361394},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":13.928033815361394},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":18.713910803303399},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":18.713910803303399},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":18.713910803303399},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D282,'D - new dwell LGA'!$A$4:$A$83,0))*$E282","v":18.713910803303399},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":3.6259917837164299E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0.10877975351149291},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":3.6259917837164299E-2},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":2.5256831088370839E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":2.5256831088370839E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":2.5256831088370839E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":2.5256831088370839E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":2.5256831088370985E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":3.9080413810468985E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":3.9080413810468985E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":3.9080413810468985E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":3.9080413810468985E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":3.9080413810468985E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":5.3142356146675312E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":5.3142356146675312E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":5.3142356146675312E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":5.3142356146675312E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":5.3142356146675312E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":7.1402850250795305E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":7.1402850250795305E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":7.1402850250795305E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":7.1402850250795305E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":7.1402850250795458E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":9.5937918331392313E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":9.5937918331392313E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":9.5937918331392313E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":9.5937918331392313E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":9.5937918331392591E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0.12890359616503394},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0.12890359616503394},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0.12890359616503394},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D282,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E282","v":0.12890359616503394},null,null,null,18.458329336339872,20.309616303258494,16.968005337807501,23.818233529287298,16.371146026355092,20.22528566447123,25.497643219694595,25.013231028962306,23.03196880676742,37.367255857047283,35.450783788871604,48.37804632218311,29.653914380048537,29.653914380048537,29.653914380048409,45.884111154629593,45.884111154629593,45.884111154629593,45.884111154629593,45.884111154629636,62.394164715823941,62.394164715823941,62.394164715823941,62.394164715823941,62.394164715823976,83.833716130897429,83.833716130897443,83.833716130897443,83.833716130897599,83.8337161308974,112.64021230712122,112.64021230712122,112.64021230712122,112.64021230712122,112.64021230712122,151.34504366694958,151.34504366694958,151.34504366694958,151.34504366694958,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D282,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E282","v":502.90951758811525},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D282,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E282","v":521.21639551669557},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D282,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E282","v":540.18967916592976},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D282,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E282","v":559.85362699136931},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D282,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E282","v":580.23338050320899},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D282,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E282","v":601.35499641118099},621.58028207565224,647.07792529534686,672.09115632430917,695.12312513107656,732.49038098812389,767.94116477699549,816.31921109917857,845.97312547922706,875.62703985927556,905.28095423932393,951.16506539395357,997.0491765485832,1042.9332877032127,1088.8173988578424,1134.701510012472,1197.095674728296,1259.48983944412,1321.884004159944,1384.278168875768,1446.672333591592,{"$f":"GT282+SUM(AI282,BY282)","v":1530.5060497224895},1614.339765853387,1698.1734819842845,1782.0071981151821,1865.8409142460794,1978.4811265532005,2091.1213388603219,2203.761551167443,2316.4017634745642,2429.0419757816853,2580.3870194486349,2731.7320631155844,2883.077106782534,3034.4221504494835]
["Moonee Valley (C)_3032","3032","3032_Moonee Valley (C)","Moonee Valley (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C299,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C299,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":9.8623970179838774E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":28.458467014358316},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":29.3422703377856},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":34.556709946006535},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":32.435581969781069},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":32.965863963837435},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":30.756355655269239},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":22.271843750367381},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":22.360224082710111},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":15.201417162949166},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":17.234164806831902},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":22.713745412081021},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":18.471489459630089},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":20.187548616769945},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":20.187548616769945},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":20.187548616770304},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":22.269073279443802},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":22.269073279443802},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":22.269073279443802},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":22.269073279443802},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":22.269073279443983},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":23.265671015098373},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":23.265671015098373},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":23.265671015098373},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":23.265671015098373},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":23.265671015098015},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":25.126261279949862},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":25.126261279949862},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":25.126261279950043},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":25.126261279950043},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":25.126261279949684},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":27.13564571159845},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":27.13564571159845},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":27.13564571159845},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":27.13564571159845},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":27.135645711597732},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":29.305723600548614},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":29.305723600548614},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":29.305723600548614},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":29.305723600548614},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":38.857320754822759},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":83.778091561496993},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":29.292441799789469},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":44.493767281895956},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":93.855374746264218},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":101.96844171705138},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":85.571506365565739},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":180.19548745643081},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":102.90784947156357},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":69.94317735868097},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":56.1936638608206},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":66.441748455499138},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":67.871983275830061},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":67.871983275830061},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":67.871983275830061},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":74.870218166809792},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":74.870218166809792},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":74.870218166809792},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":74.870218166809792},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":74.870218166809067},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":78.220851080747195},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":78.220851080747195},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":78.220851080747195},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":78.220851080747195},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":78.220851080748631},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":84.476288713936782},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":84.476288713936782},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":84.476288713936782},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":84.476288713936782},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":84.476288713936071},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":91.231982985120226},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":91.231982985120226},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":91.231982985120226},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":91.231982985120226},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":91.231982985120226},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":98.527940160611081},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":98.527940160611081},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":98.527940160611081},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D299,'D - new dwell LGA'!$A$4:$A$83,0))*$E299","v":98.527940160611081},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":1.2373246527981878},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":1.0605639881127327},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":4.5073969494791122},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":0.26514099702818317},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":0.26514099702818317},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":1.8559869791972818},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.8380332342727713E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.8380332342727713E-2},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.0929626036982668E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.0929626036982668E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.0929626036982668E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.0929626036982668E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.0929626036982668E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.7212039107092253E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.7212039107092253E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.7212039107092253E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.7212039107092253E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":6.7212039107093655E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.0219949007172419E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.0219949007172419E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.0219949007172419E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.0219949007172419E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.0219949007173821E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.583554261873611E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.583554261873611E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.583554261873611E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.583554261873611E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":7.5835542618735416E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.1900223591599083E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.1900223591599083E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.1900223591599083E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.1900223591599083E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.1900223591598376E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.8449906109021231E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.8449906109021231E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.8449906109021231E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D299,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E299","v":8.8449906109021231E-2},null,null,null,67.315787769181071,113.12036189928259,63.849151745796007,76.929349251677024,126.82123871010165,132.72479737232061,107.84335011593312,202.55571153914093,118.10926663451274,87.177342165512869,78.907409272901617,84.91323791512923,88.059531892600006,88.059531892600006,88.059531892600361,97.139291446253594,97.139291446253594,97.139291446253594,97.139291446253594,97.139291446253054,101.48652209584557,101.48652209584557,101.48652209584557,101.48652209584557,101.48652209584665,109.60254999388664,109.60254999388664,109.60254999388683,109.60254999388683,109.60254999388576,118.36762869671867,118.36762869671867,118.36762869671867,118.36762869671867,118.36762869671796,127.8336637611597,127.8336637611597,127.8336637611597,127.8336637611597,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D299,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E299","v":4184.5164307603791},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D299,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E299","v":4252.9173269652974},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D299,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E299","v":4322.4363171433306},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D299,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E299","v":4393.0916778698183},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D299,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E299","v":4464.9019844724535},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D299,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E299","v":4537.8861159147418},4670.6109132870624,4778.4542634029958,4981.009974942137,5099.11924157665,5186.2965837421625,5265.203993015064,5350.1172309301928,5438.1767628227926,5526.2362947153924,5614.2958266079931,5711.4351180542471,5808.5744095005011,5905.7137009467551,6002.8529923930091,6099.9922838392622,6201.4788059351076,6302.9653280309531,6404.4518501267985,6505.9383722226439,6607.4248943184903,{"$f":"GT299+SUM(AI299,BY299)","v":6717.0274443123772},6826.6299943062641,6936.2325443001509,7045.8350942940378,7155.4376442879238,7273.8052729846422,7392.1729016813606,7510.540530378079,7628.9081590747974,7747.2757877715158,7875.1094515326758,8002.9431152938359,8130.776779054996,8258.6104428161561]
["Moreland (C)_3043","3043","3043_Moreland (C)","Moreland (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C316,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C316,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.3410314433809122E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":8.1817273507916219},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.9649576422123554},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":8.5173879600548688},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":9.7131788805551817},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":11.412460714950365},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":7.8250879534494224},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.5873394567912031},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":5.5384000528435591},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":4.0279273111589529},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":5.1607818674224077},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":4.678269741606492},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":4.1328212515537173},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":5.150923584777809},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":5.150923584777809},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":5.1509235847778942},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.1759867517441389},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.1759867517441389},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.1759867517441389},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.1759867517441389},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.1759867517441389},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.2814758111492432},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.2814758111492432},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.2814758111492432},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.2814758111492432},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.281475811149158},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.8426803957000768},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.8426803957000342},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.8426803957000342},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.8426803957000342},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":6.8426803957002047},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":7.4540245645126406},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":7.4540245645126406},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":7.4540245645126406},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":7.4540245645126406},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":7.4540245645126406},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":8.1199879280162133},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":8.1199879280162133},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":8.1199879280162133},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":8.1199879280162133},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":23.636587258718894},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":18.568708343899232},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":18.609251375217788},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":29.961300144413819},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":23.697401805696725},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":48.854352738861508},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":37.806376704554651},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":37.907734282851045},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":45.14466537321352},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":19.9268998930709},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":24.183918181519413},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":18.6903374378549},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":27.355388927100002},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":27.355388927100002},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":27.35538892710068},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":32.799267320108299},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":32.799267320108299},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":32.799267320108299},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":32.799267320108299},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":32.79926732010864},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":33.359495830604388},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":33.359495830604388},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":33.359495830604388},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":33.359495830604388},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":33.35949583060507},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":36.339926315620836},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":36.339926315620836},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":36.339926315620836},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":36.339926315620836},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":36.339926315620154},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":39.586636780439967},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":39.586636780439967},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":39.586636780439967},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":39.586636780439967},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":39.586636780439626},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":43.123417421813954},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":43.123417421813954},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":43.123417421813954},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D316,'D - new dwell LGA'!$A$4:$A$83,0))*$E316","v":43.123417421813954},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":6.2936364236858638E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.23076666886848166},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.39859697350010459},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.33566060926324603},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.6083848542896334},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.41957576157905746},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":8.3915152315811509E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.12587272847371728},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.67132121852649207},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.41957576157905746},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.26809009371660969},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.26809009371660969},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.26809009371660969},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.26809009371660969},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.26809009371661235},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.3214415511735938},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.3214415511735938},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.3214415511735938},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.3214415511735938},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.32144155117358847},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.32693193971392465},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.32693193971392465},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.32693193971392465},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.32693193971392465},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.32693193971391932},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.35614095188235417},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.35614095188235417},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.35614095188235417},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.35614095188235417},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.35614095188235417},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.38795957873878972},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.38795957873878972},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.38795957873878972},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.38795957873878972},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.38795957873879239},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.42262097054454578},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.42262097054454578},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.42262097054454578},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D316,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E316","v":0.42262097054454578},null,null,null,31.818314609510516,25.533665986111586,27.126639335272657,39.674479024969003,35.109862520647091,56.679440692310934,44.393716161345857,43.446134335694602,49.172592684372475,25.087681760493307,28.862187923125905,22.823158689408618,32.506312511877809,32.506312511877809,32.506312511878576,38.97525407185244,38.97525407185244,38.97525407185244,38.97525407185244,38.975254071852781,39.64097164175363,39.64097164175363,39.64097164175363,39.64097164175363,39.640971641754227,43.182606711320915,43.182606711320872,43.182606711320872,43.182606711320872,43.182606711320361,47.040661344952611,47.040661344952611,47.040661344952611,47.040661344952611,47.040661344952269,51.243405349830169,51.243405349830169,51.243405349830169,51.243405349830169,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D316,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E316","v":1371.4230401614059},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D316,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E316","v":1398.8676709923993},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D316,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E316","v":1426.8615180312238},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D316,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E316","v":1455.4155720776753},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D316,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E316","v":1484.5410438771353},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D316,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E316","v":1514.2493685220754},1570.9288092143863,1615.3225253757321,1658.7686597114266,1707.941252395799,1733.0289341562923,1761.8911220794182,1784.7142807688269,1817.2205932807046,1849.7269057925823,1882.2332183044609,1921.2084723763135,1960.183726448166,1999.1589805200185,2038.1342345918711,2077.1094886637238,2116.7504603054776,2156.3914319472315,2196.0324035889853,2235.6733752307391,2275.3143468724934,{"$f":"GT316+SUM(AI316,BY316)","v":2318.4969535838145},2361.6795602951352,2404.8621670064558,2448.0447737177765,2491.2273804290967,2538.2680417740494,2585.3087031190021,2632.3493644639548,2679.3900258089075,2726.4306871538597,2777.6740925036897,2828.9174978535198,2880.1609032033498,2931.4043085531798]
["Mount Alexander (S)_3453","3453","3453_Mount Alexander (S)","Mount Alexander (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C333,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C333,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":5.4488295904390305E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.1036045446629084},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.2989198900921206},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":5.6153161810898746},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":5.9082891992336952},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":5.3223431629460549},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.0059468719483018},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.9336947627370629},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":9.3751365806022271},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.3477487264494243},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":10.595857489534806},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.0313524354516712},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":5.9571180355909981},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.1474938622045059},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.1474938622045059},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.1474938622047048},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7736718774246887},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7736718774246887},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7736718774246887},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7736718774246887},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7736718774244897},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7792313719696544},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7792313719696544},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7792313719696544},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7792313719696544},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":6.7792313719697539},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.1839271076848652},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.1839271076848652},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.1839271076848652},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.1839271076848652},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.1839271076850633},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.6127817235917021},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.6127817235917021},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.6127817235917021},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.6127817235917021},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":7.6127817235916035},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":8.0672374179653499},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":8.0672374179653499},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":8.0672374179653499},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":8.0672374179653499},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.56619163153727792},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.14154790788431948},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.14154790788431948},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":9.4365271922879648E-2},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.33027845173007875},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.51900899557583813},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.37746108769151859},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.28309581576863896},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.69624333648122261},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.69624333648122261},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.69624333648123493},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.65982902526236942},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.65982902526236942},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.65982902526236942},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.65982902526236942},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.65982902526237563},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.66037058026134288},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.66037058026134288},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.66037058026134288},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.66037058026134288},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.66037058026133055},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.69979232930041091},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.69979232930041091},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.69979232930041091},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.69979232930041091},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.69979232930039847},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.74156741500187651},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.74156741500187651},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.74156741500187651},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.74156741500187651},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.74156741500187651},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.78583632310221274},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.78583632310221274},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.78583632310221274},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D333,'D - new dwell LGA'!$A$4:$A$83,0))*$E333","v":0.78583632310221274},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":4.8828836357303264E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":9.7657672714606528E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":4.8828836357303264E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":4.8828836357303264E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":4.8828836357303264E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":4.8828836357303264E-2},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12957007259367692},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12957007259367692},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12957007259367692},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12957007259367692},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12957007259367692},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12279341176138588},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12279341176138588},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12279341176138588},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12279341176138588},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12279341176138743},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12289419451484775},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12289419451484775},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12289419451484775},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12289419451484775},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.12289419451484775},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13023053601662263},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13023053601662263},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13023053601662263},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13023053601662263},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13023053601662418},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13800483072557088},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13800483072557088},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13800483072557088},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13800483072557088},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.13800483072556932},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.14624322287333891},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.14624322287333891},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.14624322287333891},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D333,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E333","v":0.14624322287333891},null,null,null,6.1036045446629084,6.8651115216293981,5.6153161810898746,6.049837107118015,5.4638910708303747,6.0059468719483018,6.9336947627370629,9.4695018525251076,6.6780271781795033,11.114866485110644,7.4088135231431895,6.2402138513596368,7.8437371986857283,7.8437371986857283,7.8437371986859397,7.433500902687058,7.433500902687058,7.433500902687058,7.433500902687058,7.4335009026868653,7.4396019522309977,7.4396019522309977,7.4396019522309977,7.4396019522309977,7.4396019522310848,7.8837194369852757,7.8837194369852757,7.8837194369852757,7.8837194369852757,7.8837194369854622,8.3543491385935784,8.3543491385935784,8.3543491385935784,8.3543491385935784,8.3543491385934807,8.8530737410675631,8.8530737410675631,8.8530737410675631,8.8530737410675631,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D333,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E333","v":402.99543650887068},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D333,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E333","v":408.74636938229236},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D333,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E333","v":414.57937075058612},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D333,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E333","v":420.49561176945815},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D333,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E333","v":426.49628030755292},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D333,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E333","v":432.58258118495462},438.58852805690293,445.52222281963998,454.99172467216511,461.6697518503446,472.78461833545526,480.19343185859844,486.43364570995806,494.2773829086438,502.12112010732955,509.96485730601546,517.39835820870258,524.83185911138958,532.26536001407658,539.69886091676358,547.13236181945047,554.57196377168145,562.01156572391244,569.45116767614343,576.89076962837441,584.33037158060552,{"$f":"GT333+SUM(AI333,BY333)","v":592.21409101759082},600.09781045457612,607.98152989156142,615.86524932854672,623.74896876553214,632.10331790412567,640.45766704271921,648.81201618131274,657.16636531990628,665.52071445849981,674.37378819956734,683.22686194063488,692.07993568170241,700.93300942276994]
["Moyne (S)_3277","3277","3277_Moyne (S)","Moyne (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C350,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C350,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":3.2848123134960265E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.355741975300806},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.2674329759507845},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":2.2077249837505297},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.0025059779007206},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":2.3843429824505726},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":2.5609609811506147},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":2.825887979200679},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":2.7081426467339837},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":2.6492699805006361},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.1496876434840893},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":1.8544889863504452},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":2.825887979200679},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.1875421346848261},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.1875421346848261},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.1875421346847066},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.001546575691584},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.001546575691584},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.001546575691584},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.001546575691584},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.001546575691584},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.0109091111200472},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.0109091111200472},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.0109091111200472},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.0109091111200472},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.0109091111201067},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.1507777701768616},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.1507777701768616},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.1507777701768616},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.1507777701768616},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.150777770176981},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.2971438826819441},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.2971438826819441},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.2971438826819441},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.2971438826819441},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.2971438826820041},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.4503092810943397},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.4503092810943397},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.4503092810943397},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":3.4503092810943397},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":5.6887851241040635E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.11377570248208127},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.14221962810260158},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.19910747934364223},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.11377570248208127},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.11377570248208127},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":5.6887851241040635E-2},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.11377570248208127},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.28443925620520316},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13259206488120312},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13259206488120312},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13259206488120126},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12485521492483975},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12485521492483975},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12485521492483975},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12485521492483975},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12485521492483602},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12524466794303668},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12524466794303668},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12524466794303668},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12524466794303668},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.12524466794303668},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13106277905589317},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13106277905589317},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13106277905589317},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13106277905589317},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13106277905589692},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13715116448443651},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13715116448443651},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13715116448443651},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13715116448443651},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.13715116448443651},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.1435223795416018},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.1435223795416018},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.1435223795416018},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D350,'D - new dwell LGA'!$A$4:$A$83,0))*$E350","v":0.1435223795416018},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":5.887266623334747E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":2.9436333116673735E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5194193527033004E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5194193527033004E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5194193527033004E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5194193527033004E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5194193527033004E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4307600534971867E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4307600534971867E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4307600534971867E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4307600534971867E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4307600534971401E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4352229333335281E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4352229333335281E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4352229333335281E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4352229333335281E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.4352229333335046E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5018947257139594E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5018947257139594E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5018947257139594E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5018947257139594E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5018947257139826E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5716636870400626E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5716636870400626E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5716636870400626E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5716636870400626E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.5716636870400858E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.6446736930819991E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.6446736930819991E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.6446736930819991E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D350,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E350","v":1.6446736930819991E-2},null,null,null,3.355741975300806,3.324320827191825,2.3215006862326111,3.0025059779007206,2.5265626105531744,2.7600684604942569,2.825887979200679,2.8219183492160651,2.7630456829827175,3.2065754947251297,1.9682646888325266,3.1103272354058822,3.320134199566029,3.320134199566029,3.3201341995659077,3.1264017906164239,3.1264017906164239,3.1264017906164239,3.1264017906164239,3.1264017906164199,3.136153779063084,3.136153779063084,3.136153779063084,3.136153779063084,3.1361537790631435,3.2818405492327547,3.2818405492327547,3.2818405492327547,3.2818405492327547,3.2818405492328777,3.4342950471663807,3.4342950471663807,3.4342950471663807,3.4342950471663807,3.4342950471664406,3.5938316606359413,3.5938316606359413,3.5938316606359413,3.5938316606359413,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D350,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E350","v":198.73114496650962},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D350,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E350","v":200.80291505977519},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D350,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E350","v":202.89628333444341},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D350,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E350","v":205.01147495132801},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D350,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E350","v":207.14871741854168},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D350,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E350","v":209.30824061596681},212.06830907646108,214.89419705566175,217.71611540487783,220.47916108786055,223.68573658258569,225.65400127141822,228.76432850682411,232.08446270639016,235.4045969059562,238.7247311055221,241.85113289613852,244.97753468675495,248.10393647737138,251.2303382679878,254.35674005860423,257.49289383766734,260.62904761673042,263.7652013957935,266.90135517485658,270.03750895391971,{"$f":"GT350+SUM(AI350,BY350)","v":273.31934950315247},276.60119005238522,279.88303060161797,283.16487115085073,286.4467117000836,289.88100674724996,293.31530179441631,296.74959684158267,300.18389188874903,303.61818693591545,307.21201859655139,310.80585025718733,314.39968191782327,317.99351357845921]
["Moyne (S)_3379","3379","3379_Moyne (S)","Moyne (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C367,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C367,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":1.2760380423826174E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.3035918074560024},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2692867598913706},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":0.85762618911579092},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.1663716171974756},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":0.92623628424505433},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":0.99484637937431752},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.0977615220682126},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.0520214586487038},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.0291514269389492},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2235466964718618},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":0.72040599885726442},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.0977615220682126},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2382518808894665},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2382518808894665},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2382518808894201},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.1659989220173661},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.1659989220173661},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.1659989220173661},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.1659989220173661},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.1659989220173661},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.169635949110448},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.169635949110448},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.169635949110448},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.169635949110448},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.1696359491104711},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2239701736748907},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2239701736748907},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2239701736748907},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2239701736748907},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2239701736749371},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2808284382718598},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2808284382718598},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2808284382718598},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2808284382718598},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.2808284382718831},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.3403279945624578},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.3403279945624578},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.3403279945624578},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":1.3403279945624578},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":2.2098998483025156E-2},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.4197996966050312E-2},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.5247496207562891E-2},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":7.7346494690588047E-2},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.4197996966050312E-2},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.4197996966050312E-2},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":2.2098998483025156E-2},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.4197996966050312E-2},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":0.11049499241512578},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.1507514816396857E-2},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.1507514816396857E-2},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.1507514816396129E-2},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8502011326299846E-2},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8502011326299846E-2},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8502011326299846E-2},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8502011326299846E-2},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8502011326298396E-2},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8653300599327168E-2},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8653300599327168E-2},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8653300599327168E-2},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8653300599327168E-2},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":4.8653300599327168E-2},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.0913439202775239E-2},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.0913439202775239E-2},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.0913439202775239E-2},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.0913439202775239E-2},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.0913439202776689E-2},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.3278570200241793E-2},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.3278570200241793E-2},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.3278570200241793E-2},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.3278570200241793E-2},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.3278570200241793E-2},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.575357090446504E-2},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.575357090446504E-2},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.575357090446504E-2},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D367,'D - new dwell LGA'!$A$4:$A$83,0))*$E367","v":5.575357090446504E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":2.2870031709754428E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":1.1435015854877214E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.9024282404685664E-3},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.9024282404685664E-3},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.9024282404685664E-3},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.9024282404685664E-3},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.9024282404685664E-3},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5580169688316276E-3},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5580169688316276E-3},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5580169688316276E-3},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5580169688316276E-3},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5580169688314463E-3},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5753537415487659E-3},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5753537415487659E-3},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5753537415487659E-3},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5753537415487659E-3},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.5753537415486748E-3},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.8343510154012851E-3},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.8343510154012851E-3},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.8343510154012851E-3},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.8343510154012851E-3},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":5.8343510154013761E-3},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":6.1053797389111434E-3},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":6.1053797389111434E-3},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":6.1053797389111434E-3},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":6.1053797389111434E-3},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":6.1053797389112345E-3},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":6.3889988205899431E-3},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":6.3889988205899431E-3},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":6.3889988205899431E-3},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D367,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E367","v":6.3889988205899431E-3},null,null,null,1.3035918074560024,1.2913857583743957,0.90182418608184123,1.1663716171974756,0.98148378045261719,1.0721928740649056,1.0977615220682126,1.096219455614754,1.0733494239049994,1.2456456949548869,0.76460399582331473,1.2082565144833384,1.2897593957058633,1.2897593957058633,1.2897593957058162,1.214500933343666,1.214500933343666,1.214500933343666,1.214500933343666,1.2145009333436645,1.2182892497097753,1.2182892497097753,1.2182892497097753,1.2182892497097753,1.2182892497097983,1.2748836128776659,1.2748836128776659,1.2748836128776659,1.2748836128776659,1.2748836128777139,1.3341070084721016,1.3341070084721016,1.3341070084721016,1.3341070084721016,1.3341070084721249,1.3960815654669227,1.3960815654669227,1.3960815654669227,1.3960815654669227,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D367,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E367","v":77.200301564148347},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D367,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E367","v":78.005113894891167},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D367,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E367","v":78.818316385705799},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D367,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E367","v":79.639996503922632},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D367,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E367","v":80.470242628718054},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D367,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E367","v":81.309144060620383},82.381336934685294,83.479098456753505,84.575317912368263,85.648667336273263,86.894313031228151,87.658917027051473,88.867173541534811,90.156932937240668,91.446692332946526,92.736451728652341,93.950952661996013,95.165453595339685,96.379954528683356,97.594455462027028,98.808956395370686,100.02724564508046,101.24553489479023,102.46382414449999,103.68211339420976,104.90040264391956,{"$f":"GT367+SUM(AI367,BY367)","v":106.17528625679722},107.45016986967488,108.72505348255254,109.9999370954302,111.27482070830791,112.60892771678002,113.94303472525212,115.27714173372422,116.61124874219632,117.94535575066845,119.34143731613538,120.73751888160231,122.13360044706924,123.52968201253617]
["Pyrenees (S)_3360","3360","3360_Pyrenees (S)","Pyrenees (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C384,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C384,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":8.7111078190919324E-3},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.3825098455610656},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.29664028839429574},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.26541499487910675},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.32786558190948478},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.33567190528828206},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.39812249231866004},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28883396501549852},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.34347822866707933},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.34347822866707933},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.24980234812151222},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.49179837286422723},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.35909087542467383},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.310898306243091},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.310898306243091},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.31089830624309495},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28047024255417807},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28047024255417807},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28047024255417807},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28047024255417807},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28047024255417013},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.27604259854887558},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.27604259854887558},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.27604259854887558},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.27604259854887164},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.27604259854887958},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28693276544507668},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28693276544507668},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28693276544507668},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28693276544507668},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.28693276544507668},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.29825256072345541},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.29825256072345541},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.29825256072345541},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.29825256072345541},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.29825256072345541},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.31001893366941713},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.31001893366941713},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.31001893366941713},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0.31001893366941713},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":1.5086286778733703E-2},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":1.5086286778733703E-2},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D384,'D - new dwell LGA'!$A$4:$A$83,0))*$E384","v":0},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":7.806323378797257E-3},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":7.806323378797257E-3},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.7347552264898388E-3},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.7347552264898388E-3},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.7347552264898388E-3},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.7347552264898388E-3},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.7347552264898077E-3},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.5649722413260789E-3},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.5649722413260789E-3},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.5649722413260789E-3},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.5649722413260789E-3},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.5649722413260479E-3},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.540266804130072E-3},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.540266804130072E-3},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.540266804130072E-3},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.540266804130072E-3},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.540266804130041E-3},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6010319275198404E-3},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6010319275198404E-3},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6010319275198404E-3},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6010319275198404E-3},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6010319275197786E-3},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6641942980687684E-3},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6641942980687684E-3},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6641942980687684E-3},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6641942980687684E-3},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.6641942980687374E-3},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.7298484896643446E-3},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.7298484896643446E-3},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.7298484896643446E-3},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D384,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E384","v":1.7298484896643446E-3},null,null,null,0.3825098455610656,0.29664028839429574,0.26541499487910675,0.32786558190948478,0.33567190528828206,0.41320877909739373,0.28883396501549852,0.34347822866707933,0.34347822866707933,0.24980234812151222,0.50688465964296092,0.35909087542467383,0.310898306243091,0.310898306243091,0.31089830624309495,0.28047024255417807,0.28047024255417807,0.28047024255417807,0.28047024255417807,0.28047024255417013,0.27604259854887558,0.27604259854887558,0.27604259854887558,0.27604259854887164,0.27604259854887958,0.28693276544507668,0.28693276544507668,0.28693276544507668,0.28693276544507668,0.28693276544507668,0.29825256072345541,0.29825256072345541,0.29825256072345541,0.29825256072345541,0.29825256072345541,0.31001893366941713,0.31001893366941713,0.31001893366941713,0.31001893366941713,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D384,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E384","v":24.234301952713757},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D384,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E384","v":24.506857377485744},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D384,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E384","v":24.782478145741432},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D384,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E384","v":25.061198732416255},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D384,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E384","v":25.343054000174199},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D384,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E384","v":25.628079203768465},26.04128798286586,26.330121947881359,26.67360017654844,27.017078405215521,27.266880753337034,27.773765412979994,28.132856288404668,28.443754594647757,28.754652900890846,29.065551207133943,29.34602144968812,29.626491692242297,29.906961934796474,30.187432177350651,30.467902419904821,30.743945018453697,31.019987617002574,31.29603021555145,31.572072814100324,31.848115412649204,{"$f":"GT384+SUM(AI384,BY384)","v":32.13504817809428},32.42198094353936,32.70891370898444,32.99584647442952,33.2827792398746,33.581031800598055,33.87928436132151,34.177536922044965,34.47578948276842,34.774042043491875,35.084060977161293,35.394079910830712,35.70409884450013,36.014117778169549]
["Southern Grampians (S)_3300","3300","3300_Southern Grampians (S)","Southern Grampians (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C401,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C401,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":4.8486188481649289E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.7814557983548773},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.6511053740850081},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":2.0856067883179055},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.2166039598521114},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3035042426986907},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4773048083918496},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.6076552326617186},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":2.259407354011064},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.9118062226247465},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":2.5635583439740919},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":2.042156646894616},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.7380056569315876},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.7495139349600517},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.7495139349600517},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.7495139349601398},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4032029261121362},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4032029261121362},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4032029261121362},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4032029261121362},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4032029261122243},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3243424042561773},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3243424042561773},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3243424042561773},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3243424042561773},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3243424042560892},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3501842806682451},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3501842806682451},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3501842806682451},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3501842806682451},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.350184280668201},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3765304092845181},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3765304092845181},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3765304092845181},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3765304092845181},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.3765304092846062},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4033906295719032},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4033906295719032},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4033906295719032},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":1.4033906295719032},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.20992638348441053},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.41985276696882107},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.67176442715011375},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.32901167073624399},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.32901167073624399},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.32901167073626603},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.26388480244525447},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.26388480244525447},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.26388480244525447},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.26388480244525447},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.26388480244523244},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.249054379244559},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.249054379244559},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.249054379244559},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.249054379244559},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.24905437924453694},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25391417416439221},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25391417416439221},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25391417416439221},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25391417416439221},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25391417416437018},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25886879820039899},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25886879820039899},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25886879820039899},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25886879820039899},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.25886879820037695},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.26392010175190361},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.26392010175190361},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.26392010175190361},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D401,'D - new dwell LGA'!$A$4:$A$83,0))*$E401","v":0.26392010175190361},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":4.34501414232897E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":4.34501414232897E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.3418094238835379E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.3418094238835379E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.3418094238835379E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.3418094238835379E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.3418094238836067E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0762022938223823E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0762022938223823E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0762022938223823E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0762022938223823E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0762022938224513E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.015719328077299E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.015719328077299E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.015719328077299E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.015719328077299E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.015719328077299E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0355390463474261E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0355390463474261E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0355390463474261E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0355390463474261E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0355390463474261E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.055745506526885E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.055745506526885E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.055745506526885E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.055745506526885E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0557455065269195E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0763462551056546E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0763462551056546E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0763462551056546E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D401,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E401","v":1.0763462551056546E-2},null,null,null,1.9913821818392878,2.0709581410538291,2.0856067883179055,1.2166039598521114,1.3035042426986907,1.4773048083918496,1.6076552326617186,2.259407354011064,1.9118062226247465,2.5635583439740919,2.042156646894616,2.4097700840817016,2.0785256056962957,2.0785256056962957,2.0785256056964059,1.6670877285573906,1.6670877285573906,1.6670877285573906,1.6670877285573906,1.6670877285574568,1.5733967835007363,1.5733967835007363,1.5733967835007363,1.5733967835007363,1.5733967835006262,1.6040984548326374,1.6040984548326374,1.6040984548326374,1.6040984548326374,1.6040984548325712,1.6353992074849171,1.6353992074849171,1.6353992074849171,1.6353992074849171,1.6353992074849832,1.6673107313238069,1.6673107313238069,1.6673107313238069,1.6673107313238069,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D401,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E401","v":328.78484409406383},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D401,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E401","v":327.70133277683158},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D401,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E401","v":326.62139217399101},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D401,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E401","v":325.54501051824343},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D401,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E401","v":324.47217608106939},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D401,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E401","v":323.40287717260077},324.88018198099263,326.48783721365436,328.7472445676654,330.65905079029017,333.22260913426425,335.26476578115887,337.67453586524056,339.75306147093687,341.83158707663318,343.91011268232961,345.57720041088697,347.24428813944434,348.9113758680017,350.57846359655906,352.24555132511654,353.81894810861729,355.39234489211805,356.9657416756188,358.53913845911956,360.1125352426202,{"$f":"GT401+SUM(AI401,BY401)","v":361.71663369745283},363.32073215228547,364.92483060711811,366.52892906195075,368.13302751678333,369.76842672426824,371.40382593175315,373.03922513923806,374.67462434672296,376.31002355420793,377.97733428553175,379.64464501685558,381.3119557481794,382.97926647950322]
["Surf Coast (S)_3230","3230","3230_Surf Coast (S)","Surf Coast (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C414,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C414,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":6.2307720046569634E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":18.258401861411311},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":16.359974756555086},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":17.253352217663899},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":21.776075614527254},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":21.608567340569351},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":22.501944801678164},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":29.928144947145146},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":33.836671339496185},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":28.588078755481934},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":26.968832107222216},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":20.324337240225436},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":12.116431816288239},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":39.655961575390641},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":39.655961575390641},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":39.655961575390869},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":29.275117273655788},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":29.275117273655788},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":29.275117273655788},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":29.275117273655788},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":29.275117273654882},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":24.5218502263603},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":24.5218502263603},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":24.5218502263603},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":24.5218502263603},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":24.5218502263603},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":25.884408077354831},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":25.884408077354831},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":25.884408077354831},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":25.884408077354831},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":25.884408077354376},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":27.322676524416163},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":27.322676524416163},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":27.322676524416163},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":27.322676524416163},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":27.322676524417073},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":28.840862430653697},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":28.840862430653697},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":28.840862430653697},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":28.840862430653697},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":1.4027949125125958},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.2120996697314008},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":0.75535110673755168},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":0.91721205818131268},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":0.48558285433128323},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":1.4567485629938495},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":1.5107022134751034},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":1.1330266601063275},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":3.2911726793564751},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":6.4204844072691891},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.8055898250251916},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":3.4530336308002361},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":4.0685744078272421},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":4.0685744078272421},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":4.0685744078271853},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":3.0035330929826922},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":3.0035330929826922},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":3.0035330929826922},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":3.0035330929826922},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":3.0035330929827206},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.5158631464242727},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.5158631464242727},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.5158631464242727},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.5158631464242727},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.5158631464242447},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.6556572097002369},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.6556572097002369},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.6556572097002369},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.6556572097002369},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.6556572097002653},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.8032189371891856},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.8032189371891856},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.8032189371891856},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.8032189371891856},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.8032189371892424},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.9589799395469063},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.9589799395469063},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.9589799395469063},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D414,'D - new dwell LGA'!$A$4:$A$83,0))*$E414","v":2.9589799395469063},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.5836091319300653E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":0.22334436527720261},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.5836091319300653E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":0.11167218263860131},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":0.16750827395790197},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.5836091319300653E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.5836091319300653E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":0.11167218263860131},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.5836091319300653E-2},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":0.11167218263860131},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.4301094677475868E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.4301094677475868E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.4301094677475868E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.4301094677475868E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":5.430109467747498E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":4.0086555756536975E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":4.0086555756536975E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":4.0086555756536975E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":4.0086555756536975E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":4.0086555756536531E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.3577884835222428E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.3577884835222428E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.3577884835222428E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.3577884835222428E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.3577884835222428E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.544364170836569E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.544364170836569E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.544364170836569E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.544364170836569E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.5443641708365246E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.7413069456751907E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.7413069456751907E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.7413069456751907E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.7413069456751907E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.7413069456751907E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.9491928557820015E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.9491928557820015E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.9491928557820015E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D414,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E414","v":3.9491928557820015E-2},null,null,null,19.661196773923908,18.572074426286488,18.008703324401452,22.693287672708568,22.094150194900635,23.958693364672012,31.438847160620249,34.969697999602509,31.879251434838409,33.389316514491405,23.129927065250627,15.569465447088476,43.724535983217883,43.724535983217883,43.724535983218054,32.27865036663848,32.27865036663848,32.27865036663848,32.27865036663848,32.278650366637599,27.037713372784573,27.037713372784573,27.037713372784573,27.037713372784573,27.037713372784545,28.540065287055068,28.540065287055068,28.540065287055068,28.540065287055068,28.540065287054642,30.125895461605349,30.125895461605349,30.125895461605349,30.125895461605349,30.125895461606316,31.799842370200604,31.799842370200604,31.799842370200604,31.799842370200604,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D414,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E414","v":599.89872860837238},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D414,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E414","v":614.73582115447027},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D414,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E414","v":629.93987449698807},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D414,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E414","v":645.51996455330595},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D414,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E414","v":661.48539171240179},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D414,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E414","v":677.84568638663109},701.80437975130314,733.24322691192344,768.21292491152599,800.09217634636434,833.48149286085572,856.61141992610635,872.18088537319477,915.9054213564126,959.62995733963044,1003.3544933228485,1035.633143689487,1067.9117940561255,1100.1904444227639,1132.4690947894023,1164.7477451560399,1191.7854585288244,1218.8231719016089,1245.8608852743935,1272.898598647178,1299.9363120199625,{"$f":"GT414+SUM(AI414,BY414)","v":1328.4763773070176},1357.0164425940727,1385.5565078811278,1414.0965731681829,1442.6366384552375,1472.7625339168428,1502.8884293784481,1533.0143248400534,1563.1402203016587,1593.2661157632649,1625.0659581334655,1656.8658005036662,1688.6656428738668,1720.4654852440674]
["Surf Coast (S)_3242","3242","3242_Surf Coast (S)","Surf Coast (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C420,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C420,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":1.636890963228552E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":4.7966789649182457},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":4.297941702510844},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":4.5326415907025623},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":5.7208097746731381},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":5.676803545637191},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":5.9115034338289094},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.8624462544225686},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":8.8892582652613363},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.510396422134991},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.0850028747875013},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":5.3394224563615955},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":3.1831172336001816},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":10.418048532730641},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":10.418048532730641},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":10.418048532730701},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.6908888460189297},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.6908888460189297},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.6908888460189297},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.6908888460189297},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.6908888460186917},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.4421543601936202},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.4421543601936202},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.4421543601936202},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.4421543601936202},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.4421543601936202},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.8001129938111013},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.8001129938111013},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.8001129938111013},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.8001129938111013},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":6.8001129938109823},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.1779616170526248},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.1779616170526248},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.1779616170526248},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.1779616170526248},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.1779616170528628},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.5768054182001823},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.5768054182001823},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.5768054182001823},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":7.5768054182001823},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.36852934336846666},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.58114242608104349},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.19843887719840514},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.24096149374092052},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.12756784962754616},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.38270354888263847},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.39687775439681028},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.29765831579760765},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.8646265363644795},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":1.6867304561864438},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.73705868673693331},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.90714915290699483},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":1.0688583495620985},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":1.0688583495620985},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":1.0688583495620836},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.78906051673639244},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.78906051673639244},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.78906051673639244},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.78906051673639244},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.78906051673639988},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.66094436548531221},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.66094436548531221},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.66094436548531221},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.66094436548531221},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.66094436548530477},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.69766977266092345},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.69766977266092345},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.69766977266092345},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.69766977266092345},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.69766977266093089},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.73643582894809334},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.73643582894809334},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.73643582894809334},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.73643582894809334},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.73643582894810822},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.77735592311815938},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.77735592311815938},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.77735592311815938},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D420,'D - new dwell LGA'!$A$4:$A$83,0))*$E420","v":0.77735592311815938},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4668743011982404E-2},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":5.8674972047929617E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4668743011982404E-2},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":2.9337486023964809E-2},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":4.4006229035947218E-2},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4668743011982404E-2},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4668743011982404E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":2.9337486023964809E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4668743011982404E-2},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":2.9337486023964809E-2},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4265482849403644E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4265482849403644E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4265482849403644E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4265482849403644E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.4265482849403412E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.0531170265223891E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.0531170265223891E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.0531170265223891E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.0531170265223891E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.0531170265223775E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":8.8212722612903017E-3},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":8.8212722612903017E-3},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":8.8212722612903017E-3},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":8.8212722612903017E-3},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":8.8212722612903017E-3},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.3114267016946566E-3},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.3114267016946566E-3},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.3114267016946566E-3},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.3114267016946566E-3},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.3114267016945404E-3},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.8288165984290413E-3},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.8288165984290413E-3},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.8288165984290413E-3},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.8288165984290413E-3},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":9.8288165984290413E-3},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.0374955291005251E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.0374955291005251E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.0374955291005251E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D420,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E420","v":1.0374955291005251E-2},null,null,null,5.1652083082867124,4.8790841285918871,4.7310804679009673,5.9617712684140587,5.8043713952647371,6.2942069827115477,8.2593240088193784,9.1869165810589433,8.3750229584994713,8.7717333309739445,6.0764811430985288,4.0902663865071762,11.48690688229274,11.48690688229274,11.486906882292784,8.4799493627553222,8.4799493627553222,8.4799493627553222,8.4799493627553222,8.4799493627550913,7.1030987256789322,7.1030987256789322,7.1030987256789322,7.1030987256789322,7.1030987256789251,7.4977827664720245,7.4977827664720245,7.4977827664720245,7.4977827664720245,7.4977827664719134,7.9143974460007183,7.9143974460007183,7.9143974460007183,7.9143974460007183,7.9143974460009714,8.354161341318342,8.354161341318342,8.354161341318342,8.354161341318342,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D420,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E420","v":157.599861939645},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D420,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E420","v":161.49772607127122},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D420,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E420","v":165.49199475935853},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D420,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E420","v":169.5850523452263},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D420,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E420","v":173.77934214130212},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D420,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E420","v":178.07736788963416},184.37157487234572,192.63089888116511,201.81781546222405,210.19283842072352,218.96457175169746,225.041052894796,229.13131928130318,240.61822616359592,252.10513304588866,263.59203992818146,272.07198929093681,280.55193865369216,289.03188801644751,297.51183737920286,305.99178674195792,313.09488546763686,320.19798419331579,327.30108291899472,334.40418164467366,341.50728037035259,{"$f":"GT420+SUM(AI420,BY420)","v":349.00506313682462},356.50284590329665,364.00062866976867,371.4984114362407,378.99619420271262,386.91059164871331,394.824989094714,402.73938654071469,410.65378398671538,418.56818143271636,426.92234277403469,435.27650411535302,443.63066545667135,451.98482679798968]
["West Wimmera (S)_3419","3419","3419_West Wimmera (S)","West Wimmera (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C437,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C437,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":0.11278529526160604},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.40428313159232865},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.30321234869424651},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.40428313159232865},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.30321234869424651},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.8085662631846573},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.90963704608273965},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.8085662631846573},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.50535391449041078},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.40428313159232865},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.90963704608273965},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.20214156579616432},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.30321234869424651},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":1.4641995506623129},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":1.4641995506623129},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":1.4641995506623642},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.91129531152980725},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.91129531152980725},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.91129531152980725},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.91129531152980725},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.91129531152990984},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.7487874107857031},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.7487874107857031},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.7487874107857031},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.7487874107857031},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.74878741078575439},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.75558829417512896},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.75558829417512896},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.75558829417512896},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.75558829417512896},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.75558829417502638},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.76245094678525605},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.76245094678525605},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.76245094678525605},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.76245094678525605},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.76245094678530734},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.76937592963693247},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.76937592963693247},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.76937592963693247},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0.76937592963693247},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D437,'D - new dwell LGA'!$A$4:$A$83,0))*$E437","v":0},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0.10107078289808216},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D437,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E437","v":0},null,null,null,0.40428313159232865,0.30321234869424651,0.40428313159232865,0.30321234869424651,0.8085662631846573,0.90963704608273965,0.8085662631846573,0.50535391449041078,0.40428313159232865,0.90963704608273965,0.20214156579616432,0.30321234869424651,1.4641995506623129,1.4641995506623129,1.4641995506623642,0.91129531152980725,0.91129531152980725,0.91129531152980725,0.91129531152980725,0.91129531152990984,0.7487874107857031,0.7487874107857031,0.7487874107857031,0.7487874107857031,0.74878741078575439,0.75558829417512896,0.75558829417512896,0.75558829417512896,0.75558829417512896,0.75558829417502638,0.76245094678525605,0.76245094678525605,0.76245094678525605,0.76245094678525605,0.76245094678530734,0.76937592963693247,0.76937592963693247,0.76937592963693247,0.76937592963693247,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D437,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E437","v":204.70531089981495},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D437,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E437","v":200.96174073705652},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D437,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E437","v":197.28663151213055},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D437,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E437","v":193.67873123834923},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D437,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E437","v":190.13681082486448},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D437,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E437","v":186.65966365795799},187.56930070404073,188.37786696722537,188.88322088171577,189.28750401330811,190.19714105939084,190.399282625187,190.70249497388124,192.16669452454354,193.63089407520584,195.0950936258682,196.00638893739801,196.91768424892783,197.82897956045764,198.74027487198745,199.65157018351735,200.40035759430305,201.14914500508874,201.89793241587444,202.64671982666013,203.39550723744588,{"$f":"GT437+SUM(AI437,BY437)","v":204.15109553162102},204.90668382579616,205.66227211997131,206.41786041414645,207.17344870832147,207.93589965510674,208.698350601892,209.46080154867727,210.22325249546253,210.98570344224783,211.75507937188476,212.5244553015217,213.29383123115863,214.06320716079557]
["Wyndham (C)_3026","3026","3026_Wyndham (C)","Wyndham (C)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C454,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C454,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":2.8521389889482444E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":64.613148500685298},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":51.603618205254605},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":63.232962575433319},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":70.057215205845893},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":98.095436687353711},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":103.6672983855932},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":140.01219441722867},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":121.86530540002671},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":132.70232081311633},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":152.30607275141762},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":110.64490500770042},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":95.335064836849753},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":130.89606890379389},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":130.89606890379389},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":130.89606890379389},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":115.53620491082647},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":115.53620491082647},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":115.53620491082688},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":115.53620491082688},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":115.53620491082606},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":114.6564876145513},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":114.6564876145513},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":114.6564876145513},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":114.6564876145513},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":114.6564876145513},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":130.39958950147854},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":130.39958950147854},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":130.39958950147854},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":130.39958950147854},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":130.39958950147854},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":148.30432447327237},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":148.30432447327237},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":148.30432447327237},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":148.30432447327237},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":148.30432447327155},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":168.66749919656877},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":168.66749919656877},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":168.66749919656877},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":168.66749919656877},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.372870361463276},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":7.4091931153309121},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":7.2363119426398566},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":8.3229935995550566},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":6.4213006999534565},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":9.6072537395457474},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":7.7549554607130213},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":16.942354923723354},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":11.311368156071859},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.545751534154331},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":4.0503589030475649},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":9.2614913941636381},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":11.649543707111354},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":11.649543707111354},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":11.649543707111457},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.282540034503974},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.282540034503974},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.282540034503974},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.282540034503974},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.282540034503974},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.204246582464606},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.204246582464606},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.204246582464606},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.204246582464606},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":10.204246582464554},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":11.605357823261766},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":11.605357823261766},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":11.605357823261766},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":11.605357823261818},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":11.605357823261713},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":13.19885099967985},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":13.19885099967985},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":13.19885099967985},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":13.19885099967985},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":13.198850999680056},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":15.011141436980564},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":15.011141436980564},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":15.011141436980564},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D454,'D - new dwell LGA'!$A$4:$A$83,0))*$E454","v":15.011141436980564},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":0.35782598062088383},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":0.12779499307888706},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":0.12779499307888706},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":0.28114898477355155},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":0.15335399169466452},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":0.12779499307888706},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.5558998615777415E-2},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":7.6676995847332258E-2},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":5.1117997231554829E-2},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2305725537717518E-2},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2305725537717518E-2},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2305725537717518E-2},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2305725537717518E-2},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2305725537717518E-2},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9688283215781859E-2},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9688283215781859E-2},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9688283215781859E-2},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9688283215781859E-2},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9688283215781758E-2},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9538372429874887E-2},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9538372429874887E-2},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9538372429874887E-2},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9538372429874887E-2},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":1.9538372429874887E-2},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2221121520378289E-2},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2221121520378289E-2},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2221121520378289E-2},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2221121520378289E-2},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.2221121520378289E-2},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.5272229987202799E-2},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.5272229987202799E-2},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.5272229987202799E-2},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.5272229987202799E-2},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.5272229987202393E-2},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.8742276034103505E-2},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.8742276034103505E-2},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.8742276034103505E-2},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D454,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E454","v":2.8742276034103505E-2},null,null,null,74.986018862148569,59.01281132058552,70.469274518073178,78.380208805400954,104.51673738730717,113.27455212513894,147.7671498779417,138.80766032375007,144.01368896918819,162.85182428557195,114.69526391074798,104.59655623101339,142.54561261090524,142.54561261090524,142.54561261090535,125.81874494533045,125.81874494533045,125.81874494533085,125.81874494533085,125.81874494533002,124.8607341970159,124.8607341970159,124.8607341970159,124.8607341970159,124.86073419701584,142.0049473247403,142.0049473247403,142.0049473247403,142.00494732474036,142.00494732474027,161.50317547295222,161.50317547295222,161.50317547295222,161.50317547295222,161.5031754729516,183.67864063354932,183.67864063354932,183.67864063354932,183.67864063354932,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D454,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E454","v":1569.3324358889924},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D454,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E454","v":1648.161002688925},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D454,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E454","v":1730.9491785567805},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D454,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E454","v":1817.8958571754868},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D454,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E454","v":1909.2099227842186},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D454,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E454","v":2005.1107520103947},2118.3853041355337,2266.1524540134756,2404.9601143372256,2548.9738033064136,2711.8256275919857,2826.5208915027338,2931.1174477337472,3073.6630603446524,3216.2086729555576,3358.7542855664628,3484.5730305117931,3610.3917754571235,3736.2105204024542,3862.029265347785,3987.8480102931148,4112.7087444901308,4237.5694786871463,4362.4302128841618,4487.2909470811774,4612.1516812781929,{"$f":"GT454+SUM(AI454,BY454)","v":4754.1566286029329},4896.1615759276729,5038.1665232524128,5180.1714705771528,5322.1764179018928,5483.6795933748454,5645.1827688477979,5806.6859443207504,5968.189119793703,6129.6922952666546,6313.3709359002041,6497.0495765337537,6680.7282171673032,6864.4068578008528]
["Yarriambiack (S)_3480","3480","3480_Yarriambiack (S)","Yarriambiack (S)",{"$f":"CHOOSE(1,INDEX('LGA20 to PC16'!$L$2:$L$1019,MATCH($C471,'LGA20 to PC16'!$D$2:$D$1019,0)),INDEX('AusNet Area_POA16_LG20_MBpop16'!$O$2:$O$471,MATCH($C471,'AusNet Area_POA16_LG20_MBpop16'!$E$2:$E$471,0)))","v":1.5679563602431244E-2},null,"--","--","--",{"$f":"INDEX('D - new dwell LGA'!F$4:F$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0.15456095953239218},{"$f":"INDEX('D - new dwell LGA'!G$4:G$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0.19671394849577187},{"$f":"INDEX('D - new dwell LGA'!H$4:H$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":9.8356974247885934E-2},{"$f":"INDEX('D - new dwell LGA'!I$4:I$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0.16861195585351876},{"$f":"INDEX('D - new dwell LGA'!J$4:J$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":9.8356974247885934E-2},{"$f":"INDEX('D - new dwell LGA'!K$4:K$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0.18266295217464529},{"$f":"INDEX('D - new dwell LGA'!L$4:L$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0.1405099632112656},{"$f":"INDEX('D - new dwell LGA'!M$4:M$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.620398528450625E-2},{"$f":"INDEX('D - new dwell LGA'!N$4:N$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0.1124079705690125},{"$f":"INDEX('D - new dwell LGA'!O$4:O$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0.21076494481689842},{"$f":"INDEX('D - new dwell LGA'!P$4:P$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0.19671394849577187},{"$f":"INDEX('D - new dwell LGA'!Q$4:Q$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0.1405099632112656},{"$f":"INDEX('D - new dwell LGA'!R$4:R$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.0092243821495068E-2},{"$f":"INDEX('D - new dwell LGA'!S$4:S$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.0092243821495068E-2},{"$f":"INDEX('D - new dwell LGA'!T$4:T$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.0092243821502194E-2},{"$f":"INDEX('D - new dwell LGA'!U$4:U$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.7630038522677419E-2},{"$f":"INDEX('D - new dwell LGA'!V$4:V$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.7630038522677419E-2},{"$f":"INDEX('D - new dwell LGA'!W$4:W$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.7630038522677419E-2},{"$f":"INDEX('D - new dwell LGA'!X$4:X$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.7630038522677419E-2},{"$f":"INDEX('D - new dwell LGA'!Y$4:Y$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.7630038522677419E-2},{"$f":"INDEX('D - new dwell LGA'!Z$4:Z$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.0915828094116128E-2},{"$f":"INDEX('D - new dwell LGA'!AA$4:AA$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.0915828094116128E-2},{"$f":"INDEX('D - new dwell LGA'!AB$4:AB$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.0915828094116128E-2},{"$f":"INDEX('D - new dwell LGA'!AC$4:AC$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.0915828094116128E-2},{"$f":"INDEX('D - new dwell LGA'!AD$4:AD$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.0915828094123254E-2},{"$f":"INDEX('D - new dwell LGA'!AE$4:AE$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1333491208473393E-2},{"$f":"INDEX('D - new dwell LGA'!AF$4:AF$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1333491208473393E-2},{"$f":"INDEX('D - new dwell LGA'!AG$4:AG$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1333491208473393E-2},{"$f":"INDEX('D - new dwell LGA'!AH$4:AH$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1333491208473393E-2},{"$f":"INDEX('D - new dwell LGA'!AI$4:AI$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1333491208466267E-2},{"$f":"INDEX('D - new dwell LGA'!AJ$4:AJ$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1754580418083229E-2},{"$f":"INDEX('D - new dwell LGA'!AK$4:AK$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1754580418083229E-2},{"$f":"INDEX('D - new dwell LGA'!AL$4:AL$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1754580418083229E-2},{"$f":"INDEX('D - new dwell LGA'!AM$4:AM$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1754580418083229E-2},{"$f":"INDEX('D - new dwell LGA'!AN$4:AN$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1754580418079663E-2},{"$f":"INDEX('D - new dwell LGA'!AO$4:AO$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2179123827246543E-2},{"$f":"INDEX('D - new dwell LGA'!AP$4:AP$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2179123827246543E-2},{"$f":"INDEX('D - new dwell LGA'!AQ$4:AQ$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2179123827246543E-2},{"$f":"INDEX('D - new dwell LGA'!AR$4:AR$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2179123827246543E-2},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!AW$4:AW$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!AX$4:AX$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!AY$4:AY$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!AZ$4:AZ$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!BA$4:BA$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!BB$4:BB$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!BC$4:BC$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!BD$4:BD$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!BE$4:BE$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!BF$4:BF$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":2.7154570691139818E-2},{"$f":"INDEX('D - new dwell LGA'!BG$4:BG$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!BH$4:BH$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!BI$4:BI$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1565545110365714E-3},{"$f":"INDEX('D - new dwell LGA'!BJ$4:BJ$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1565545110365714E-3},{"$f":"INDEX('D - new dwell LGA'!BK$4:BK$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.1565545110356797E-3},{"$f":"INDEX('D - new dwell LGA'!BL$4:BL$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.9619157302756689E-3},{"$f":"INDEX('D - new dwell LGA'!BM$4:BM$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.9619157302756689E-3},{"$f":"INDEX('D - new dwell LGA'!BN$4:BN$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.9619157302756689E-3},{"$f":"INDEX('D - new dwell LGA'!BO$4:BO$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.9619157302756689E-3},{"$f":"INDEX('D - new dwell LGA'!BP$4:BP$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":6.961915730275223E-3},{"$f":"INDEX('D - new dwell LGA'!BQ$4:BQ$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2413352449826207E-3},{"$f":"INDEX('D - new dwell LGA'!BR$4:BR$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2413352449826207E-3},{"$f":"INDEX('D - new dwell LGA'!BS$4:BS$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2413352449826207E-3},{"$f":"INDEX('D - new dwell LGA'!BT$4:BT$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2413352449826207E-3},{"$f":"INDEX('D - new dwell LGA'!BU$4:BU$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2413352449830666E-3},{"$f":"INDEX('D - new dwell LGA'!BV$4:BV$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2843299773426399E-3},{"$f":"INDEX('D - new dwell LGA'!BW$4:BW$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2843299773426399E-3},{"$f":"INDEX('D - new dwell LGA'!BX$4:BX$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2843299773426399E-3},{"$f":"INDEX('D - new dwell LGA'!BY$4:BY$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2843299773426399E-3},{"$f":"INDEX('D - new dwell LGA'!BZ$4:BZ$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.2843299773430857E-3},{"$f":"INDEX('D - new dwell LGA'!CA$4:CA$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.327677395979182E-3},{"$f":"INDEX('D - new dwell LGA'!CB$4:CB$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.327677395979182E-3},{"$f":"INDEX('D - new dwell LGA'!CC$4:CC$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.327677395979182E-3},{"$f":"INDEX('D - new dwell LGA'!CD$4:CD$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.327677395979182E-3},{"$f":"INDEX('D - new dwell LGA'!CE$4:CE$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.3276773959787371E-3},{"$f":"INDEX('D - new dwell LGA'!CF$4:CF$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.37138039398134E-3},{"$f":"INDEX('D - new dwell LGA'!CG$4:CG$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.37138039398134E-3},{"$f":"INDEX('D - new dwell LGA'!CH$4:CH$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.37138039398134E-3},{"$f":"INDEX('D - new dwell LGA'!CI$4:CI$83,MATCH($D471,'D - new dwell LGA'!$A$4:$A$83,0))*$E471","v":5.37138039398134E-3},"--","--","--",{"$f":"INDEX('D - new dwell LGA'!CN$4:CN$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CO$4:CO$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":1.4050996321126562E-2},{"$f":"INDEX('D - new dwell LGA'!CP$4:CP$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CQ$4:CQ$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CR$4:CR$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CS$4:CS$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CT$4:CT$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CU$4:CU$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CV$4:CV$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CW$4:CW$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CX$4:CX$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CY$4:CY$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!CZ$4:CZ$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DA$4:DA$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DB$4:DB$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DC$4:DC$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DD$4:DD$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DE$4:DE$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DF$4:DF$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DG$4:DG$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DH$4:DH$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DI$4:DI$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DJ$4:DJ$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DK$4:DK$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DL$4:DL$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DM$4:DM$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DN$4:DN$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DO$4:DO$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DP$4:DP$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DQ$4:DQ$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DR$4:DR$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DS$4:DS$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DT$4:DT$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DU$4:DU$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DV$4:DV$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DW$4:DW$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DX$4:DX$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DY$4:DY$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},{"$f":"INDEX('D - new dwell LGA'!DZ$4:DZ$83,MATCH('D - new dwell Ausnet LGAs'!$D471,'D - new dwell LGA'!$A$4:$A$83,0))*'D - new dwell Ausnet LGAs'!$E471","v":0},null,null,null,0.15456095953239218,0.19671394849577187,9.8356974247885934E-2,0.16861195585351876,9.8356974247885934E-2,0.18266295217464529,0.1405099632112656,5.620398528450625E-2,0.1124079705690125,0.23791951550803825,0.19671394849577187,0.1405099632112656,5.5248798332531643E-2,5.5248798332531643E-2,5.5248798332537874E-2,7.4591954252953091E-2,7.4591954252953091E-2,7.4591954252953091E-2,7.4591954252953091E-2,7.4591954252952647E-2,5.6157163339098745E-2,5.6157163339098745E-2,5.6157163339098745E-2,5.6157163339098745E-2,{"$f":"SUM(AH471,BX471)","v":5.6157163339106322E-2},5.6617821185816035E-2,5.6617821185816035E-2,5.6617821185816035E-2,5.6617821185816035E-2,5.6617821185809353E-2,5.7082257814062412E-2,5.7082257814062412E-2,5.7082257814062412E-2,5.7082257814062412E-2,5.7082257814058401E-2,5.7550504221227886E-2,5.7550504221227886E-2,5.7550504221227886E-2,5.7550504221227886E-2,null,null,{"$f":"INDEX('Calc_Dwell stock Annual '!EL$8:EL$87,MATCH($D471,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E471","v":46.489906081208638},{"$f":"INDEX('Calc_Dwell stock Annual '!EM$8:EM$87,MATCH($D471,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E471","v":46.184882060859096},{"$f":"INDEX('Calc_Dwell stock Annual '!EN$8:EN$87,MATCH($D471,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E471","v":45.881859327688488},{"$f":"INDEX('Calc_Dwell stock Annual '!EO$8:EO$87,MATCH($D471,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E471","v":45.580824751090354},{"$f":"INDEX('Calc_Dwell stock Annual '!EP$8:EP$87,MATCH($D471,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E471","v":45.2817652866092},{"$f":"INDEX('Calc_Dwell stock Annual '!EQ$8:EQ$87,MATCH($D471,'Calc_Dwell stock Annual '!$EK$8:$EK$87,0))*$E471","v":44.984667975375238},45.167330927549884,45.307840890761149,45.364044876045654,45.476452846614663,45.714372362122702,45.911086310618472,46.051596273829738,46.106845072162272,46.162093870494807,46.217342668827342,46.291934623080294,46.366526577333246,46.441118531586199,46.515710485839151,46.590302440092103,46.646459603431204,46.702616766770305,46.758773930109406,46.814931093448507,46.871088256787615,{"$f":"GT471+SUM(AI471,BY471)","v":46.927706077973433},46.98432389915925,47.040941720345067,47.097559541530885,47.154177362716695,47.211259620530754,47.268341878344813,47.325424136158873,47.382506393972932,47.439588651786991,47.497139156008217,47.554689660229442,47.612240164450668,47.669790668671894]
[]
["AusnetLGA",null,null,"Corangamite (S)",null,null,null,null,null,35.845375999999987,33.156972799999991,34.949241599999979,42.118316799999981,43.91058559999999,38.533779199999991,42.118316799999981,47.495123199999981,44.806719999999984,60.937139199999983,49.28739199999999,51.079660799999985,39.529999851491077,39.529999851491077,39.529999851492896,33.970778626730848,33.970778626730848,33.970778626730848,33.970778626730848,33.970778626730848,33.253131837791436,33.253131837791436,33.253131837791436,33.253131837791436,33.253131837790519,34.083988571623195,34.083988571623195,34.083988571623195,34.083988571623195,34.083988571622278,34.935604941434562,34.935604941434562,34.935604941434562,34.935604941434562,34.935604941436388,35.808499643734649,35.808499643734649,35.808499643734649,35.808499643734649,null,null,null,3.4636895999999995,1.7318447999999997,0,0,0,0,0,1.7318447999999997,1.7318447999999997,0,4.3296119999999982,1.7318447999999997,2.3415853083728844,2.3415853083728844,2.3415853083729412,2.0122812154106096,2.0122812154106096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7922687999999998,0.89613439999999989,0,0.89613439999999989,0,0,1.7922687999999998,0,0,0,0.28536673700826748,0.28536673700826748,0.28536673700826748,0.28536673700826748,0.28536673700826037,0.24523476566556462,0.24523476566556462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.309065599999983,34.888817599999996,34.949241599999979,42.118316799999981,43.91058559999999,38.533779199999991,42.118316799999981,49.226967999999978,46.538564799999989,60.937139199999983,53.61700399999998,52.811505599999997,41.871585159863969,41.871585159863969,41.87158515986583,35.983059842141465,35.983059842141465]
["AusnetLGA",null,null,"Southern Grampians (S)",null,null,null,null,null,36.741510399999996,34.053107199999999,43.014451200000018,25.091763200000006,26.884032000000005,30.468569600000009,33.156972800000005,46.598988800000001,39.429913600000006,52.871929600000009,42.118316800000009,35.845376000000002,36.082727674545829,36.082727674545829,36.082727674547655,{"$f":"SUMIFS(Y$7:Y$476,$D$7:$D$476,$D530)","v":28.940260516522365},28.940260516522365,28.940260516522365,28.940260516522365,28.94026051652418,27.313807204239318,27.313807204239318,27.313807204239318,27.313807204239318,27.313807204237495,27.846781175205255,27.846781175205255,27.846781175205255,27.846781175205255,27.846781175204349,28.390155060455989,28.390155060455989,28.390155060455989,28.390155060455989,28.390155060457808,28.944131793387903,28.944131793387903,28.944131793387903,28.944131793387903,null,null,null,4.3296120000000009,8.6592240000000018,0,0,0,0,0,0,0,0,0,13.854758400000005,6.7856781702023472,6.7856781702023472,6.785678170202802,{"$f":"SUMIFS(BO$7:BO$476,$D$7:$D$476,$D530)","v":5.4424736344274169},5.4424736344274169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.89613440000000022,0,0,0,0,0.89613440000000022,0,0,0.27674054527741992,0.27674054527741992,0.27674054527741992,0.27674054527741992,0.27674054527743414,{"$f":"SUMIFS(DE$7:DE$476,$D$7:$D$476,$D530)","v":0.2219605886797425},0.2219605886797425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.071122400000007,42.712331200000001,43.014451200000018,25.091763200000006,26.884032000000005,30.468569600000009,33.156972800000005,46.598988800000001,39.429913600000006,52.871929600000009,42.118316800000009,49.700134400000003,42.868405844748182,42.868405844748182,42.868405844750448,{"$f":"SUMIFS(EU$7:EU$476,$D$7:$D$476,$D530)","v":34.382734150949773},34.382734150949773]
["AusnetLGA",null,null,"Warrnambool (C)",null,null,null,null,null,283.17847039999992,134.42015999999995,145.17377279999997,166.68099839999994,161.30419199999994,159.51192319999993,170.26553599999994,138.00469759999993,177.43461119999998,288.55527679999989,195.35729919999991,189.08435839999993,125.5871140241961,125.5871140241961,125.58711402419974,132.18939558142662,132.18939558142662,132.18939558142662,132.18939558142662,132.18939558142844,134.85390377393739,134.85390377393739,134.85390377393739,134.85390377393739,134.85390377393739,142.52030693257618,142.52030693257618,142.52030693257618,142.52030693257618,142.52030693257799,150.62254276454581,150.62254276454581,150.62254276454581,150.62254276454581,150.62254276454581,159.18538822394106,159.18538822394106,159.18538822394106,159.18538822394106,null,null,null,14.720680799999997,31.173206399999998,15.586603199999999,38.966507999999983,19.916215199999996,24.245827199999997,19.916215199999996,30.307283999999999,12.122913599999999,8.6592239999999983,5.1955343999999997,73.603403999999969,22.474455730357469,22.474455730357469,22.474455730357242,23.655967748769847,23.655967748769847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4806719999999984,3.5845375999999991,1.7922687999999996,2.6884031999999989,0,0.89613439999999978,0,0.89613439999999978,0,0.89613439999999978,0.98322778182696868,0.98322778182696868,0.98322778182696868,0.98322778182696868,0.98322778182699699,1.0349173735573911,1.0349173735573911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.89915119999989,165.59336639999992,160.76037599999998,205.64750639999994,181.22040719999993,183.75775039999994,190.18175119999992,168.31198159999994,189.55752479999995,297.21450079999983,200.5528335999999,262.68776239999994,148.06156975455357,148.06156975455357,148.06156975455696,155.84536333019645,155.84536333019645]
["AusnetLGA",null,null,"West Wimmera (S)",null,null,null,null,null,3.5845376000000009,2.6884032000000007,3.5845376000000009,2.6884032000000007,7.1690752000000018,8.0652096000000029,7.1690752000000018,4.4806720000000002,3.5845376000000009,8.0652096000000029,1.7922688000000004,2.6884032000000007,12.982184843033796,12.982184843033796,12.982184843034251,8.079912451495149,8.079912451495149,8.079912451495149,8.079912451495149,8.0799124514960603,6.6390517402901441,6.6390517402901441,6.6390517402901441,6.6390517402901441,6.6390517402905971,6.6993511203968419,6.6993511203968419,6.6993511203968419,6.6993511203968419,6.6993511203959324,6.7601981713728501,6.7601981713728501,6.7601981713728501,6.7601981713728501,6.7601981713733048,6.8215978674556954,6.8215978674556954,6.8215978674556954,6.8215978674556954,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.89613440000000022,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5845376000000009,2.6884032000000007,3.5845376000000009,2.6884032000000007,7.1690752000000018,8.0652096000000029,7.1690752000000018,4.4806720000000002,3.5845376000000009,8.0652096000000029,1.7922688000000004,2.6884032000000007,12.982184843033796,12.982184843033796,12.982184843034251,8.079912451495149,8.079912451495149]
["AusnetLGA",null,null,"Whittlesea (C)",null,null,null,null,null,2455.4082559999974,2124.7346623999979,1937.4425727999981,2424.9396863999978,2009.1333247999978,1694.5901503999983,1622.8993983999985,1756.4234239999982,2141.7612159999981,2476.9154815999973,1760.0079615999985,1716.0973759999983,2080.144309204783,2080.144309204783,2080.1443092047684,2100.3335620492853,2100.3335620492853,2100.3335620492853,2100.3335620492853,2100.3335620492999,2222.4459784475016,2222.4459784475016,2222.4459784475016,2222.4459784475016,2222.4459784474875,2501.6091952416878,2501.6091952416878,2501.6091952416878,2501.6091952416878,2501.6091952417164,2815.8383269632441,2815.8383269632441,2815.8383269632441,2815.8383269632441,2815.8383269632441,3169.5380312307798,3169.5380312307652,3169.5380312307652,3169.5380312307652,null,null,null,262.37448719999975,467.5980959999996,450.27964799999955,602.68199039999945,426.0338207999996,749.88879839999925,523.01712959999941,381.87177839999964,545.53111199999955,529.07858639999949,373.21255439999965,395.72653679999962,397.92366434688989,397.92366434688989,397.9236643468862,401.78579133334972,401.78579133334972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6884031999999976,3.5845375999999964,0.89613439999999911,9.8574783999999909,1.7922687999999982,2.6884031999999976,0,0.89613439999999911,1.7922687999999982,0.89112850331057847,0.89112850331057847,0.89112850331057847,0.89112850331058191,0.89112850331058191,0.89977752760695684,0.89977752760695684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2717.7827431999976,2592.3327583999971,2387.7222207999976,3027.6216767999967,2435.1671455999976,2444.4789487999979,2145.9165279999979,2138.2952023999983,2687.2923279999973,3005.9940679999972,2133.220515999998,2111.8239127999977,2478.0679735516733,2478.0679735516733,2478.0679735516546,2502.1193533826345,2502.1193533826345]
["AusnetLGA",null,null,"Wyndham (C)",null,null,null,null,null,2265.4277631999998,1809.2953536,2217.0365055999996,2456.3043903999996,3439.3638272000003,3634.7211263999998,4909.0242431999995,4272.7688191999996,4652.7298048000002,5340.0648896000002,3879.3658175999994,3342.5813119999998,4589.4000752068241,4589.4000752068241,4589.4000752068241,4050.8616641235858,4050.8616641235858,4050.8616641235999,4050.8616641235999,4050.8616641235712,4020.0175397774728,4020.0175397774728,4020.0175397774728,4020.0175397774728,4020.0175397774728,4571.9928098442615,4571.9928098442615,4571.9928098442615,4571.9928098442615,4571.9928098442615,5199.7579728034616,5199.7579728034616,5199.7579728034616,5199.7579728034616,5199.7579728034325,5913.7194873790722,5913.7194873790722,5913.7194873790722,5913.7194873790722,null,null,null,363.687408,259.77672000000001,253.71526319999998,291.81584879999997,225.13982399999998,336.84381359999992,271.89963360000002,594.02276640000002,396.59245920000001,369.74886479999998,142.01127359999998,324.72090000000003,408.4493691314546,408.4493691314546,408.4493691314583,360.52029982927888,360.52029982927888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.5458816,4.4806719999999993,4.4806719999999993,9.8574784000000015,5.3768064000000004,4.4806719999999993,0.89613439999999989,2.6884032000000002,0,1.7922687999999998,0.78207007527157657,0.78207007527157657,0.78207007527157657,0.78207007527157657,0.78207007527157657,0.69029887014875513,0.69029887014875513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2629.1151711999996,2069.0720736000003,2470.7517687999998,2748.1202391999996,3664.5036511999997,3971.5649399999998,5180.9238768000005,4866.7915855999991,5049.3222639999994,5709.8137543999992,4021.3770911999991,3667.3022119999996,4997.8494443382779,4997.8494443382779,4997.8494443382824,4411.3819639528647,4411.3819639528647]
["AusnetLGA",null,null,"Yarriambiack (S)",null,null,null,null,null,9.8574783999999998,12.545881600000001,6.2729408000000006,10.753612799999999,6.2729408000000006,11.649747199999998,8.9613439999999986,3.5845375999999995,7.1690751999999991,13.442015999999999,12.545881600000001,8.9613439999999986,3.1947473215216182,3.1947473215216182,3.1947473215220725,4.3132602563116507,4.3132602563116507,4.3132602563116507,4.3132602563116507,4.3132602563116507,3.2472732905794142,3.2472732905794142,3.2472732905794142,3.2472732905794142,3.2472732905798694,3.2739107101497211,3.2739107101497211,3.2739107101497211,3.2739107101497211,3.2739107101492659,3.3007666367741417,3.3007666367741417,3.3007666367741417,3.3007666367741417,3.3007666367739152,3.3278428628686925,3.3278428628686925,3.3278428628686925,3.3278428628686925,null,null,null,0,0,0,0,0,0,0,0,0,1.7318448,0,0,0.32887104780371607,0.32887104780371607,0.32887104780365911,0.44401208520855562,0.44401208520855562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.89613439999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8574783999999998,12.545881600000001,6.2729408000000006,10.753612799999999,6.2729408000000006,11.649747199999998,8.9613439999999986,3.5845375999999995,7.1690751999999991,15.1738608,12.545881600000001,8.9613439999999986,3.5236183693253347,3.5236183693253347,3.5236183693257321,4.7572723415202054,4.7572723415202054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EF499:EF536)","v":21718.449312000001},{"$f":"SUM(EG499:EG536)","v":23750.208171200004},23069.800465600012,25272.313365599999,27016.037059200004,33626.468674399999,33719.692680800006,32928.992118399998,35987.197170400003,36143.517312000011,32931.659605599998,26869.680835200004,30359.05656007626,30359.05656007626,30359.056560076315,30339.820046861336,30339.820046861336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21762.837469536578,22576.056571957306,23427.864707633737,24320.382811598014,25255.858439274365,40222.172279303195,42182.77811786416,44251.397370806197,46434.560750294477,48739.221495022532,28114.670852225274,28941.997504385654,29796.78328963439,30680.02043082891,31592.739155556774,28100.942036189605,28826.889644023497]

{"sheet":"D - new dwell LGA","index":32,"n_rows":87,"n_cols":173,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["New addition to Dwelling by LGA",null,null,null,null,null,null,"Calculated using VIF dwelling forecast",null,null,null,null,"Calculated from dwelling approvals"]
[null,null,"All Houses; New addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flats/Appartment; New addition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Addition to dwelling Stock (Houses and Flats excluding other dwelling)"]
[null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"V3+1","v":2029},{"$f":"W3+1","v":2030},{"$f":"X3+1","v":2031},{"$f":"Y3+1","v":2032},2033,2034,{"$f":"AB3+1","v":2035},2036,{"$f":"AD3+1","v":2037},{"$f":"AE3+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"BM3+1","v":2029},{"$f":"BN3+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"BU3+1","v":2037},{"$f":"BV3+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"DD3+1","v":2029},{"$f":"DE3+1","v":2030},2031,2032,2033,2034,2035,2036,{"$f":"DL3+1","v":2037},{"$f":"DM3+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,{"$f":"FC3+1","v":2037},{"$f":"FD3+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"FP3+1","v":2050}]
["Alpine (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":67.210079999999991},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":43.910585599999997},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":56.456467199999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":68.106214399999985},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":58.248736000000001},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":87.821171199999995},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":80.652096},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":70.794617599999995},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":88.717305600000003},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":57.3526016},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":39.429913599999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":62.926004517887122},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":62.926004517887122},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":62.926004517888941},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":52.921967707794465},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":52.921967707794465},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":52.921967707794465},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":52.921967707794465},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":52.921967707792646},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":47.651121042338673},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":47.651121042338673},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":47.651121042338673},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":47.651121042338673},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":47.651121042339582},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":49.257318824131289},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":49.257318824131289},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":49.257318824131289},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":49.257318824131289},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":49.25731882413038},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.917657437404159},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.917657437404159},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.917657437404159},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.917657437404159},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.917657437405978},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":52.633961831531451},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":52.633961831531451},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":52.633961831531451},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":52.633961831531451},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":11.2569912},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.406082648147617},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.406082648147617},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.4060826481473896},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.5466184214762961},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.5466184214762961},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.5466184214762961},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.5466184214762961},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.5466184214765235},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0937908040632465},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0937908040632465},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0937908040632465},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0937908040632465},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0937908040631328},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2317820530574863},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2317820530574863},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2317820530574863},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2317820530574863},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2317820530573727},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3744246351828906},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3744246351828906},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3744246351828906},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3744246351828906},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3744246351828906},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.5218753350185352},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.5218753350185352},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.5218753350185352},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.5218753350185352},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A4,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1761811199374108},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1761811199374108},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1761811199374108},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1761811199374108},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1761811199374392},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8302097493398151},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8302097493398151},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8302097493398151},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8302097493398151},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8302097493398719},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6479271288663142},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6479271288663142},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6479271288663142},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6479271288663142},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6479271288662858},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7034745502289184},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7034745502289184},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7034745502289184},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7034745502289184},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7034745502289752},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7608943335218896},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7608943335218896},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7608943335218896},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7608943335218896},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7608943335218896},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8202495912913719},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8202495912913719},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8202495912913719},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A4,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8202495912913719},null,null,null,null,{"$f":"SUM(F4,AW4)","v":{"$error":"#N/A"}},{"$f":"SUM(G4,AX4)","v":{"$error":"#N/A"}},{"$f":"SUM(H4,AY4)","v":{"$error":"#N/A"}},{"$f":"SUM(I4,AZ4)","v":56.456467199999999},{"$f":"SUM(J4,BA4)","v":69.838059199999989},{"$f":"SUM(K4,BB4)","v":58.248736000000001},{"$f":"SUM(L4,BC4)","v":89.553016},{"$f":"SUM(M4,BD4)","v":82.383940800000005},{"$f":"SUM(N4,BE4)","v":75.124229599999993},{"$f":"SUM(O4,BF4)","v":99.974296800000005},{"$f":"SUM(P4,BG4)","v":57.3526016},{"$f":"SUM(Q4,BH4)","v":42.893603200000001},{"$f":"SUM(R4,BI4)","v":68.332087166034739},{"$f":"SUM(S4,BJ4)","v":68.332087166034739},{"$f":"SUM(T4,BK4)","v":68.332087166036331},{"$f":"SUM(U4,BL4)","v":57.468586129270761},{"$f":"SUM(V4,BM4)","v":57.468586129270761},{"$f":"SUM(W4,BN4)","v":57.468586129270761},57.468586129270761,57.46858612926917,51.744911846401919,51.744911846401919,51.744911846401919,51.744911846401919,51.744911846402715,{"$f":"SUM(AE4,BV4)","v":53.489100877188775},53.489100877188775,53.489100877188775,53.489100877188775,53.489100877187752,55.29208207258705,55.29208207258705,{"$f":"SUM(AL4,CC4)","v":55.29208207258705},{"$f":"SUM(AM4,CD4)","v":55.29208207258705},{"$f":"SUM(AN4,CE4)","v":55.292082072588869},{"$f":"SUM(AO4,CF4)","v":57.155837166549986},{"$f":"SUM(AP4,CG4)","v":57.155837166549986},{"$f":"SUM(AQ4,CH4)","v":57.155837166549986},{"$f":"SUM(AR4,CI4)","v":57.155837166549986}]
["Ararat (RC)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":28.6763008},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.922687999999997},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":36.741510399999996},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":30.468569599999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":36.741510399999996},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.922687999999997},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.9878976},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":26.884031999999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":18.818822399999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":40.326048},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":30.468569599999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":45.702854399999993},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":13.906920535957852},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":13.906920535957852},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":13.906920535957397},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.345952953387041},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.345952953387041},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.345952953387041},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.345952953387041},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.345952953386131},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.38185368375116},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.38185368375116},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.38185368375116},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.38185368375116},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.381853683750705},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.777219757449984},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.777219757449984},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.777219757449984},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.777219757449984},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.777219757449984},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.1821277508393},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.1821277508393},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.1821277508393},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.1821277508393},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.182127750839754},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.596807952346808},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.596807952346808},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.596807952346808},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.596807952346808},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1293161847848978},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1293161847848978},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1293161847847841},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5027612755379778},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5027612755379778},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5027612755379778},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5027612755379778},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5027612755379778},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5082581075657799},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5082581075657799},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5082581075657799},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5082581075657799},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5082581075657799},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5687933912373637},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5687933912373637},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5687933912373637},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5687933912373637},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.56879339123725},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6307896571571519},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6307896571571519},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6307896571571519},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6307896571571519},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6307896571570382},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6942821652430666},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6942821652430666},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6942821652430666},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6942821652430666},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A5,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A5,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,30.408145600000001,19.654532799999998,36.741510399999996,30.468569599999999,36.741510399999996,17.922687999999997,25.9878976,26.884031999999998,18.818822399999998,40.326048,30.468569599999999,50.03246639999999,16.03623672074275,16.03623672074275,16.036236720742181,18.848714228925019,18.848714228925019,{"$f":"SUM(W5,BN5)","v":18.848714228925019},{"$f":"SUM(X5,BO5)","v":18.848714228925019},{"$f":"SUM(Y5,BP5)","v":18.848714228924109},{"$f":"SUM(Z5,BQ5)","v":18.89011179131694},{"$f":"SUM(AA5,BR5)","v":18.89011179131694},{"$f":"SUM(AB5,BS5)","v":18.89011179131694},{"$f":"SUM(AC5,BT5)","v":18.89011179131694},{"$f":"SUM(AD5,BU5)","v":18.890111791316485},19.346013148687348,19.346013148687348,19.346013148687348,19.346013148687348,19.346013148687234,19.812917407996451,19.812917407996451,{"$f":"SUM(AL5,CC5)","v":19.812917407996451},19.812917407996451,19.812917407996792,20.291090117589874,20.291090117589874,20.291090117589874,20.291090117589874]
["Ballarat (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":748.27222399999994},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":699.88096640000003},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":699.88096640000003},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":838.78179839999996},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":700.77710079999997},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":645.216768},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":777.84465919999991},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1078.0496831999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1026.0738880000001},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1730.4355263999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1426.6459648},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1168.5592575999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":862.25446265322535},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":862.25446265322535},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":862.25446265322535},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":773.91068437181093},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":773.91068437181093},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":773.91068437181093},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":773.91068437181093},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":773.91068437182548},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":690.95796947191411},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":690.95796947191411},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":690.95796947191411},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":690.95796947191411},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":690.95796947189956},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":750.14585781144706},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":750.14585781144706},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":750.14585781144706},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":750.14585781144706},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":750.14585781143251},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":814.40381738667202},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":814.40381738667202},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":814.40381738667202},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":814.40381738667202},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":814.40381738666474},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":884.16615364514291},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":884.16615364514291},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":884.16615364514291},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":884.16615364514291},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":147.206808},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":108.2403},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":124.69282560000001},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":135.94981680000001},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":103.91068799999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":115.16767919999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":71.005636799999991},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":86.59223999999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":74.4693264},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":68.407869599999998},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":68.407869599999998},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":162.79341120000001},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":109.63819361066544},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":109.63819361066544},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":109.63819361066453},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":98.405022096874745},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":98.405022096874745},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":98.405022096874745},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":98.405022096874745},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":98.405022096874745},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":87.857340164628113},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":87.857340164628113},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":87.857340164628113},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":87.857340164628113},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":87.857340164629932},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":95.383254430364104},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":95.383254430364104},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":95.383254430364104},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":95.383254430364104},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":95.383254430364104},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.5538431812256},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.5538431812256},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.5538431812256},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.5538431812256},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.55384318122742},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":112.42432963356987},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":112.42432963356987},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":112.42432963356987},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":112.42432963356987},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A6,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.0652096000000011},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1610811371335075},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1610811371335075},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1610811371335075},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1610811371335075},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.161081137133479},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.939663816497557},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.939663816497557},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.939663816497557},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.939663816497557},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9396638164975712},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7317581979025789},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7317581979025789},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7317581979025789},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7317581979025789},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7317581979026073},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8801016795283374},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8801016795283374},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8801016795283374},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8801016795283374},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8801016795283658},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0411523558233711},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0411523558233711},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0411523558233711},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0411523558233711},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0411523558233853},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2159987329666535},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2159987329666535},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2159987329666535},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A6,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2159987329666535},null,null,null,null,895.47903199999996,808.12126640000008,824.57379200000003,974.73161519999996,804.68778879999991,760.38444719999995,848.85029599999984,1164.6419231999998,1100.5432144000001,1798.8433959999998,1495.0538343999999,1331.3526687999999,971.89265626389079,971.89265626389079,971.89265626388988,872.31570646868568,872.31570646868568,872.31570646868568,872.31570646868568,872.31570646870023,778.81530963654222,778.81530963654222,778.81530963654222,778.81530963654222,778.81530963652949,845.52911224181116,845.52911224181116,845.52911224181116,845.52911224181116,845.52911224179661,917.95766056789762,917.95766056789762,917.95766056789762,917.95766056789762,917.95766056789216,996.59048327871278,996.59048327871278,996.59048327871278,996.59048327871278]
["Banyule (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":202.52637439999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":267.94418559999997},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":264.35964799999994},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":288.55527679999994},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":329.77745920000001},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":236.57948159999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":184.60368639999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":171.16167039999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":208.7993152},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":202.52637439999998},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":192.66889599999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":172.39221140119298},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":172.39221140119298},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":172.39221140119116},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":172.60399544468237},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":172.60399544468237},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":172.60399544468237},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":172.60399544468237},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":172.60399544468419},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":193.25293968499682},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":193.25293968499682},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":193.25293968499682},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":193.25293968499682},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":193.25293968500046},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":205.09859487921858},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":205.09859487921858},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":205.09859487921858},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":205.09859487921858},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":205.09859487921494},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":217.6703427642351},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":217.6703427642351},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":217.6703427642351},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":217.6703427642351},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":217.67034276423874},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":231.01269000405591},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":231.01269000405591},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":231.01269000405591},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":231.01269000405591},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":280.55885760000001},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":355.02818399999995},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":406.11760559999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1095.391836},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":395.72653680000002},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":607.01160240000002},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":489.24615600000004},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":634.72111919999998},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":393.99469199999999},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":477.03471611128771},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":477.03471611128771},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":477.03471611130226},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":477.62075384607306},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":477.62075384607306},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":477.62075384607306},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":477.62075384607306},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":477.62075384605851},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":534.75943298716447},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":534.75943298716447},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":534.75943298716447},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":534.75943298716447},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":534.75943298717175},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.53811084504559},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.53811084504559},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.53811084504559},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.53811084504559},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.53811084504559},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":602.32599444260995},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":602.32599444260995},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":602.32599444260995},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":602.32599444260995},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":602.32599444262451},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":639.24624029405095},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":639.24624029405095},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":639.24624029405095},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":639.24624029405095},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A7,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0209538194075662},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0209538194075662},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0209538194075662},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0209538194075662},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0209538194075805},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0222080624289589},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0222080624289589},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0222080624289589},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0222080624289589},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0222080624289447},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1444967570140108},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1444967570140108},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1444967570140108},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1444967570140108},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.144496757014025},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2146499664637105},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2146499664637105},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2146499664637105},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2146499664637105},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2146499664637247},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2891032953903192},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2891032953903192},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2891032953903192},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2891032953903192},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.289103295390305},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3681203244291424},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3681203244291424},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3681203244291424},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A7,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3681203244291424},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},544.91850559999989,643.5834607999999,735.8950648,1331.9713176,580.33022319999998,778.17327279999995,698.04547120000007,837.24749359999998,586.663588,649.42692751248069,649.42692751248069,649.42692751249342,650.22474929075543,650.22474929075543,650.22474929075543,650.22474929075543,650.22474929074269,728.01237267216129,728.01237267216129,728.01237267216129,728.01237267216129,728.01237267217221,772.63670572426417,772.63670572426417,772.63670572426417,772.63670572426417,772.63670572426054,819.99633720684506,819.99633720684506,819.99633720684506,819.99633720684506,819.99633720686325,870.25893029810686,870.25893029810686,870.25893029810686,870.25893029810686]
["Bass Coast (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":309.16636799999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":302.89342719999996},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":358.45375999999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":379.96098559999996},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":452.54787199999998},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":573.52601599999991},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":552.01879039999994},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":459.71694719999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":771.5717183999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":612.95592959999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":369.20737279999997},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":485.86957377625367},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":485.86957377625367},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":485.86957377625731},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":457.99779212367866},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":457.99779212367866},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":457.99779212367866},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":457.99779212367866},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":457.99779212367866},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.88371163213014},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.88371163213014},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.88371163213014},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.88371163213014},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.88371163213378},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":484.39648823980679},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":484.39648823980679},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":484.39648823980679},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":484.39648823980679},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":484.39648823982134},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":520.40016475578159},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":520.40016475578159},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":520.40016475578159},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":520.40016475578159},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":520.40016475579614},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":559.07988198249222},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":559.07988198249222},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":559.07988198249222},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":559.07988198249222},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":19.9162152},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":16.452525599999998},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":8.659224},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":20.782137600000002},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":22.5139824},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":13.8547584},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":19.9162152},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":28.575439199999998},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":39.597739085166268},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":39.597739085166268},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":39.597739085166268},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.326225087820148},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.326225087820148},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.326225087820148},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.326225087820148},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.326225087819694},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":36.746436769432876},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":36.746436769432876},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":36.746436769432876},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":36.746436769432876},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":36.74643676943333},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":39.477684527584188},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":39.477684527584188},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":39.477684527584188},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":39.477684527584188},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":39.477684527585097},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.41193739241362},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.41193739241362},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.41193739241362},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.41193739241362},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.41193739241271},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.564284098808912},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.564284098808912},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.564284098808912},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.564284098808912},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A8,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20476167870755901},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20476167870755901},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20476167870755901},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20476167870755901},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20476167870755546},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19301557829753335},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19301557829753335},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19301557829753335},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19301557829753335},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19301557829753335},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19001746698838495},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19001746698838495},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19001746698838495},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19001746698838495},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19001746698838318},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20414087122422941},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20414087122422941},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20414087122422941},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20414087122422941},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20414087122422941},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21931402394041477},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21931402394041477},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21931402394041477},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21931402394041477},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21931402394041299},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23561494965946572},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2356149496594675},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2356149496594675},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A8,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2356149496594675},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},378.3699752,396.41351119999996,461.20709599999998,594.30815359999997,574.53277279999998,470.10801600000002,785.42647679999993,632.8721448,397.78281199999998,525.46731286141994,525.46731286141994,525.46731286142358,495.32401721149881,495.32401721149881,495.32401721149881,495.32401721149881,495.32401721149836,487.63014840156302,487.63014840156302,487.63014840156302,487.63014840156302,487.63014840156711,523.87417276739097,523.87417276739097,523.87417276739097,523.87417276739097,523.87417276740644,562.81210214819521,562.81210214819521,562.81210214819521,562.81210214819521,562.81210214820885,604.64416608130114,604.64416608130114,604.64416608130114,604.64416608130114]
["Baw Baw (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":409.53342079999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":374.58417919999994},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":452.54787199999998},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":483.91257599999994},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":471.36669439999997},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":584.27962879999995},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":625.50181120000002},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":554.70719359999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":847.74314240000001},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":642.52836479999996},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":354.86922240000001},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":668.2986407722201},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":668.2986407722201},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":668.29864077221282},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.87706650749169},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.87706650749169},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.87706650749169},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.87706650749169},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.87706650749169},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.97809349346062},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.97809349346426},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.97809349346062},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.97809349346062},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":658.97809349346062},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":727.93084933768114},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":727.93084933768114},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":727.93084933768114},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":727.93084933768114},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":727.93084933766659},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":804.09853779567493},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":804.09853779567493},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":804.09853779567493},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":804.09853779567493},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":804.09853779567493},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":888.23609972491249},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":888.23609972491249},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":888.23609972491249},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":888.23609972491249},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":19.9162152},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":77.067093599999993},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":11.2569912},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":26.843594399999997},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":13.8547584},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":30.307284000000003},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":59.748645599999996},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":23.379904799999998},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":41.564275200000004},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":35.481944977344938},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":35.481944977344938},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":35.481944977344483},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.98172582490929},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.98172582490929},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.98172582490929},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.98172582490929},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.981725824908835},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.987089645421065},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.987089645421065},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.987089645421065},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.987089645421065},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":34.98708964542061},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":38.647994725332182},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":38.647994725332182},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":38.647994725332182},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":38.647994725332182},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":38.647994725332182},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.69196184726934},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.69196184726934},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.69196184726934},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.69196184726934},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.69196184726934},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.159073046914273},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.159073046914273},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.159073046914273},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.159073046914273},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":24.195628799999998},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A9,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3201626308831464},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3201626308831464},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3201626308831464},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3201626308831464},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3201626308831536},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3015511756002098},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3015511756002098},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3015511756002098},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3015511756002098},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3015511756001956},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3017507451391097},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3017507451391097},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3017507451391026},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3017507451391026},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3017507451391168},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4379605860820135},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4379605860820135},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4379605860820135},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4379605860820135},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4379605860820135},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5884228642437677},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5884228642437677},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5884228642437677},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5884228642437677},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5884228642437961},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.754628896002643},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.754628896002643},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.754628896002643},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A9,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.754628896002643},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},472.46408719999999,560.97966959999997,482.62368559999999,611.12322319999998,639.35656960000006,585.01447759999996,907.49178800000004,665.90826959999993,396.43349760000001,703.78058574956503,703.78058574956503,703.7805857495573,693.85879233240098,693.85879233240098,693.85879233240098,693.85879233240098,693.85879233240053,693.96518313888168,693.96518313888532,693.96518313888168,693.96518313888168,693.96518313888123,766.57884406301332,766.57884406301332,766.57884406301332,766.57884406301332,766.57884406299877,846.79049964294427,846.79049964294427,846.79049964294427,846.79049964294427,846.79049964294427,935.39517277182676,935.39517277182676,935.39517277182676,935.39517277182676]
["Bayside (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":173.8500736},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":218.65679359999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":256.29443839999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":359.34989439999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":316.33544319999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":245.54082559999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":208.7993152},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":198.94183679999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":155.92738559999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":172.95393920000001},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":168.47326720000001},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":164.54581403031807},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":164.54581403031807},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":164.54581403032171},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867014},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867014},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867014},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867014},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867196},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867014},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867014},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867014},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867014},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":154.88170748867196},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":162.67522696390733},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":162.67522696390915},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":162.67522696390733},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":162.67522696390733},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":162.67522696390733},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.86090989598961},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.86090989598961},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.86090989598961},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.86090989598961},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.86090989599325},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":179.45848962585296},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":179.45848962585296},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":179.45848962585296},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":179.45848962585296},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":632.9892744},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":234.66497039999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":798.38045279999994},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":426.0338208},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":495.30761279999996},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":859.86094319999995},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":417.37459680000001},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":346.36895999999996},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":330.7823568},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":387.72441152915417},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":387.72441152915417},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":387.72441152914689},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716863125},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716863125},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716863125},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716863125},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716862398},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716863125},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716863125},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716863125},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716863125},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":364.95257716862398},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":383.31668913394969},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":383.31668913394969},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":383.31668913394969},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":383.31668913394969},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":383.31668913394242},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":402.60486803117237},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":402.60486803117237},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":402.60486803117237},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":402.60486803117237},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":402.6048680311651},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":422.86361214435601},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":422.86361214435601},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":422.86361214435601},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":422.86361214435601},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.9613439999999986},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":16.130419200000002},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":69.898483199999987},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":15.234284799999999},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A10,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":11.649747199999998},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.1486677624340018},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.1486677624340018},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.1486677624340018},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.1486677624340018},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.1486677624338881},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8462761513380883},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.0901367607040697},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.0901367607040129},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.0901367607041266},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.0901367607041266},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.0901367607040129},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.3462682343260894},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.3462682343260894},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.3462682343260894},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.3462682343260894},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.3462682343260894},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.6152880319488077},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.6152880319488077},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.6152880319488077},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A10,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.6152880319488077},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},889.28371279999999,594.01486479999994,1114.7158959999999,671.57464640000001,704.10692799999993,1058.80278,573.30198240000004,519.32289919999994,499.25562400000001,552.27022555947224,552.27022555947224,552.2702255594686,519.8342846573014,519.8342846573014,519.8342846573014,519.8342846573014,519.83428465729594,519.8342846573014,519.8342846573014,519.8342846573014,519.8342846573014,519.83428465729594,545.99191609785703,545.99191609785885,545.99191609785703,545.99191609785703,545.99191609784975,573.46577792716198,573.46577792716198,573.46577792716198,573.46577792716198,573.46577792715834,602.32210177020897,602.32210177020897,602.32210177020897,602.32210177020897]
["Benalla (RC)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":43.910585599999997},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":34.053107199999992},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":46.598988799999994},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":40.326048},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":48.391257599999996},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":69.898483199999987},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":60.041004799999996},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":52.871929599999994},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":78.859827199999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":103.05545599999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":70.794617599999995},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.862864223259749},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.862864223259749},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.862864223261568},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.297822922299929},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.297822922299929},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.297822922299929},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.297822922299929},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.297822922299929},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":31.36916135118372},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":31.36916135118372},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":31.36916135118372},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":31.36916135118372},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":31.369161351182811},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":32.323659491670696},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":32.323659491670696},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":32.323659491670696},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":32.323659491670696},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":32.323659491668877},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.307201019386412},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.307201019386412},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.307201019386412},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.307201019386412},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.307201019388231},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.320669664019078},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.320669664019078},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.320669664019078},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.320669664019078},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":17.318448},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.9258014383199225},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.9258014383199225},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.9258014383199225},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.3743038070236935},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.3743038070236935},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.3743038070236935},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.3743038070236935},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.3743038070234661},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.088235168124811},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.088235168124811},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.088235168124811},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.088235168124811},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.0882351681250384},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.243059549687473},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.243059549687473},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.243059549687473},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.243059549687473},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.2430595496873593},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.4025949142007903},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.4025949142007903},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.4025949142007903},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.4025949142007903},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.4025949142006766},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.5669846070483118},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.5669846070483118},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.5669846070483118},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.5669846070483118},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A11,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30385204959349466},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30385204959349466},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30385204959349466},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30385204959349466},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30385204959350176},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24437216747967483},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24437216747967483},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24437216747967483},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24437216747967483},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24437216747967128},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19506805673599814},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19506805673599814},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19506805673599814},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19506805673599814},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19506805673599814},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20100357076962183},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20100357076962183},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20100357076962183},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20100357076962183},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20100357076961473},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20711969011316711},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20711969011316711},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20711969011316711},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20711969011316711},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20711969011316},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21342191020945478},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21342191020945478},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21342191020945478},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A11,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21342191020945478},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},48.330833599999991,40.326048,50.123102399999993,71.630327999999992,63.504694399999998,52.871929599999994,89.250895999999997,104.7873008,88.113065599999999,56.788665661579671,56.788665661579671,56.78866566158149,45.672126729323622,45.672126729323622,45.672126729323622,45.672126729323622,45.672126729323395,36.457396519308531,36.457396519308531,36.457396519308531,36.457396519308531,36.457396519307849,37.566719041358169,37.566719041358169,37.566719041358169,37.566719041358169,37.566719041356237,38.709795933587202,38.709795933587202,38.709795933587202,38.709795933587202,38.709795933588907,39.88765427106739,39.88765427106739,39.88765427106739,39.88765427106739]
["Boroondara (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":370.99964159999996},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":497.35459199999997},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":497.35459199999997},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":505.41980159999997},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":399.6759424},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":402.36434559999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":316.33544319999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":271.52872319999994},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":274.21712639999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":301.10115839999997},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":309.16636799999998},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":313.34193401624361},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":313.34193401624361},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":313.34193401623997},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.8659161699361},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.8659161699361},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.8659161699361},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.8659161699361},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.8659161699361},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.53083627796514},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.53083627796514},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.53083627796514},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.53083627796514},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.53083627796877},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.39360845697229},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.39360845697229},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.39360845697229},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.39360845697229},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.39360845697956},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":333.98415511700296},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":333.98415511700296},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":333.98415511700296},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":333.98415511700296},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":333.9841551169884},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":350.33811265809345},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":350.33811265809345},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":350.33811265809345},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":350.33811265809345},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":882.37492559999998},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1067.6823191999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1101.4532927999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":525.6148968},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1129.1628095999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":447.68188079999999},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":715.25190239999995},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":833.88327119999997},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":601.81606799999997},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":531.63874430378928},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":531.63874430378928},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":531.63874430377473},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":501.98765973890113},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":501.98765973890113},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":501.98765973890113},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":501.98765973890113},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":501.98765973888658},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":514.99252139016608},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":514.99252139016608},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":514.99252139016608},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":514.99252139016608},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":514.9925213901588},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":540.20978304692107},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":540.20978304692107},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":540.20978304692107},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":540.20978304692107},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":540.2097830469138},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":566.6618398881692},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":566.6618398881692},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":566.6618398881692},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":566.6618398881692},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":566.66183988818375},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":594.40915522546129},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":594.40915522546129},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":594.40915522546129},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":594.40915522546129},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":9.8574783999999998},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":41.222182400000001},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":9.8574783999999998},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.0652096000000011},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A12,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9038169335137241},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9038169335137241},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9038169335137241},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9038169335137241},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9038169335137241},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.797635362857875},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.797635362857875},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.797635362857875},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.797635362857875},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7976353628578465},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8442062271806208},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8442062271806208},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8442062271806208},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8442062271806208},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8442062271805924},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9345101229620241},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9345101229620241},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9345101229620241},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9345101229620241},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9345101229620809},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0292358634770551},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0292358634770551},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0292358634770551},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0292358634770551},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0292358634769982},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1285999699585147},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1285999699585147},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1285999699585147},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A12,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1285999699585147},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1379.7295176,1573.1021208,1501.1292351999998,927.97924239999998,1445.4982528,719.21060399999988,989.46902879999993,1134.9844295999999,910.98243600000001,844.98067832003289,844.98067832003289,844.9806783200147,797.85357590883723,797.85357590883723,797.85357590883723,797.85357590883723,797.85357590882268,818.52335766813121,818.52335766813121,818.52335766813121,818.52335766813121,818.52335766812757,858.60339150389336,858.60339150389336,858.60339150389336,858.60339150389336,858.60339150389336,900.64599500517215,900.64599500517215,900.64599500517215,900.64599500517215,900.64599500517215,944.74726788355474,944.74726788355474,944.74726788355474,944.74726788355474]
["Brimbank (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":494.66618879999993},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":277.80166399999996},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":359.34989439999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":312.75090560000001},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":390.71459839999994},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":199.8379712},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":185.49982079999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":184.60368639999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":226.72200319999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":203.42250879999997},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":276.90552959999997},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":167.57713279999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":254.74104131704007},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":254.74104131704007},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":254.74104131704371},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":282.87524600056713},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":282.87524600056713},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":282.87524600056713},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":282.87524600056713},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":282.87524600055986},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.14083932308495},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.14083932308495},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.14083932308495},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.14083932308495},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.14083932308131},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.5454363439494},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.5454363439494},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.5454363439494},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.54543634394577},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.5454363439494},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":324.65306184372457},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":324.65306184372457},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":324.65306184372457},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":324.65306184372457},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":324.6530618437173},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":340.49802771890973},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":340.49802771890973},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":340.49802771890973},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":340.49802771890973},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":249.38565120000001},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":192.23477279999997},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":209.55322079999999},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":346.36895999999996},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":264.10633200000001},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":218.21244479999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":439.88857920000004},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":356.76002879999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":479.72100959999995},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":452.01149279999998},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":415.64275199999997},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":332.51420160000004},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":405.80199816219101},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":405.80199816219101},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":405.80199816217646},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":450.61973313827184},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":450.61973313827184},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":450.61973313827184},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":450.61973313827184},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":450.61973313826456},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":470.15880015782022},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":470.15880015782022},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":470.15880015782022},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":470.15880015782022},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":470.15880015780567},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":493.10529603286705},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":493.10529603286705},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":493.10529603286705},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":493.10529603286705},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":493.1052960328816},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":517.17171494832292},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":517.17171494832292},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":517.17171494832292},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":517.17171494832292},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":517.17171494831564},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":542.41271569056698},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":542.41271569056698},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":542.41271569056698},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":542.41271569056698},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":11.649747199999998},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A13,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27691666666666492},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27691666666666492},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27691666666666492},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27691666666666492},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27691666666667203},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30750000000000099},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30750000000000099},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30750000000000099},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30749999999999744},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.30749999999999744},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32083333333333286},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32083333333333286},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32083333333333286},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32083333333333286},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32083333333333997},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33649187414431481},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33649187414431481},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33649187414431481},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33649187414431481},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.3364918741443077},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35291464321606014},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35291464321606014},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35291464321606014},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35291464321606014},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35291464321606014},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.37013893935192499},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.37013893935192499},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.37013893935192499},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A13,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.37013893935192499},null,null,null,null,744.05183999999997,470.03643679999993,568.9031152,659.11986559999991,654.82093039999995,418.05041599999998,625.38840000000005,541.3637152,706.44301279999991,655.43400159999999,692.54828159999988,500.09133440000005,660.54303947923108,660.54303947923108,660.54303947922017,733.49497913883897,733.49497913883897,733.49497913883897,733.49497913883897,733.49497913882442,765.29963948090517,765.29963948090517,765.29963948090517,765.29963948090517,765.29963948088698,802.65073237681645,802.65073237681645,802.65073237681645,802.65073237681281,802.650732376831,841.82477679204749,841.82477679204749,841.82477679204749,841.82477679204749,841.82477679203294,882.91074340947671,882.91074340947671,882.91074340947671,882.91074340947671]
["Buloke (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":9.8574783999999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":11.649747199999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":11.649747199999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.9613439999999986},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.0652096000000011},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":13.442015999999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":10.753612800000001},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0296296296296532},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0296296296296532},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0296296296294258},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.0444444444444798},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.0444444444444798},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.0444444444444798},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.0444444444444798},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.0444444444442524},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0296296296296532},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0296296296296532},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0296296296296532},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0296296296296532},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0296296296296532},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0414058386788838},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0414058386788838},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0414058386788838},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0414058386788838},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0414058386786564},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.053250375021662},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.053250375021662},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.053250375021662},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.053250375021662},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0532503750214346},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0651636351028628},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0651636351028628},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0651636351028628},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2.0651636351028628},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A14,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A14,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6.2729407999999998,11.649747199999998,5.3768064000000004,1.7922688,6.2729407999999998,8.9613439999999986,8.0652096000000011,13.442015999999999,10.753612800000001,2.0296296296296532,2.0296296296296532,2.0296296296294258,3.0444444444444798,3.0444444444444798,3.0444444444444798,3.0444444444444798,3.0444444444442524,2.0296296296296532,2.0296296296296532,2.0296296296296532,2.0296296296296532,2.0296296296296532,2.0414058386788838,2.0414058386788838,2.0414058386788838,2.0414058386788838,2.0414058386786564,2.053250375021662,2.053250375021662,2.053250375021662,2.053250375021662,2.0532503750214346,2.0651636351028628,2.0651636351028628,2.0651636351028628,2.0651636351028628]
["Campaspe (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":96.782515199999992},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":77.067558399999996},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":92.301843199999993},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":100.3670528},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":132.62789119999999},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":128.14721919999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":146.96604159999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":145.17377279999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":145.17377279999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":209.69544959999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":94.99024639999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":81.548230399999994},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":179.9081307104243},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":179.9081307104243},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":179.90813071043158},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.74988656662026},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.74988656662026},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.74988656662026},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.74988656662026},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.74988656662026},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.73142467262733},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.73142467262733},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.73142467262733},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.73142467262733},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":169.73142467262369},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":175.72959093719692},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":175.72959093719692},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":175.72959093719692},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":175.72959093719692},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":175.72959093719692},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":181.93972736938304},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":181.93972736938304},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":181.93972736938304},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":181.93972736938304},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":181.9397273693794},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":188.36932481721669},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":188.36932481721669},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":188.36932481721669},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":188.36932481721669},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":19.9162152},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":7.7933016000000004},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.2882690395945247},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.2882690395945247},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.288269039594752},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8202842959296959},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8202842959296959},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8202842959296959},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8202842959296959},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8202842959292411},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8194337665856892},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8194337665856892},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8194337665856892},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8194337665856892},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.8194337665852345},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.0957660009803476},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.0957660009803476},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.0957660009803476},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.0957660009803476},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.0957660009798929},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3818635848931535},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3818635848931535},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3818635848931535},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3818635848931535},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3818635848931535},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.6780716175901489},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.6780716175901489},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.6780716175901489},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.6780716175901489},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A15,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41420700135708444},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41420700135708444},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41420700135708444},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41420700135708444},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41420700135708444},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39081942110018275},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39081942110018275},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39081942110018275},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39081942110018275},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39081942110019696},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39077691581862695},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39077691581862695},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39077691581862695},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39077691581862695},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39077691581861984},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40458664444110326},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40458664444110326},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40458664444110326},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40458664444110326},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40458664444111747},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41888439729661542},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41888439729661542},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41888439729661542},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41888439729661542},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.41888439729660121},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.4336874207524346},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.4336874207524346},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.4336874207524346},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A15,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.4336874207524346},null,null,null,null,116.69873039999999,87.458627199999995,92.301843199999993,106.4285096,140.4211928,128.14721919999999,153.89342079999997,149.50338479999999,148.6374624,213.1591392,99.319858399999987,88.475609599999999,188.19639975001883,188.19639975001883,188.19639975002633,177.57017086254996,177.57017086254996,177.57017086254996,177.57017086254996,177.5701708625495,177.55085843921302,177.55085843921302,177.55085843921302,177.55085843921302,177.55085843920892,183.82535693817726,183.82535693817726,183.82535693817726,183.82535693817726,183.82535693817681,190.32159095427619,190.32159095427619,190.32159095427619,190.32159095427619,190.32159095427255,197.04739643480684,197.04739643480684,197.04739643480684,197.04739643480684]
["Cardinia (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":795.7673471999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1026.0738880000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1217.8466495999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1423.9575616},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1643.5104895999998},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1596.9115007999999},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1373.7740352000001},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":883.5885184},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1207.0930367999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1060.1269951999998},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":853.11994879999997},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1567.565066211966},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1567.565066211966},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1567.5650662119515},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1718.8070131006316},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1718.8070131006316},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1718.8070131006316},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1718.8070131006316},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1718.8070131006461},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1624.2973000695129},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1624.2973000695056},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1624.2973000695056},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1624.2973000695056},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1624.2973000695056},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1829.8752879148524},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1829.8752879148524},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1829.8752879148524},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1829.8752879148524},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1829.8752879148524},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2061.4721019225835},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2061.4721019225835},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2061.4721019225835},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2061.4721019225835},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2061.4721019225835},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2322.380795604724},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2322.380795604724},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2322.380795604724},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2322.380795604724},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":109.10622239999999},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":82.262627999999992},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":106.5084552},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":236.39681519999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":90.055929599999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":296.14546080000002},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":387.93323520000001},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":96.117386399999987},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":97.849231199999991},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":146.10074032499961},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":146.10074032499961},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":146.1007403249987},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":160.1968444580325},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":160.1968444580325},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":160.1968444580325},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":160.1968444580325},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":160.19684445803341},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":151.38831756535455},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":151.38831756535455},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":151.38831756535455},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":151.38831756535455},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":151.38831756535455},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":170.54866814098204},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":170.54866814098204},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":170.54866814098204},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":170.54866814098204},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":170.54866814098386},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":192.13403433264375},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":192.13403433264375},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":192.13403433264375},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":192.13403433264375},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":192.13403433264284},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":216.45133645031819},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":216.45133645031819},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":216.45133645031819},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":216.45133645031819},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A16,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.65185390106703167},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.65185390106703167},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.65185390106703167},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.65185390106703167},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.65185390106703167},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.7147461249430016},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.7147461249430016},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.7147461249430016},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.7147461249430016},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.71474612494299805},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.6754453479252156},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.6754453479252156},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.6754453479252156},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.6754453479252156},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.67544534792521915},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.76093258940497677},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.76093258940497677},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.76093258940497677},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.76093258940498032},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.76093258940497321},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85723946044953436},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85723946044953436},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85723946044953436},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85723946044953436},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85723946044954857},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.96573533948184576},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.96573533948184576},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.96573533948184576},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A16,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.96573533948184576},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1326.9528719999998,1506.2201895999999,1750.0189447999999,1833.3083159999999,1463.8299648,1179.7339792,1595.0262720000001,1156.2443815999998,950.96917999999994,1713.6658065369656,1713.6658065369656,1713.6658065369502,1879.0038575586641,1879.0038575586641,1879.0038575586641,1879.0038575586641,1879.0038575586796,1775.6856176348674,1775.6856176348601,1775.6856176348601,1775.6856176348601,1775.6856176348601,2000.4239560558344,2000.4239560558344,2000.4239560558344,2000.4239560558344,2000.4239560558362,2253.6061362552273,2253.6061362552273,2253.6061362552273,2253.6061362552273,2253.6061362552264,2538.8321320550422,2538.8321320550422,2538.8321320550422,2538.8321320550422]
["Casey (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1945.5077823999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2484.0845568},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2664.2075712000001},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3271.7866943999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3747.6340608},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4201.9742016},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3284.3325759999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2951.8667135999995},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3798.7137215999996},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3443.8444992},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3253.8640063999997},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3531.9483593947079},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3531.9483593947079},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3531.9483593946788},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3183.3157085348357},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3183.3157085348357},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3183.3157085348357},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3183.3157085348503},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3183.3157085348503},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3174.8041692072002},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3174.8041692072002},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3174.8041692072002},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3174.8041692072002},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3174.8041692072293},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3540.023558036075},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3540.023558036075},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3540.023558036075},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3540.023558036075},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3540.023558036075},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3947.2566254629055},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3947.2566254629055},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3947.2566254629055},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3947.2566254629055},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3947.2566254629346},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4401.3364916432183},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4401.3364916432183},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4401.3364916432183},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4401.3364916432183},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":251.98341840000001},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":259.77672000000001},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":337.70973599999996},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":296.14546080000002},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":768.93909119999989},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":624.3300504},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":344.63711519999998},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":335.97789119999999},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":405.2516832},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":589.00725996595793},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":589.00725996595793},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":589.00725996595793},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":530.86734920779782},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":530.86734920779782},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":530.86734920779782},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":530.86734920779782},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":530.86734920779782},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":529.44791779280422},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":529.44791779280422},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":529.44791779280422},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":529.44791779280422},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":529.44791779280422},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":590.35392479269285},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":590.35392479269285},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":590.35392479269285},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":590.35392479269285},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":590.35392479268558},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":658.26636540768231},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":658.26636540768231},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":658.26636540768231},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":658.26636540768231},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":658.26636540768595},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":733.9912375092681},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":733.9912375092681},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":733.9912375092681},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":733.9912375092681},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.9613439999999986},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.0652096000000011},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":14.3381504},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A17,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5496302935245367},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5496302935245367},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5496302935245367},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5496302935245367},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5496302935245296},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3966689073119696},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3966689073119696},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3966689073119696},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3966689073119696},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3966689073119838},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3929344984688896},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3929344984688896},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3929344984688967},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3929344984688896},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3929344984688896},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5531732593800882},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5531732593800882},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5531732593800882},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5531732593800882},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.553173259380074},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7318453784474457},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7318453784474457},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7318453784474457},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7318453784474457},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7318453784474457},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9310713706511251},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9310713706511251},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9310713706511251},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A17,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9310713706511251},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2916.1909896000002,3531.5634143999996,4085.3437967999998,4498.1196624000004,4053.2716671999997,3576.1967639999993,4143.3508367999993,3779.8223904000001,3659.1156895999998,4120.9556193606659,4120.9556193606659,4120.9556193606368,3714.1830577426335,3714.1830577426335,3714.1830577426335,3714.1830577426481,3714.1830577426481,3704.2520870000044,3704.2520870000044,3704.2520870000044,3704.2520870000044,3704.2520870000335,4130.3774828287678,4130.3774828287678,4130.3774828287678,4130.3774828287678,4130.3774828287605,4605.5229908705878,4605.5229908705878,4605.5229908705878,4605.5229908705878,4605.5229908706206,5135.3277291524864,5135.3277291524864,5135.3277291524864,5135.3277291524864]
["Central Goldfields (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":67.210079999999991},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":45.702854399999993},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":55.560332799999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":65.417811199999989},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":60.041004799999996},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":29.572435199999997},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":44.806719999999999},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":42.118316800000002},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":53.768063999999995},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":65.417811199999989},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":74.3791552},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":56.456467199999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":44.459929133139667},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":44.459929133139667},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":44.459929133137848},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.59108653569092},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.59108653569092},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.59108653569092},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.59108653569092},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.591086535689101},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.271420439991743},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.271420439991743},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.271420439991743},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.271420439991743},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.271420439992653},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.452846369744293},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.452846369744293},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.452846369744293},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.452846369744293},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.452846369745203},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.673844485989321},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.673844485989321},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.673844485989321},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.673844485989321},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.673844485989321},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":38.93574026999795},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":38.93574026999795},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":38.93574026999795},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":38.93574026999795},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":12.1229136},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":5.1955344000000006},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":7.7933016000000004},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9853277234878419},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9853277234878419},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9853277234877851},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5488912791830103},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5488912791830103},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5488912791830103},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5488912791830103},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5488912791830671},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1616822713628494},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1616822713628494},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1616822713628494},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1616822713628494},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1616822713627926},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2675836887265746},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2675836887265746},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2675836887265746},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2675836887265746},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2675836887265746},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3770323031952216},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3770323031952216},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3770323031952216},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3770323031952785},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3770323031951648},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.4901469291115745},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.4901469291115745},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.4901469291115745},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.4901469291115745},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A18,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A18,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,73.271536799999993,56.093923199999992,67.683246400000002,67.149655999999993,65.236539199999996,33.036124799999996,48.270409600000001,49.045696,61.561365599999995,65.417811199999989,77.842844799999995,56.456467199999999,48.445256856627509,48.445256856627509,48.445256856625633,43.13997781487393,43.13997781487393,43.13997781487393,43.13997781487393,43.139977814872168,38.433102711354593,38.433102711354593,38.433102711354593,38.433102711354593,38.433102711355446,39.720430058470868,39.720430058470868,39.720430058470868,39.720430058470868,39.720430058471777,41.050876789184542,41.050876789184542,41.050876789184542,41.050876789184599,41.050876789184485,42.425887199109525,42.425887199109525,42.425887199109525,42.425887199109525]
["Colac-Otway (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":96.782515199999992},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":87.821171199999995},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":95.886380799999984},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":80.652096},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":92.301843199999993},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":97.678649599999986},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":131.73175679999997},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":126.35495039999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":97.678649599999986},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":146.96604159999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":91.405708799999985},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":138.00469759999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.08150564672724},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.08150564672724},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.08150564673088},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.48307190228115},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.48307190228115},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.48307190228115},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.48307190228115},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.48307190228115},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.837076058403909},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.837076058403909},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.837076058403909},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.837076058403909},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.837076058407547},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":101.84949695681098},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":101.84949695681098},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":101.84949695681098},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":101.84949695681098},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":101.84949695681462},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.02647225641886},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.02647225641886},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.02647225641886},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.02647225641886},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.02647225642067},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":110.37475053910384},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":110.37475053910384},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":110.37475053910384},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":110.37475053910384},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":23.379904799999998},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":5.1955344000000006},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":8.659224},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":8.659224},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.325544154824229},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.325544154824229},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.325544154824229},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.907444376403873},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.907444376403873},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.907444376403873},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.907444376403873},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.907444376404101},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.367629009269876},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.367629009269876},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.367629009269876},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.367629009269876},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.367629009269649},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.833829697594865},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.833829697594865},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.833829697594865},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.833829697594865},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.833829697594638},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.319149859436948},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.319149859436948},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.319149859436948},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.319149859436948},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.31914985943672},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.824373608326368},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.824373608326368},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.824373608326368},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.824373608326368},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A19,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24680504026656891},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24680504026656891},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24680504026656891},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24680504026656891},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24680504026657601},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23843306647358631},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23843306647358631},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23843306647358631},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23843306647358631},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2384330664735792},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22762387608421619},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22762387608421619},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22762387608421619},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22762387608421619},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2276238760842233},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23695901603496239},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23695901603496239},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23695901603496239},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23695901603496239},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23695901603495528},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24667700175478302},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24667700175478302},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24667700175478302},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24667700175478302},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24667700175477947},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25679353422767193},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25679353422767193},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25679353422766837},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A19,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25679353422766837},null,null,null,null,120.16242,90.418938400000002,98.48414799999999,85.8476304,92.301843199999993,97.678649599999986,140.39098079999997,126.35495039999999,106.33787359999998,151.29565359999998,94.003475999999992,144.93207679999998,118.40704980155147,118.40704980155147,118.4070498015551,114.39051627868503,114.39051627868503,114.39051627868503,114.39051627868503,114.39051627868525,109.20470506767379,109.20470506767379,109.20470506767379,109.20470506767379,109.2047050676772,113.68332665440585,113.68332665440585,113.68332665440585,113.68332665440585,113.68332665440926,118.3456221158558,118.3456221158558,118.3456221158558,118.3456221158558,118.3456221158574,123.19912414743021,123.19912414743021,123.19912414743021,123.19912414743021]
["Corangamite (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":35.845375999999995},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":33.156972799999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":34.949241599999993},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":42.118316800000002},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":43.910585599999997},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":38.533779199999998},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":42.118316800000002},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":47.495123199999995},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":44.806719999999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":60.937139199999997},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":49.287391999999997},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":51.079660799999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.529999851491084},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.529999851491084},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":39.529999851492903},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.970778626730862},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.970778626730862},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.970778626730862},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.970778626730862},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.970778626730862},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.253131837791443},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.253131837791443},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.253131837791443},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.253131837791443},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.253131837790534},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.083988571623195},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.083988571623195},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.083988571623195},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.083988571623195},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.083988571622285},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.935604941434576},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.935604941434576},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.935604941434576},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.935604941434576},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":34.935604941436395},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.808499643734649},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.808499643734649},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.808499643734649},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.808499643734649},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3415853083728848},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3415853083728848},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3415853083729417},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.01228121541061},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.01228121541061},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.01228121541061},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.01228121541061},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.01228121541061},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9697709400780923},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9697709400780923},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9697709400780923},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9697709400780923},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9697709400780354},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0189872802909008},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0189872802909008},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0189872802909008},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0189872802909008},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.018987280290844},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0694333310729007},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0694333310729007},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0694333310729007},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0694333310729007},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0694333310729007},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1211398177498495},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1211398177498495},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1211398177498495},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1211398177498495},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A20,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28536673700826753},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28536673700826753},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28536673700826753},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28536673700826753},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28536673700826043},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24523476566556468},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24523476566556468},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24523476566556468},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24523476566556468},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24523476566555757},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24005407952203939},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24005407952203939},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24005407952203939},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24005407952203939},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24005407952203939},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24605202730715803},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24605202730715803},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24605202730715803},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24605202730715803},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24605202730715092},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25219983873009966},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25219983873009966},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25219983873009966},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25219983873009966},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25219983873011387},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25850125825660797},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25850125825660797},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25850125825660797},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A20,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25850125825660797},null,null,null,null,39.309065599999997,34.888817599999996,34.949241599999993,42.118316800000002,43.910585599999997,38.533779199999998,42.118316800000002,49.226967999999992,46.538564799999996,60.937139199999997,53.617003999999994,52.811505599999997,41.871585159863969,41.871585159863969,41.871585159865845,35.983059842141472,35.983059842141472,35.983059842141472,35.983059842141472,35.983059842141472,35.222902777869535,35.222902777869535,35.222902777869535,35.222902777869535,35.222902777868569,{"$f":"SUM(AE20,BV20)","v":36.102975851914096},{"$f":"SUM(AF20,BW20)","v":36.102975851914096},{"$f":"SUM(AG20,BX20)","v":36.102975851914096},{"$f":"SUM(AH20,BY20)","v":36.102975851914096},{"$f":"SUM(AI20,BZ20)","v":36.102975851913129},{"$f":"SUM(AJ20,CA20)","v":37.005038272507477},{"$f":"SUM(AK20,CB20)","v":37.005038272507477},37.005038272507477,37.005038272507477,37.005038272509296,37.929639461484498,37.929639461484498,37.929639461484498,37.929639461484498]
["Darebin (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":205.21477759999999},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":243.74855679999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":260.77511039999996},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":275.11326079999998},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":301.99729279999997},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":199.8379712},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":223.13746559999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":215.07225599999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":158.61578879999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":137.10856319999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":165.784864},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":145.17377279999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":209.68007803322689},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":209.68007803322871},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":209.68007803322689},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":281.597998148638},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":281.597998148638},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":281.597998148638},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":281.597998148638},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":281.59799814864527},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":296.78220393116499},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":296.78220393116499},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":296.78220393116499},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":296.78220393116499},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":296.78220393115771},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":320.9999741999527},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":320.9999741999527},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":320.9999741999527},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":320.9999741999527},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":320.99997419995998},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.19394246519732},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.19394246519732},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.19394246519732},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.19394246519732},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.1939424652046},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":375.52536876354861},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":375.52536876354861},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":375.52536876354861},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":375.52536876354861},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":716.98374720000004},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":561.11771520000002},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":577.57024079999997},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":760.27986720000001},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":742.09549679999998},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1569.9173112000001},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1179.3863088000001},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1015.7269751999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":752.48656560000006},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":601.81606799999997},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":795.78268560000004},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":671.95578239999998},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":750.49361525983113},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":750.49361525983113},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":750.49361525983113},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1007.9045260895655},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1007.9045260895655},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1007.9045260895655},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1007.9045260895655},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1007.90452608958},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1062.2523191630244},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1062.2523191630316},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1062.2523191630316},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1062.2523191630316},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1062.2523191630171},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1148.933334035959},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1148.933334035959},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1148.933334035959},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1148.933334035959},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1148.9333340359881},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1242.6876197352976},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1242.6876197352976},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1242.6876197352976},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1242.6876197352976},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1242.6876197352685},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1344.0923633216007},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1344.0923633216007},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1344.0923633216007},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1344.0923633216007},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":34.949241599999993},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":14.3381504},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":22.403359999999999},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":12.5458816},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":14.3381504},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":14.3381504},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A21,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3863276836158036},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3863276836158036},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3863276836158036},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3863276836158036},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3863276836158605},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2048113723346034},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2048113723346034},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2048113723346034},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2048113723346034},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2048113723346319},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3776198286859938},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3776198286859938},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3776198286859938},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3776198286859938},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3776198286859653},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.6532375038125053},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.6532375038125053},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.6532375038125053},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.6532375038125053},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.6532375038124769},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9513458992376513},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9513458992376513},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9513458992376513},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9513458992376513},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9513458992376513},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2737802836876995},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2737802836876995},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2737802836876995},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A21,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2737802836876995},null,null,null,null,922.19852480000009,804.86627199999998,838.34535119999987,1035.3931279999999,1044.0927895999998,1769.7552824000002,1402.5237744000001,1230.7992311999999,911.10235440000008,738.92463120000002,961.56754960000001,817.12955519999991,960.17369329305802,960.17369329305984,960.17369329305802,1289.5025242382035,1289.5025242382035,1289.5025242382035,1289.5025242382035,1289.5025242382253,1359.0345230941894,1359.0345230941966,1359.0345230941966,1359.0345230941966,1359.0345230941748,1469.9333082359117,1469.9333082359117,1469.9333082359117,1469.9333082359117,1469.9333082359481,1589.881562200495,1589.881562200495,1589.881562200495,1589.881562200495,1589.8815622004731,1719.6177320851493,1719.6177320851493,1719.6177320851493,1719.6177320851493]
["East Gippsland (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":292.13981439999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":273.32099199999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":278.69779839999995},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":269.73645439999996},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":293.03594879999997},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":292.13981439999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":336.94653440000002},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":292.13981439999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":477.63963519999993},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":399.6759424},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":264.35964799999994},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":294.64864019424567},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":294.64864019424567},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":294.6486401942384},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.24785077022898},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.24785077022898},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.24785077022898},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.24785077022898},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.2478507702217},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.21839068095869},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.21839068095869},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.21839068095869},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.21839068095869},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":279.21839068095142},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.26930296753198},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.26930296753198},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.26930296753198},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.26930296753198},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.26930296752471},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.24290442440906},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.24290442440906},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.24290442440906},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.24290442440906},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.24290442440542},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":330.19223598096505},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":330.19223598096505},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":330.19223598096505},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":330.19223598096505},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":23.379904799999998},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":15.586603200000001},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":35.502818399999995},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":12.1229136},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":12.1229136},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.553884453652472},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.553884453652472},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.553884453652586},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.949982323363315},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.949982323363315},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.949982323363315},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.949982323363315},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.949982323363201},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.94882712214735},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.94882712214735},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.94882712214735},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.94882712214735},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.948827122147463},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.578222139251579},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.578222139251579},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.578222139251466},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.578222139251466},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.578222139251693},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.243798026063132},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.243798026063132},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.243798026063132},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.243798026063132},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.243798026063132},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.947634645461903},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.947634645461903},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.947634645461903},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.947634645461903},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A22,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5099396705899295},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5099396705899295},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5099396705899295},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5099396705899295},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5099396705899579},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4310176606516052},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4310176606516052},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4310176606516052},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4310176606516052},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4310176606516194},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4308666911529571},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4308666911529571},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4308666911529713},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4308666911529713},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4308666911529428},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.513120283752869},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.513120283752869},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.513120283752869},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.513120283752869},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5131202837528974},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6001022368195095},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6001022368195095},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6001022368195095},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6001022368195095},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.600102236819481},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6920843608841381},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6920843608841381},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6920843608841381},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A22,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6920843608841381},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},302.07770319999997,285.32305759999997,328.53876719999994,304.26272799999998,349.06944800000002,292.13981439999998,484.56701439999995,399.6759424,271.28702719999995,306.20252464789814,306.20252464789814,306.20252464789098,290.19783309359229,290.19783309359229,290.19783309359229,290.19783309359229,290.1978330935849,290.16721780310604,290.16721780310604,290.16721780310604,290.16721780310604,290.16721780309888,306.84752510678356,306.84752510678356,306.84752510678345,306.84752510678345,306.8475251067764,324.48670245047219,324.48670245047219,324.48670245047219,324.48670245047219,324.48670245046856,343.13987062642695,343.13987062642695,343.13987062642695,343.13987062642695]
["Frankston (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":489.28938239999997},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":370.99964159999996},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":310.06250239999997},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":258.98284160000003},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":296.62048639999995},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":255.39830399999997},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":245.54082559999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":212.3838528},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":157.7196544},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":196.25343359999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":217.76065919999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":232.65594516055717},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":232.65594516055717},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":232.65594516056444},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":251.99251354702574},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":251.99251354702574},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":251.99251354702574},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":251.99251354702574},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":251.99251354701846},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.41955712805066},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.41955712805066},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.41955712805066},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.41955712805066},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":303.41955712804338},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":317.49282044567371},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":317.49282044567371},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":317.49282044567371},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":317.49282044567371},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":317.49282044568827},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.2188325257157},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.2188325257157},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.2188325257157},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.2188325257157},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.21883252573025},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.62786928479909},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.62786928479909},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.62786928479909},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.62786928479909},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":241.59234960000001},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":164.52525599999998},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":121.22913600000001},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":213.0169104},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":448.54780320000003},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":200.8939968},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":172.31855759999999},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":219.94428960000002},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":206.08953120000001},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":269.74428466668178},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":269.74428466668178},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":269.74428466668178},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":292.16334988212475},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":292.16334988212475},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":292.16334988212475},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":292.16334988212475},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":292.1633498821393},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.78852332745737},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.78852332745737},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.78852332745737},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.78852332745737},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.78852332746465},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":368.10524518865714},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":368.10524518865714},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":368.10524518865714},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":368.10524518865714},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":368.10524518865714},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":385.17877233098989},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":385.17877233098989},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":385.17877233098989},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":385.17877233098989},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":385.17877233098261},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":403.0442070402205},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":403.0442070402205},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":403.0442070402205},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":403.0442070402205},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":52.871929599999994},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A23,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36337349397590657},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36337349397590657},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36337349397590657},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36337349397590657},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36337349397589236},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39357429718875636},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39357429718875636},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39357429718875636},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39357429718875636},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.39357429718874926},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.47389558232931961},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.47389558232931961},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.47389558232931961},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.47389558232931961},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.4738955823293054},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.49587589690860057},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.49587589690860057},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.49587589690860057},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.49587589690860057},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.49587589690859346},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.51887570659823723},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.51887570659823723},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.51887570659823723},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.51887570659823723},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.51887570659823723},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.54294229781336867},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.54294229781336867},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.54294229781336867},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A23,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.54294229781336867},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},551.65485200000001,423.50809760000004,417.84962239999993,468.41521439999997,694.08862880000004,413.27784959999997,330.03821199999999,416.19772320000004,423.85019039999997,502.40022982723895,502.40022982723895,502.40022982724622,544.15586342915049,544.15586342915049,544.15586342915049,544.15586342915049,544.15586342915776,655.20808045550802,655.20808045550802,655.20808045550802,655.20808045550802,655.20808045550802,685.59806563433085,685.59806563433085,685.59806563433085,685.59806563433085,685.5980656343454,717.39760485670558,717.39760485670558,717.39760485670558,717.39760485670558,717.39760485671286,750.67207632501959,750.67207632501959,750.67207632501959,750.67207632501959]
["Gannawarra (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":12.5458816},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.922687999999997},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":35.845375999999995},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":22.403359999999999},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":22.403359999999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":28.6763008},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":24.195628799999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":28.6763008},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":55.560332799999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":46.598988799999994},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.091763199999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":21.964993844319451},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":21.964993844319451},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":21.964993844320361},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.443110416381842},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.443110416381842},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.443110416381842},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.443110416381842},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.443110416382297},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.312648424033796},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.312648424033796},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.312648424033796},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.312648424033796},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.312648424034705},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.647239725668896},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.647239725668896},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.647239725668442},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.647239725668442},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.647239725669351},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.988693882201005},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.988693882201005},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.988693882201005},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.988693882201005},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.988693882202824},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.337151658729454},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.337151658729454},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.337151658729454},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.337151658729454},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85250845387687946},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85250845387687946},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.8525084538769363},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.71581661516452755},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.71581661516452755},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.71581661516452755},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.71581661516452755},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.71581661516455597},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63312882239696933},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63312882239696933},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63312882239696933},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63312882239696933},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63312882239691248},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.64611502741294657},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.64611502741294657},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.64611502741294657},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.64611502741294657},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.646115027412975},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.65936759452580418},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.65936759452580418},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.65936759452580418},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.65936759452580418},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.6593675945258326},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.67289198713046972},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.67289198713046972},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.67289198713046972},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.67289198713046972},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A24,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18784084576948601},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18784084576948601},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18784084576948601},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18784084576948601},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.1878408457694789},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.15772230503625195},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.15772230503625195},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.15772230503625195},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.15772230503625195},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.15772230503625195},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.13950296086712655},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.13950296086712655},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.13950296086712655},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.13950296086712655},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.13950296086712655},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14236432807403787},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14236432807403787},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14236432807403787},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14236432807403787},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14236432807405208},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14528438523450404},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14528438523450404},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14528438523450404},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14528438523450404},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14528438523448983},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14826433614739187},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14826433614739187},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14826433614739187},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A24,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.14826433614739187},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},35.845375999999995,22.403359999999999,22.403359999999999,28.6763008,25.927473599999999,28.6763008,55.560332799999998,46.598988799999994,27.689530399999999,22.817502298196331,22.817502298196331,22.817502298197297,19.158927031546369,19.158927031546369,19.158927031546369,19.158927031546369,19.158927031546853,16.945777246430765,16.945777246430765,16.945777246430765,16.945777246430765,16.945777246431618,17.293354753081843,17.293354753081843,17.293354753081388,17.293354753081388,17.293354753082326,17.648061476726809,17.648061476726809,17.648061476726809,17.648061476726809,17.648061476728657,18.010043645859923,18.010043645859923,18.010043645859923,18.010043645859923]
["Glen Eira (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":213.27998719999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":264.35964799999994},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":276.00939519999997},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":317.23157759999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":313.64704},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":302.89342719999996},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":224.9297344},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":202.52637439999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":180.12301440000002},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":172.05780480000001},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":175.64234239999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":220.4424473009276},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":220.4424473009276},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":220.44244730093124},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098046559},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098046559},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098046559},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098046559},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098045831},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098046559},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098046559},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098046559},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098046559},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":215.17694098046195},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":227.39653235884907},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":227.39653235884907},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":227.39653235884907},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":227.39653235884907},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":227.39653235885635},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":240.31005689184894},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":240.31005689184894},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":240.31005689184894},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":240.31005689184894},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":240.31005689185258},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":253.95692205293381},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":253.95692205293381},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":253.95692205293381},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":253.95692205293381},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":619.13451599999996},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":801.8441423999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1228.7438855999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1145.6153351999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1419.2468136},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1921.4818056000001},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1038.2409576},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":575.83839599999999},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1097.1236808000001},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":701.3570561325032},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":701.3570561325032},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":701.35705613248865},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":684.60438414403325},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":723.48209005421813},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":723.48209005421813},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":723.48209005421813},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":723.48209005421086},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":723.48209005421086},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":764.56760539689276},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":764.56760539689276},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":764.56760539689276},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":764.56760539689276},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":764.56760539687821},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":807.9863085187535},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":807.9863085187535},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":807.9863085187535},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":807.9863085187535},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":11.649747199999998},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.026553599999996},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A25,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4666101197956039},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4666101197956039},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4666101197956039},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4666101197956039},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.466610119795547},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687944938},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687944938},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687944938},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687944938},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687945507},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687944938},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687944938},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687944938},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687944938},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4076924687945507},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5444218878457718},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5444218878457718},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5444218878457718},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5444218878457718},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.544421887845715},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6889159754651075},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6889159754651075},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6889159754651075},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6889159754651075},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6889159754651359},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8416156760988258},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8416156760988258},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8416156760988542},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A25,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8416156760988542},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},895.14391119999993,1119.0757199999998,1542.3909255999999,1448.5087623999998,1644.1765479999999,2124.0081800000003,1218.3639720000001,747.89620079999997,1272.7660232000001,921.7995034334308,921.7995034334308,921.79950343341989,899.78132512449884,899.78132512449884,899.78132512449884,899.78132512449884,899.78132512449156,899.78132512449884,899.78132512449884,899.78132512449884,899.78132512449884,899.7813251244952,950.87862241306721,950.87862241306721,950.87862241306721,950.87862241305993,950.87862241306721,1004.8776622887417,1004.8776622887417,1004.8776622887417,1004.8776622887417,1004.8776622887308,1061.9432305716873,1061.9432305716873,1061.9432305716873,1061.9432305716873]
["Glenelg (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":55.560332799999998},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":62.729407999999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":58.248736000000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":44.806719999999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":24.195628799999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":27.780166399999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":33.156972799999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":38.533779199999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":45.702854399999993},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":100.3670528},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":54.664198399999997},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":53.768063999999995},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.313894073448864},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.313894073448864},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":33.313894073447045},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":25.840983503773714},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":25.840983503773714},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":25.840983503773714},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":25.840983503773714},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":25.840983503771895},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":23.611309992230417},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":23.611309992230417},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":23.611309992230417},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":23.611309992230417},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":23.611309992228598},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.075377754685178},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.075377754685178},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.075377754685178},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.075377754685178},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.075377754684268},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.548566522633337},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.548566522633337},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.548566522633337},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.548566522633337},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":24.548566522635156},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":25.0310555645965},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":25.0310555645965},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":25.0310555645965},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":25.0310555645965},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":11.2569912},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":5.1955344000000006},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.7842937226582762},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.7842937226582762},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.7842937226585036},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.4867717457061644},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.4867717457061644},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.4867717457061644},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.4867717457061644},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.4867717457057097},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0996333803152538},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0996333803152538},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0996333803152538},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0996333803152538},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0996333803152538},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1802094978756941},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1802094978756941},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1802094978756941},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1802094978756941},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1802094978756941},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2623692962481528},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2623692962481528},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2623692962481528},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2623692962481528},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2623692962483801},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3461439018383317},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3461439018383317},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3461439018383317},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3461439018383317},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A26,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A26,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,57.292177599999995,73.986399199999994,60.846503200000001,50.002254399999998,24.195628799999998,27.780166399999999,33.156972799999998,38.533779199999998,45.702854399999993,100.3670528,57.261965599999996,59.829520799999997,39.09818779610714,39.09818779610714,39.098187796105549,30.327755249479878,30.327755249479878,30.327755249479878,30.327755249479878,30.327755249477605,27.710943372545671,27.710943372545671,27.710943372545671,27.710943372545671,27.710943372543852,28.255587252560872,28.255587252560872,28.255587252560872,28.255587252560872,28.255587252559963,28.810935818881489,28.810935818881489,28.810935818881489,28.810935818881489,28.810935818883536,29.377199466434831,29.377199466434831,29.377199466434831,29.377199466434831]
["Golden Plains (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":235.68334719999999},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":219.55292800000001},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":176.53847680000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":189.08435839999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":174.746208},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":164.8887296},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":182.81141759999997},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":204.3186432},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":195.35729919999997},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":245.54082559999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":196.25343359999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":189.98049279999998},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":185.7202068634324},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":185.7202068634324},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":185.72020686343603},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.29950426655887},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.29950426655887},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.29950426655887},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.29950426655887},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.29950426655523},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":286.9785921293078},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":286.9785921293078},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":286.9785921293078},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":286.9785921293078},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":286.97859212930416},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":325.11494567375303},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":325.11494567375303},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":325.11494567375303},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":325.11494567375303},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":325.11494567375667},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":368.31920846841967},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":368.31920846841967},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":368.31920846841967},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":368.31920846841967},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":368.31920846841786},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":417.26485088425943},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":417.26485088425943},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":417.26485088426125},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":417.26485088426125},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":8.659224},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A27,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4049475248215657},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4049475248215657},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4049475248215657},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4049475248215657},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4049475248215373},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6740999593661172},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6740999593661172},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6740999593661172},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6740999593661172},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6740999593660888},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1709531208164492},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1709531208164492},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1709531208164492},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1709531208164492},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1709531208164208},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4594493292951967},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4594493292951967},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4594493292951967},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4594493292951967},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4594493292951825},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.786283566130507},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.786283566130507},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.786283566130507},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.786283566130507},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.7862835661304786},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1565505409756298},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1565505409756298},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.156550540975644},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A27,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.156550540975644},null,null,null,null,235.68334719999999,219.55292800000001,185.19770080000001,192.54804799999999,180.8076648,164.8887296,182.81141759999997,204.3186432,195.35729919999997,245.54082559999998,196.25343359999999,189.98049279999998,185.7202068634324,185.7202068634324,185.72020686343603,221.29950426655887,221.29950426655887,221.29950426655887,221.29950426655887,221.29950426655523,286.9785921293078,286.9785921293078,286.9785921293078,286.9785921293078,286.97859212930416,325.11494567375303,325.11494567375303,325.11494567375303,325.11494567375303,325.11494567375667,368.31920846841967,368.31920846841967,368.31920846841967,368.31920846841967,368.31920846841786,417.26485088425943,417.26485088425943,417.26485088426125,417.26485088426125]
["Greater Bendigo (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1007.2550656},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":939.14885119999997},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":914.05708800000002},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":891.653728},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":745.5838207999999},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":585.17576319999989},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":686.43895039999995},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":744.68768639999996},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":854.01608319999991},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1138.0906879999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":800.24801919999993},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":603.99458559999994},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":822.6685562042112},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":822.6685562042112},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":822.66855620420392},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":842.65759562822495},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":842.65759562822495},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":842.65759562822495},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":842.65759562822495},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":842.65759562822495},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":883.67674748163699},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":883.67674748163699},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":883.67674748163699},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":883.67674748163699},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":883.67674748162244},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":950.87105495906872},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":950.87105495906872},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":950.87105495906872},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":950.87105495906872},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":950.87105495907599},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1023.1747816559655},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1023.1747816559655},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1023.1747816559655},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1023.1747816559655},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1023.1747816559509},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1100.9764450783405},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1100.9764450783405},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1100.9764450783405},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1100.9764450783405},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":53.687188799999994},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":92.653696799999992},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":80.530783200000002},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":50.223499199999999},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":73.603403999999998},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":37.2346632},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":22.5139824},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":57.150878399999996},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":83.128550400000009},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":48.491654400000002},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":39.8324304},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":12.1229136},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":41.395397629082709},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":41.395397629082709},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":41.395397629083163},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.401214891624477},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.401214891624477},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.401214891624477},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.401214891624477},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":42.401214891624932},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.465234585307826},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.465234585307826},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.465234585307826},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.465234585307826},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.465234585308735},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.846347252690521},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.846347252690521},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.846347252690521},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.846347252690521},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.846347252690066},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":51.484557919805866},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":51.484557919805866},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":51.484557919805866},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":51.484557919805866},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":51.484557919804956},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":55.399416181112429},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":55.399416181112429},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":55.399416181112429},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":55.399416181112429},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":20.611091200000001},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A28,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85397927800715934},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85397927800715934},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85397927800715934},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85397927800715934},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.85397927800714513},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.87472909921600461},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.87472909921600461},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.87472909921600461},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.87472909921600461},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.8747290992159904},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.91730943782268071},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.91730943782268071},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.91730943782268071},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.91730943782268071},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.9173094378226665},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98706115709408948},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98706115709408948},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98706115709408948},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98706115709408948},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98706115709407527},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0621167598106069},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0621167598106069},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0621167598106069},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0621167598106069},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0621167598106354},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1428795504340457},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1428795504340457},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1428795504340457},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A28,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1428795504340457},null,null,null,null,1060.9422543999999,1031.8025479999999,994.5878712,941.87722719999999,819.18722479999985,622.41042639999989,708.95293279999999,801.83856479999997,937.14463359999991,1186.5823423999998,840.08044959999995,616.11749919999988,864.06395383329391,864.06395383329391,864.06395383328709,885.05881051984943,885.05881051984943,885.05881051984943,885.05881051984943,885.05881051984989,928.14198206694482,928.14198206694482,928.14198206694482,928.14198206694482,928.14198206693118,998.71740221175924,998.71740221175924,998.71740221175924,998.71740221175924,998.71740221176606,1074.6593395757714,1074.6593395757714,1074.6593395757714,1074.6593395757714,1074.6593395757559,1156.3758612594529,1156.3758612594529,1156.3758612594529,1156.3758612594529]
["Greater Dandenong (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":399.6759424},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":487.49711359999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":574.42215039999996},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":551.12265599999989},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":321.71224960000001},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":364.7267008},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":324.40065279999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":188.18822399999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":207.9031808},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":197.14956799999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":172.05780480000001},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":278.86338826366409},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":278.86338826366409},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":278.86338826366773},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":354.85069687460054},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":354.85069687460054},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":354.85069687460054},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":354.85069687460054},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":354.85069687460782},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":420.53000323699598},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":420.53000323699598},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":420.53000323699598},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":420.53000323699598},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":420.53000323699234},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.28889977429935},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.28889977429935},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.28889977429935},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.28889977429935},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":450.28889977429208},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":482.1536910546638},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":482.1536910546638},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":482.1536910546638},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":482.1536910546638},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":482.15369105467107},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":516.27340117458516},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":516.27340117458516},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":516.27340117458516},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":516.27340117458516},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":314.3298312},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":660.69879119999996},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":615.67082640000001},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":396.59245920000001},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":539.46965520000003},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":521.2852848},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":595.7546112},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":355.02818399999995},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":520.41936240000007},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":414.94863030718261},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":414.94863030718261},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":414.94863030718261},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":528.01772060678195},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":528.01772060678195},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":528.01772060678195},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":528.01772060678195},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":528.0177206067965},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":625.74850694017368},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":625.74850694017368},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":625.74850694017368},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":625.74850694017368},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":625.74850694017368},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":670.02973523081891},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":670.02973523081891},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":670.02973523081891},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":670.02973523081891},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":670.02973523082619},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":717.44453420869831},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":717.44453420869831},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":717.44453420869831},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":717.44453420869831},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":717.44453420871287},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":768.21465168052964},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":768.21465168052964},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":768.21465168052964},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":768.21465168052964},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":13.442015999999999},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":13.442015999999999},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A29,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22032432432432358},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22032432432432358},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22032432432432358},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22032432432432358},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22032432432432714},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28036036036035838},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28036036036035838},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28036036036035838},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28036036036035838},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28036036036036549},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.3322522522522533},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.3322522522522533},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.3322522522522533},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.3322522522522533},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33225225225224975},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35576415466814026},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35576415466814026},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35576415466814026},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35576415466814026},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.35576415466813316},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38093988193838513},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38093988193838513},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38093988193838513},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38093988193838513},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38093988193838157},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40789717498828892},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40789717498828892},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40789717498828892},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A29,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40789717498828892},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},888.75198159999991,1211.8214472,937.38307600000007,761.31916000000001,863.87030800000002,709.47350879999999,803.65779199999997,552.17775199999994,692.47716720000005,693.8120185708467,693.8120185708467,693.81201857085034,882.86841748138249,882.86841748138249,882.86841748138249,882.86841748138249,882.86841748140432,1046.2785101771697,1046.2785101771697,1046.2785101771697,1046.2785101771697,1046.278510177166,1120.3186350051183,1120.3186350051183,1120.3186350051183,1120.3186350051183,1120.3186350051183,1199.5982252633621,1199.5982252633621,1199.5982252633621,1199.5982252633621,1199.5982252633839,1284.4880528551148,1284.4880528551148,1284.4880528551148,1284.4880528551148]
["Greater Geelong (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1483.9985663999998},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1635.4452799999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1958.0536639999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1914.1430783999997},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2138.1766783999997},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2183.8795327999997},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2399.8479232},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2487.6690943999997},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2352.3527999999997},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3672.3587711999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3103.3134271999998},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2433.0048959999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2258.7354435903544},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2258.7354435903544},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2258.7354435903253},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2179.6376834270195},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2179.6376834270195},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2179.6376834270195},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2179.6376834270195},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2179.637683427005},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2165.6424423281278},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2165.6424423281278},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2165.6424423281278},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2165.6424423281278},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2165.6424423281132},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2385.6247801215504},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2385.6247801215504},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2385.6247801215504},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2385.6247801215504},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2385.624780121565},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2627.9525559222966},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2627.9525559222966},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2627.9525559222966},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2627.9525559222966},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2627.9525559223257},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2894.8955819559633},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2894.8955819559633},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2894.8955819559633},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2894.8955819559633},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":311.73206399999998},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":180.1118592},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":203.49176399999999},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":238.99458239999998},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":237.26273759999998},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":413.9109072},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":221.6761344},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":165.3911784},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":616.53674879999994},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":445.08411359999997},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":417.37459680000001},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":439.88857920000004},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":424.82137959149259},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":424.82137959149259},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":424.82137959148895},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":409.94472828177823},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":409.94472828177823},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":409.94472828177823},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":409.94472828177823},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":409.94472828178186},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":407.3125131420129},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":407.3125131420129},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":407.3125131420129},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":407.3125131420129},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":407.31251314200927},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":448.68663709812245},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":448.68663709812245},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":448.68663709812245},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":448.68663709812245},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":448.68663709811881},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":494.26347537776383},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":494.26347537776383},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":494.26347537776383},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":494.26347537776383},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":494.26347537776019},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":544.46993267392463},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":544.46993267392463},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":544.46993267392463},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":544.46993267392463},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":41.222182400000001},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":12.5458816},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":36.741510399999996},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A30,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3643907124121739},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3643907124121881},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3643907124121881},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3643907124121881},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.3643907124121597},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.246574449148028},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.246574449148028},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.246574449148028},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.246574449148028},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.246574449148028},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2257285110791543},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2257285110791543},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2257285110791543},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2257285110791543},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2257285110791258},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5533926190060754},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5533926190060754},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5533926190060754},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5533926190060754},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.5533926190060185},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9143402990794698},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9143402990794698},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9143402990794698},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9143402990794698},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9143402990795266},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.311952440899546},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.311952440899546},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.311952440899546},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A30,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.311952440899546},null,null,null,null,1795.7306303999999,1815.5571391999999,2161.5454279999999,2153.1376607999996,2375.4394159999997,2597.7904399999998,2621.5240576000001,2653.0602727999999,2968.8895487999998,4117.4428847999998,3520.6880239999996,2872.8934752,2683.556823181847,2683.556823181847,2683.5568231818143,2589.5824117087977,2589.5824117087977,2589.5824117087977,2589.5824117087977,2589.5824117087868,2572.9549554701407,2572.9549554701407,2572.9549554701407,2572.9549554701407,2572.9549554701225,2834.3114172196729,2834.3114172196729,2834.3114172196729,2834.3114172196729,2834.3114172196838,3122.2160313000604,3122.2160313000604,3122.2160313000604,3122.2160313000604,3122.2160313000859,3439.3655146298879,3439.3655146298879,3439.3655146298879,3439.3655146298879]
["Greater Shepparton (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":271.52872319999994},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":241.06015359999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":290.34754559999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":276.90552959999997},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":233.8910784},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":315.43930879999999},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":326.19292159999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":326.19292159999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":524.23862399999996},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":382.64938879999994},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":258.98284160000003},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":297.84128421611604},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":297.84128421611604},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":297.84128421610876},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":291.58798215171919},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":291.58798215171919},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":291.58798215171919},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":291.58798215171919},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":291.58798215171191},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.64726687450093},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.64726687450093},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.64726687450093},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.64726687450093},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":295.64726687449729},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.69150500010073},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.69150500010073},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.69150500010073},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.69150500010073},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":312.69150500010437},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":330.71835343816565},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":330.71835343816565},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":330.71835343816565},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":330.71835343816565},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":330.71835343816565},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":349.7844602488185},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":349.7844602488185},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":349.7844602488185},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":349.7844602488185},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":8.659224},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":14.7206808},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":41.564275200000004},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":13.8547584},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":32.905051199999996},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.235086141151442},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.235086141151442},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.235086141150532},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.285356629025046},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.285356629025046},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.285356629025046},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.285356629025046},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.285356629024591},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.901866508069361},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.901866508069361},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.901866508069361},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.901866508069361},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":44.901866508069816},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.490485415791227},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.490485415791227},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.490485415791227},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.490485415791227},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":47.490485415789408},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":50.228339719956239},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":50.228339719956239},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":50.228339719956239},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":50.228339719956239},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":50.228339719957148},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":53.124032928593806},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":53.124032928593806},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":53.124032928593806},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":53.124032928593806},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A31,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25476526930156851},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25476526930156851},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25476526930156851},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25476526930156851},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25476526930157206},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2494163661478197},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2494163661478197},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2494163661478197},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2494163661478197},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2494163661478197},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25288856701578766},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25288856701578766},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25288856701578766},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.25288856701578766},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2528885670157841},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.26746774104647031},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.26746774104647031},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.26746774104647031},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.26746774104647031},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.26746774104647386},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28288741300050901},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28288741300050901},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28288741300050901},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28288741300050901},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.28288741300050901},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.29919603807554651},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.29919603807554651},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.29919603807554651},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A31,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.29919603807554651},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},290.34754559999999,285.56475359999996,238.2206904,318.9029984,333.1203008,340.9136024,565.80289919999996,396.50414719999992,291.88789280000003,343.07637035726748,343.07637035726748,343.07637035725929,335.87333878074423,335.87333878074423,335.87333878074423,335.87333878074423,335.8733387807365,340.54913338257029,340.54913338257029,340.54913338257029,340.54913338257029,340.54913338256711,360.18199041589196,360.18199041589196,360.18199041589196,360.18199041589196,360.18199041589378,380.94669315812189,380.94669315812189,380.94669315812189,380.94669315812189,380.9466931581228,402.90849317741231,402.90849317741231,402.90849317741231,402.90849317741231]
["Hepburn (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":108.4322624},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":78.859827199999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":111.1206656},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":82.444364800000002},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":100.3670528},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":94.99024639999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":119.18587519999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":84.236633600000005},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":80.652096},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":127.25108479999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":129.04335360000002},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":99.470918399999988},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":67.386284367503322},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":67.386284367503322},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":67.386284367504231},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":73.08569213674582},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":73.08569213674582},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":73.08569213674582},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":73.08569213674582},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":73.085692136744001},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":69.305265088641136},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":69.305265088641136},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":69.305265088641136},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":69.305265088641136},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":69.305265088640226},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":72.468360409612615},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":72.468360409612615},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":72.468360409612615},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":72.468360409613524},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":72.468360409613524},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":75.775819538972428},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":75.775819538972428},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":75.775819538972428},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":75.775819538972428},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":75.775819538976066},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":79.234231247231946},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":79.234231247231946},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":79.234231247231946},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":79.234231247231946},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":11.2569912},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":7.7933016000000004},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":13.8547584},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.9375544421353652},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.9375544421353652},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.9375544421351378},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.608898171514511},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.608898171514511},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.608898171514511},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.608898171514511},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.6088981715146247},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.1635947126504789},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.1635947126504789},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.1635947126504789},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.1635947126504789},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.1635947126502515},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.5361815313411853},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.5361815313411853},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.5361815313411853},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.5361815313411853},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.536181531341299},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.9257732286851024},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.9257732286851024},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.9257732286851024},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.9257732286851024},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.9257732286851024},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.3331459080854984},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.3331459080854984},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.3331459080854984},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.3331459080854984},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A32,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.58890820123303911},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.58890820123303911},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.58890820123303911},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.58890820123303911},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.5889082012330249},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63871697180083942},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63871697180083942},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63871697180084652},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63871697180084652},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63871697180083231},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60567872798478106},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60567872798478106},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60567872798478106},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60567872798478106},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60567872798479527},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63332193154299432},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63332193154299432},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63332193154299432},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63332193154299432},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.63332193154298011},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.66222677211709424},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.66222677211709424},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.66222677211709424},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.66222677211709424},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.66222677211706582},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.69245083087548664},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.69245083087548664},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.69245083087548664},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A32,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.69245083087548664},null,null,null,null,110.1641072,78.859827199999998,111.1206656,88.505821600000004,100.3670528,94.99024639999999,125.24733199999999,84.236633600000005,84.115785599999995,138.50807599999999,136.83665520000002,113.32567679999998,75.323838809638687,75.323838809638687,75.323838809639369,81.694590308260331,81.694590308260331,81.694590308260331,81.694590308260331,81.694590308258626,77.468859801291615,77.468859801291615,77.468859801291615,77.468859801291615,77.468859801290478,81.0045419409538,81.0045419409538,81.0045419409538,81.004541940954709,81.004541940954823,84.70159276765753,84.70159276765753,84.70159276765753,84.70159276765753,84.701592767661168,88.567377155317445,88.567377155317445,88.567377155317445,88.567377155317445]
["Hindmarsh (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.9613439999999986},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":13.442015999999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.0652096000000011},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":11.649747199999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":10.753612800000001},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.9613439999999986},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1.8063531726538713},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1.8063531726538713},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1.8063531726547808},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.0248397029395164},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.0248397029395164},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.0248397029395164},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.0248397029395164},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.0248397029404259},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.7752796602662784},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.7752796602662784},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.7752796602662784},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.7752796602662784},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.7752796602671879},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.819197351591356},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.819197351591356},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.819197351591356},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.819197351591356},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8191973515918107},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8635189488127253},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8635189488127253},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8635189488127253},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8635189488127253},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8635189488127253},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.9082481666059721},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.9082481666059721},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.9082481666059721},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.9082481666059721},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22579414658173391},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22579414658173391},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2257941465818476},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.50310496286743955},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.50310496286743955},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.50310496286743955},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.50310496286743955},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.50310496286755324},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.5969099575332848},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.5969099575332848},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.5969099575332848},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.5969099575332848},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.59690995753339848},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.6023996689489195},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.6023996689489195},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.6023996689489195},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.6023996689489195},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60239966894897634},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60793986860159066},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60793986860159066},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60793986860159066},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60793986860159066},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.60793986860159066},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.61353102082574651},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.61353102082574651},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.61353102082574651},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.61353102082574651},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A33,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A33,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,3.5845376,7.1690752,8.9613439999999986,13.442015999999999,3.5845376,4.4806719999999993,5.3768064000000004,8.0652096000000011,11.649747199999998,7.1690752,10.753612800000001,8.9613439999999986,2.0321473192356052,2.0321473192356052,2.0321473192366284,4.527944665806956,4.527944665806956,4.527944665806956,4.527944665806956,4.5279446658079792,5.3721896177995632,5.3721896177995632,5.3721896177995632,5.3721896177995632,5.3721896178005863,5.4215970205402755,5.4215970205402755,5.4215970205402755,5.4215970205402755,5.4215970205407871,5.4714588174143159,5.4714588174143159,5.4714588174143159,5.4714588174143159,5.4714588174143159,5.5217791874317186,5.5217791874317186,5.5217791874317186,5.5217791874317186]
["Horsham (RC)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":59.144870399999995},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":85.132767999999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":86.925036800000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":92.301843199999993},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":110.2245312},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":74.3791552},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":77.067558399999996},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":58.248736000000001},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":67.210079999999991},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":102.1593216},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":81.548230399999994},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":57.3526016},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":55.432385348556636},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":55.432385348556636},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":55.432385348557546},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.577231181497154},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.577231181497154},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.577231181497154},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.577231181497154},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.577231181497154},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.571105086686657},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.571105086686657},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.571105086686657},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.571105086686657},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":48.571105086684838},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.032559731298534},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.032559731298534},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.032559731298534},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.032559731298534},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":50.032559731296715},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":51.537988044503436},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":51.537988044503436},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":51.537988044503436},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":51.537988044503436},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":51.537988044501617},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":53.088713148805255},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":53.088713148805255},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":53.088713148805255},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":53.088713148805255},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":20.782137600000002},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":8.659224},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":11.2569912},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.9294463660282872},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.9294463660282872},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.9294463660282872},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9488358987580341},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9488358987580341},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9488358987580341},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9488358987580341},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9488358987578067},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9479595781751868},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9479595781751868},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9479595781751868},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9479595781751868},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9479595781754142},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.1570165427631309},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.1570165427631309},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.1570165427631309},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.1570165427631309},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.1570165427629036},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.3723638166065939},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.3723638166065939},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.3723638166065939},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.3723638166065939},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.3723638166070486},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.5941906686480252},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.5941906686480252},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.5941906686480252},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":7.5941906686480252},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A35,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21836829089633625},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21836829089633625},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21836829089633625},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21836829089633625},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21836829089633625},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19136334983383207},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19136334983383207},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19136334983383207},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19136334983383207},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19136334983383563},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19133921692226608},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19133921692226608},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19133921692226608},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19133921692226608},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19133921692225897},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19709641735590822},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19709641735590822},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19709641735590822},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19709641735590822},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.197096417355894},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20302684603499443},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20302684603499443},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20302684603499443},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20302684603499443},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20302684603500154},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20913571521944618},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20913571521944618},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20913571521944618},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A35,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20913571521944618},null,null,null,null,63.474482399999992,105.9149056,90.388726399999996,94.8996104,117.15191040000001,74.3791552,85.726782399999991,62.578347999999998,73.271536799999993,103.8911664,87.609687199999996,68.609592800000001,63.361831714584923,63.361831714584923,63.361831714585833,55.526067080255189,55.526067080255189,55.526067080255189,55.526067080255189,55.526067080254961,55.519064664861844,55.519064664861844,55.519064664861844,55.519064664861844,55.519064664860252,57.189576274061665,57.189576274061665,57.189576274061665,57.189576274061665,57.189576274059618,58.91035186111003,58.91035186111003,58.91035186111003,58.91035186111003,58.910351861108666,60.68290381745328,60.68290381745328,60.68290381745328,60.68290381745328]
["Hume (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1163.1824511999998},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1376.4624384000001},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1354.0590784000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1768.0731711999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2008.2371903999999},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2496.6304384},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2958.1396543999995},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2552.1907711999997},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2725.1447103999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3285.2287103999997},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2243.9205375999995},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1795.8533376},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2743.5916324554273},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2743.5916324554273},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2743.5916324554564},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2702.9458304931322},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2702.9458304931322},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2702.9458304931322},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2702.9458304931322},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2702.9458304931177},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2904.1425502065249},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2904.1425502065249},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2904.1425502065249},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2904.1425502065249},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2904.1425502065395},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3278.7606856321654},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3278.7606856321509},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3278.7606856321509},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3278.7606856321509},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3278.76068563218},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3701.7024639105657},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3701.7024639105657},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3701.7024639105657},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3701.7024639105657},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3701.7024639106239},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4179.2013645179395},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4179.2013645179395},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4179.2013645179395},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4179.2013645179395},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":289.2180816},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":304.80468480000002},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":320.39128799999997},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":403.51983840000003},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":355.8941064},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":393.99469199999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":393.99469199999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":490.11207839999997},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":361.95556319999997},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":393.99469199999999},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":390.53100239999998},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":254.58118559999997},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":363.28588306136771},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":363.28588306136771},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":363.28588306136953},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":357.90386997897804},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":357.90386997897804},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":357.90386997897804},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":357.90386997897804},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":357.9038699789744},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":384.54483473681103},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":384.54483473681103},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":384.54483473681103},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":384.54483473681103},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":384.54483473681103},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.14896624420362},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.14896624420362},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.14896624420362},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.14896624420362},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.14896624420726},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":490.1517530976962},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":490.1517530976962},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":490.1517530976962},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":490.1517530976962},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":490.15175309768892},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":553.37858602571578},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":553.37858602571578},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":553.37858602571578},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":553.37858602571578},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":14.3381504},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":9.8574783999999998},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":20.611091200000001},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A36,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4298297109208065},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4298297109208065},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4298297109208065},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4298297109208065},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4298297109207923},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086470485367926},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086470485367926},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086470485367926},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086470485367926},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086470485367855},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5135012273376489},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5135012273376489},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5135012273376489},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.513501227337656},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.513501227337656},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7087344150850328},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7087344150850328},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7087344150850328},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7087344150850328},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7087344150850328},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9291515913945148},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9291515913945148},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9291515913945148},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9291515913945148},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9291515913945432},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.178001349843953},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.178001349843953},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.178001349843953},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A36,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.178001349843953},null,null,null,null,{"$f":"SUM(F36,AW36)","v":1452.4005327999998},{"$f":"SUM(G36,AX36)","v":1681.2671232000002},{"$f":"SUM(H36,AY36)","v":1674.4503664000001},{"$f":"SUM(I36,AZ36)","v":2171.5930096000002},{"$f":"SUM(J36,BA36)","v":2364.1312967999997},{"$f":"SUM(K36,BB36)","v":2890.6251303999998},{"$f":"SUM(L36,BC36)","v":3352.1343463999992},{"$f":"SUM(M36,BD36)","v":3042.3028495999997},{"$f":"SUM(N36,BE36)","v":3087.1002736},{"$f":"SUM(O36,BF36)","v":3679.2234023999999},{"$f":"SUM(P36,BG36)","v":2634.4515399999996},{"$f":"SUM(Q36,BH36)","v":2050.4345232000001},{"$f":"SUM(R36,BI36)","v":3106.877515516795},{"$f":"SUM(S36,BJ36)","v":3106.877515516795},{"$f":"SUM(T36,BK36)","v":3106.877515516826},{"$f":"SUM(U36,BL36)","v":3060.8497004721103},{"$f":"SUM(V36,BM36)","v":3060.8497004721103},3060.8497004721103,3060.8497004721103,3060.8497004720921,3288.6873849433359,3288.6873849433359,3288.6873849433359,3288.6873849433359,3288.6873849433505,3712.909651876369,3712.9096518763545,3712.9096518763545,3712.9096518763545,3712.9096518763872,4191.8542170082619,4191.8542170082619,4191.8542170082619,4191.8542170082619,4191.8542170083128,4732.5799505436553,4732.5799505436553,4732.5799505436553,4732.5799505436553]
["Kingston (C) (Vic.)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":234.78721279999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":231.20267519999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":359.34989439999998},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":339.6349376},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":462.40535039999997},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":369.20737279999997},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":279.59393279999995},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":207.9031808},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":189.98049279999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":231.20267519999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":227.61813760000001},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":258.16543041296973},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":258.16543041296973},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":258.165430412977},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.71163993739538},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.71163993739538},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.71163993739538},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.71163993739538},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.71163993739174},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.1628545516287},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.1628545516287},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.1628545516287},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.1628545516287},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":309.16285455162142},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":326.82553031489442},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":326.82553031489442},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":326.82553031489442},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":326.82553031489442},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":326.82553031489442},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":345.49728627820878},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":345.49728627820878},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":345.49728627820878},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":345.49728627820878},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":345.49728627821605},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":365.2357718523308},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":365.2357718523308},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":365.23577185232716},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":365.23577185232716},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":403.51983840000003},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":421.7042088},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":604.41383519999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":719.58151440000006},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":773.2687032},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1134.358344},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":383.60362319999996},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":593.15684399999998},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":684.07869600000004},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":506.27702961653267},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":506.27702961653267},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":506.27702961653267},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":526.95874375307903},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":526.95874375307903},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":526.95874375307903},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":526.95874375307903},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":526.95874375307176},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":606.28586646859185},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":606.28586646859185},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":606.28586646859185},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":606.28586646859185},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":606.2858664686064},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":640.92337392341869},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":640.92337392341869},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":640.92337392341869},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":640.92337392341869},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":640.92337392341869},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":677.53974479735916},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":677.53974479735916},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":677.53974479735916},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":677.53974479735916},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":677.53974479736644},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":716.24803284974769},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":716.24803284974769},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":716.24803284974769},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":716.24803284975496},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":13.442015999999999},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A38,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4099726044671286},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4099726044671286},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4099726044671286},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4099726044671286},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4099726044671854},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4675708138270238},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4675708138270238},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4675708138270238},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4675708138270238},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4675708138270238},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6884954524676345},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6884954524676345},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6884954524676345},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6884954524676345},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6884954524676914},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7849603002513277},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7849603002513277},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7849603002513277},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7849603002513277},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7849603002512708},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8869362477802269},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8869362477802269},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8869362477802269},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8869362477802269},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8869362477802269},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9947381477815611},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9947381477815611},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9947381477815611},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A38,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9947381477815611},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},762.86973280000007,761.3391464,1066.8191855999999,1088.7888872000001,1052.8626359999998,1342.2615248,573.58411599999999,824.35951920000002,911.69683359999999,764.4424600295024,764.4424600295024,764.44246002950968,795.67038369047441,795.67038369047441,795.67038369047441,795.67038369047441,795.6703836904635,915.44872102022055,915.44872102022055,915.44872102022055,915.44872102022055,915.44872102022782,967.74890423831312,967.74890423831312,967.74890423831312,967.74890423831312,967.74890423831312,1023.0370310755679,1023.0370310755679,1023.0370310755679,1023.0370310755679,1023.0370310755825,1081.4838047020785,1081.4838047020785,1081.4838047020748,1081.4838047020821]
["Knox (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":253.60603519999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":304.68569600000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":379.96098559999996},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":422.07930239999996},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":545.74584959999993},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":447.17106560000002},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":318.12771199999997},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":254.50216959999997},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":306.4779648},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":251.81376639999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":251.81376639999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":288.18787667357537},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":288.18787667357537},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":288.18787667357537},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":288.05855912309198},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":288.05855912309198},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":288.05855912309198},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":288.05855912309198},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":288.05855912309926},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":305.61251564681879},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":305.61251564681879},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":305.61251564681879},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":305.61251564681879},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":305.61251564681152},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.99438908888987},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.99438908888987},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.99438908888987},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.99438908888987},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.99438908889715},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.96221542114654},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.96221542114654},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.96221542114654},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.96221542114654},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.96221542116109},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.54165179772826},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.54165179772826},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.54165179772826},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":347.54165179772826},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":289.2180816},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":504.83275920000005},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":290.08400399999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":387.06731280000002},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":396.59245920000001},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":458.07294960000002},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":426.89974319999999},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":329.05051199999997},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":387.06731280000002},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":325.64621299756254},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":325.64621299756254},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":325.64621299754799},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":325.50008689720562},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":325.50008689720562},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":325.50008689720562},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":325.50008689720562},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":325.50008689719107},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":345.3356869614945},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":345.3356869614945},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":345.3356869614945},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":345.3356869614945},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":345.3356869614945},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":360.45692127406801},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":360.45692127406801},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":360.45692127406801},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":360.45692127406801},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":360.45692127406073},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":376.24026997495093},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":376.24026997495093},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":376.24026997495093},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":376.24026997495093},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":376.24026997496549},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":392.71472510635067},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":392.71472510635067},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":392.71472510635067},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":392.71472510635067},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":19.7149568},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A39,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A39,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},669.17906719999996,926.91206160000002,835.82985359999998,834.2383784000001,714.72017119999998,712.57511920000002,733.37770799999998,580.86427839999999,638.88107920000004,613.83408967113792,613.83408967113792,613.83408967112337,613.5586460202976,613.5586460202976,613.5586460202976,613.5586460202976,613.55864602029033,650.9482026083133,650.9482026083133,650.9482026083133,650.9482026083133,650.94820260830602,679.45131036295788,679.45131036295788,679.45131036295788,679.45131036295788,679.45131036295788,709.20248539609747,709.20248539609747,709.20248539609747,709.20248539609747,709.20248539612658,740.25637690407893,740.25637690407893,740.25637690407893,740.25637690407893]
["Macedon Ranges (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":258.08670720000003},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":265.25578239999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":337.84266880000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":287.65914239999995},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":276.00939519999997},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":299.30888959999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":370.10350719999997},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":341.42720639999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":250.917632},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":284.97073919999997},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":464.19761920000002},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":386.23392639999997},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":307.27110335214093},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":307.27110335214093},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":307.27110335213365},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":311.8456136720888},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":311.8456136720888},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":311.8456136720888},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":311.8456136720888},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":311.84561367208516},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":367.17699041295782},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":367.17699041295782},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":367.17699041295782},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":367.17699041295782},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":367.17699041296146},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":399.71580352487581},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":399.71580352487581},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":399.71580352487581},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":399.71580352487581},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":399.71580352487217},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":435.13816976342423},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":435.13816976342423},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":435.13816976342423},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":435.13816976342423},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":435.13816976341695},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":473.69962637286153},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":473.69962637286153},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":473.69962637286153},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":473.69962637286153},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":51.089421599999994},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":32.0391288},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":22.5139824},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":25.1117496},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":21.648059999999997},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":14.7206808},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":33.770973599999998},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":21.648059999999997},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":200.02807439999998},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":42.4301976},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":61.480490399999994},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":11.2569912},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.16011824194527},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.160118241945156},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.160118241945156},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.415590159522026},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.415590159522026},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.415590159522026},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.415590159522026},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.415590159521798},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":20.505672360563949},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":20.505672360563949},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":20.505672360563949},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":20.505672360563949},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":20.505672360563722},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":22.322862048632715},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":22.322862048632715},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":22.322862048632715},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":22.322862048632715},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":22.322862048632715},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.301089048931999},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.301089048931999},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.301089048931999},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.301089048931999},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.301089048932226},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":26.454624307472841},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":26.454624307472841},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":26.454624307472841},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":26.454624307472841},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A42,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22667947863894078},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22667947863894078},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22667947863894078},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22667947863894078},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22667947863894256},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23005417805923045},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23005417805923045},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23005417805923045},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23005417805923045},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.230054178059234},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27087314051669864},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27087314051669864},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27087314051669864},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27087314051669864},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.27087314051669864},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2948776144528189},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2948776144528189},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2948776144528189},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2948776144528189},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2948776144528189},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32100933794882636},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32100933794882636},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32100933794882636},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32100933794882636},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32100933794882991},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.34945682547507317},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.34945682547507317},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.34945682547507317},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A42,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.34945682547507317},null,null,null,null,309.17612880000001,297.2949112,360.35665119999999,312.77089199999995,297.65745519999996,314.02957040000001,403.87448079999996,363.07526639999998,450.94570639999995,327.40093679999995,525.67810959999997,397.49091759999999,324.4312215940862,324.43122159408608,324.43122159407881,329.26120383161083,329.26120383161083,329.26120383161083,329.26120383161083,329.26120383160696,387.68266277352177,387.68266277352177,387.68266277352177,387.68266277352177,387.68266277352518,422.03866557350852,422.03866557350852,422.03866557350852,422.03866557350852,422.03866557350489,459.43925881235623,459.43925881235623,459.43925881235623,459.43925881235623,459.43925881234918,500.15425068033437,500.15425068033437,500.15425068033437,500.15425068033437]
["Manningham (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":156.82352},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":225.82586879999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":281.38620159999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":324.40065279999999},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":303.78956159999996},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":393.40300159999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":296.62048639999995},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":201.63023999999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":173.8500736},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":189.98049279999998},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":189.08435839999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":271.80398201205026},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":271.80398201205026},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":271.80398201204298},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.587872739874},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.587872739874},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.587872739874},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.587872739874},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.58787273988128},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":283.50375260418878},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":283.50375260418878},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":283.50375260418878},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":283.50375260418878},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":283.50375260419241},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":298.10091706810999},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":298.10091706810999},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":298.10091706810999},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":298.10091706810999},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":298.10091706811363},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":313.44966668189227},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":313.44966668189227},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":313.44966668189227},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":313.44966668189227},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":313.44966668189227},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":329.58869938847056},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":329.58869938847056},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":329.58869938847056},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":329.58869938847056},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":170.58671280000002},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":529.94450879999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":994.94483760000003},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":943.85541599999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":705.72675600000002},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":873.71570159999999},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1041.7046472},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":380.13993360000001},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":314.3298312},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":379.07037469263014},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":379.07037469263014},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":379.07037469264469},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":374.58504030632321},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":374.58504030632321},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":374.58504030632321},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":374.58504030632321},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":374.58504030630866},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":395.38741460260644},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":395.38741460260644},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":395.38741460260644},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":395.38741460260644},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":395.38741460261372},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":415.74529369557422},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":415.74529369557422},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":415.74529369557422},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":415.74529369557422},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":415.74529369558877},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":437.15136811762932},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":437.15136811762932},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":437.15136811762932},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":437.15136811762932},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":437.15136811762204},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":459.65960780555179},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":459.65960780555179},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":459.65960780555179},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":459.65960780555179},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A43,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2804193081025659},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2804193081025659},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2804193081025659},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2804193081025659},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2804193081025659},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2652688000836179},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2652688000836179},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2652688000836179},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2652688000836179},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2652688000835894},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3355348073518769},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3355348073518769},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3355348073518769},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3355348073518769},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3355348073519338},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4042994041204793},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4042994041204793},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4042994041204793},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4042994041204793},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4042994041204508},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4766045823420484},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4766045823420484},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4766045823420484},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4766045823420484},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4766045823420768},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5526326410137301},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5526326410137301},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5526326410137301},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A43,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5526326410137301},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},451.97291440000004,854.34516159999998,1298.7343992000001,1337.2584176,1002.3472423999999,1075.3459416000001,1215.5547208,570.12042640000004,503.41418959999999,650.87435670468039,650.87435670468039,650.87435670468767,643.17291304619721,643.17291304619721,643.17291304619721,643.17291304619721,643.17291304618993,678.89116720679522,678.89116720679522,678.89116720679522,678.89116720679522,678.89116720680613,713.84621076368421,713.84621076368421,713.84621076368421,713.84621076368421,713.8462107637024,750.60103479952159,750.60103479952159,750.60103479952159,750.60103479952159,750.60103479951431,789.24830719402235,789.24830719402235,789.24830719402235,789.24830719402235]
["Maribyrnong (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":112.0168},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":103.9515904},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":137.10856319999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":131.73175679999997},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":169.3694016},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":147.86217599999998},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":139.79696639999997},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":105.74385919999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":155.92738559999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":156.82352},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":138.90083199999998},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":67.210079999999991},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":202.97329917430397},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":202.97329917430397},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":202.97329917430397},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":192.91634854522545},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":192.91634854522545},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":192.91634854522545},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":192.91634854522545},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":192.91634854522363},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":207.4641387633892},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":207.4641387633892},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":207.4641387633892},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":207.4641387633892},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":207.46413876339102},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":233.13351672766294},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":233.13351672766294},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":233.13351672766294},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":233.13351672766294},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":233.13351672766657},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":261.97894704007012},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":261.97894704007012},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":261.97894704007012},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":261.97894704007012},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":261.97894704006831},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":294.3934002093647},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":294.3934002093647},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":294.3934002093647},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":294.3934002093647},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":702.26306639999996},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":502.23499199999998},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":455.47518239999999},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1220.9505839999999},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":427.76566559999998},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":830.41958160000001},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1478.9954591999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":839.0788055999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1345.6434096},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1055.5594056},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1064.2186296},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":963.7716312},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1080.313367353061},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1080.313367353061},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1080.3133673530756},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1026.7858430747438},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1026.7858430747438},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1026.7858430747438},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1026.7858430747438},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1026.7858430747365},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1104.2155951754612},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1104.2155951754612},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1104.2155951754612},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1104.2155951754612},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1104.2155951754539},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1240.8393395755993},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1240.8393395755993},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1240.8393395755993},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1240.8393395755993},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1240.8393395756066},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1394.3674345531763},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1394.3674345531763},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1394.3674345531763},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1394.3674345531763},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1394.3674345531617},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1566.8914423743117},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1566.8914423743117},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1566.8914423743117},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1566.8914423743117},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":216.8645248},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":10.753612800000001},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.091763199999999},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A45,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.240139616055842},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.240139616055842},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.240139616055842},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.240139616055842},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2401396160558562},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1291448516579408},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1291448516579408},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1291448516579408},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1291448516579408},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.1291448516579408},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2897033158813258},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2897033158813258},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2897033158813258},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2897033158813258},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.28970331588134},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5730065421244035},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5730065421244035},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5730065421244035},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5730065421244035},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5730065421243893},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8913626581646099},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8913626581646099},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8913626581646099},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8913626581646241},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8913626581646099},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2491087310358466},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2491087310358466},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2491087310358466},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A45,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2491087310358466},null,null,null,null,814.27986639999995,606.18658240000002,592.58374559999993,1352.6823408,597.13506719999998,978.28175759999999,1618.7924255999999,944.82266479999987,1501.5707952,1212.3829255999999,1203.1194616,1030.9817112000001,1283.286666527365,1283.286666527365,1283.2866665273796,1219.7021916199692,1219.7021916199692,1219.7021916199692,1219.7021916199692,1219.7021916199601,1311.6797339388504,1311.6797339388504,1311.6797339388504,1311.6797339388504,1311.6797339388449,1473.9728563032622,1473.9728563032622,1473.9728563032622,1473.9728563032622,1473.9728563032731,1656.3463815932464,1656.3463815932464,1656.3463815932464,1656.3463815932464,1656.34638159323,1861.2848425836764,1861.2848425836764,1861.2848425836764,1861.2848425836764]
["Maroondah (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":337.84266880000001},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":495.56232319999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":390.71459839999994},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":343.21947519999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":288.55527679999994},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":264.35964799999994},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":224.9297344},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":180.12301440000002},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":202.52637439999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":229.4104064},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":192.66889599999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.32408340466282},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.32408340466282},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.32408340466645},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":229.91911179612362},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":229.91911179612362},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":229.91911179612362},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":229.91911179612362},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":229.91911179612725},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":253.59895959116329},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":253.59895959116329},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":253.59895959116329},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":253.59895959116329},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":253.59895959115966},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.63107257822048},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.63107257822048},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.63107257822048},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.63107257822048},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.63107257822412},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":284.55421611690326},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":284.55421611690326},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":284.55421611690326},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":284.55421611690326},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":284.55421611690326},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":301.42120616492684},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":301.42120616492684},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":301.42120616492684},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":301.42120616492684},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":215.61467759999999},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":196.56438479999997},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":385.33546799999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":380.13993360000001},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":200.8939968},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":678.88316159999999},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":186.173316},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":589.69315440000003},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":275.36332319999997},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":338.05356435342037},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":338.05356435342037},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":338.05356435341673},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.18173341100555},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.18173341100555},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.18173341100555},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.18173341100555},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":351.18173341101283},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":387.35067095867635},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":387.35067095867998},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":387.35067095867998},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":387.35067095867998},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":387.35067095867998},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":410.31093491579668},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":410.31093491579668},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":410.31093491579668},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":410.31093491579668},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":410.31093491580395},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.63217165676906},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.63217165676906},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.63217165676906},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.63217165676906},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":434.63217165675451},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":460.39505302933685},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":460.39505302933685},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":460.39505302933685},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":460.39505302933685},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A46,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2154099673817456},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2154099673817456},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2154099673817456},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2154099673817456},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2154099673817456},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.262609906115074},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.262609906115074},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.262609906115074},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.262609906115074},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2626099061150597},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.392648727889167},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.392648727889167},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.392648727889167},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.392648727889167},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3926487278891386},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4751981715566842},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4751981715566842},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.47519817155667},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4751981715566842},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4751981715566842},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5626407447789461},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5626407447789461},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5626407447789461},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5626407447789461},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5626407447789745},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6552664884790431},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6552664884790431},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6552664884790431},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A46,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6552664884790431},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},606.32927599999994,539.78386,673.89074479999999,644.49958159999994,425.8237312,859.00617599999998,388.69969040000001,819.10356079999997,468.03221919999999,559.37764775808319,559.37764775808319,559.37764775808319,581.10084520712917,581.10084520712917,581.10084520712917,581.10084520712917,581.10084520714008,640.94963054983964,640.94963054984328,640.94963054984328,640.94963054984328,640.94963054983964,678.94200749401716,678.94200749401716,678.94200749401716,678.94200749401716,678.94200749402808,719.18638777367232,719.18638777367232,719.18638777367232,719.18638777367232,719.18638777365777,761.81625919426369,761.81625919426369,761.81625919426369,761.81625919426369]
["Melton (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1151.532704},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1042.2043071999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1225.0157247999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1413.2039488},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1696.3824192},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2021.6792063999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2261.8432255999996},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2252.8818815999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3399.9339135999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5265.6857344},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5183.2413695999994},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4450.2034303999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2305.2220944942164},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2305.2220944942164},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2305.2220944942019},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2025.3878900881537},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2025.3878900881537},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2025.3878900881537},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2025.3878900881537},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2025.3878900881682},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2030.5546959302155},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2030.5546959302155},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2030.5546959302155},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2030.5546959302155},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2030.5546959302228},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2420.6985272707607},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2420.6985272707534},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2420.6985272707534},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2420.6985272707534},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2420.6985272707825},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2885.8032594125252},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2885.8032594125252},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2885.8032594125252},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2885.8032594125252},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2885.8032594125252},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3440.2716233422398},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3440.2716233422398},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3440.2716233422398},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3440.2716233422398},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":258.91079760000002},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":55.419033599999999},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":124.69282560000001},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":167.12302320000001},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":46.759809599999997},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":105.6425328},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":159.3297216},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":56.284956000000001},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":165.3911784},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":116.899524},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":124.69282560000001},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":53.687188799999994},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":187.73375175500996},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":187.73375175500996},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":187.73375175500951},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":164.94448334221761},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":164.94448334221761},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":164.94448334221761},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":164.94448334221761},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":164.94448334221852},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":165.36526008543751},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":165.36526008543751},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":165.36526008543751},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":165.36526008543751},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":165.36526008543842},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":197.13797532904391},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":197.13797532904391},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":197.13797532904391},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":197.13797532904391},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":197.13797532904391},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":235.01539136306837},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":235.01539136306837},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":235.01539136306837},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":235.01539136306837},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":235.01539136306747},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":280.1704445089681},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":280.1704445089681},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":280.1704445089681},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":280.17044450896719},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A48,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3030825683516518},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3030825683516518},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3030825683516518},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3030825683516518},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3030825683516518},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1448995131653383},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1448995131653383},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1448995131653383},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1448995131653383},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1448995131653419},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1478201751887198},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1478201751887198},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1478201751887198},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1478201751887198},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1478201751887198},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3683584161608238},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3683584161608238},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3683584161608238},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3683584161608238},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.368358416160838},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6312701201390851},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6312701201390851},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6312701201390851},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6312701201390851},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6312701201390709},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9446967793164944},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9446967793164944},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9446967793164944},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A48,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9446967793164944},null,null,null,null,1410.4435016,1097.6233407999998,1349.7085503999999,1580.3269720000001,1743.1422287999999,2127.3217391999997,2421.1729471999997,2309.1668375999998,3565.325092,5382.5852584000004,5307.9341951999995,4503.8906191999995,2492.9558462492264,2492.9558462492264,2492.9558462492114,2190.3323734303713,2190.3323734303713,2190.3323734303713,2190.3323734303713,2190.3323734303867,2195.919956015653,2195.919956015653,2195.919956015653,2195.919956015653,2195.9199560156612,2617.8365025998046,2617.8365025997973,2617.8365025997973,2617.8365025997973,2617.8365025998264,3120.8186507755936,3120.8186507755936,3120.8186507755936,3120.8186507755936,3120.8186507755927,3720.4420678512079,3720.4420678512079,3720.4420678512079,3720.442067851207]
["Mildura (RC)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":207.9031808},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":275.11326079999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":249.12536319999995},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":274.21712639999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":234.78721279999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":260.77511039999996},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":246.43695999999997},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":206.11091199999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":349.49241599999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":250.917632},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":202.52637439999998},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":222.06841970455571},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":222.06841970455571},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":222.06841970455571},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.17036735001966},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.17036735001966},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.17036735001966},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.17036735001966},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.17036735001966},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":203.78232251438021},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":203.78232251438021},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":203.78232251438021},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":203.78232251438021},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":203.78232251438385},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.60534795537387},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.60534795537387},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.60534795537387},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.60534795537387},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":212.60534795537751},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.81037796365126},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.81037796365126},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.81037796365126},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.81037796365126},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":221.81037796365854},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":231.41395193269273},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":231.41395193269273},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":231.41395193269273},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":231.41395193269273},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":11.2569912},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":21.648059999999997},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":19.225201127197579},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":19.225201127197579},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":19.225201127198034},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.368293839179614},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.368293839179614},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.368293839179614},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.368293839179614},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.368293839179387},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.642112920507543},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.642112920507316},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.642112920507316},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.642112920507316},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":17.642112920508225},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.405951555821503},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.405951555821503},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.405951555821503},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.405951555821503},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.405951555821957},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":19.202861596098955},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":19.202861596098955},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":19.202861596098955},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":19.202861596098955},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":19.202861596098046},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":20.034274911600278},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":20.034274911600278},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":20.034274911600278},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":20.034274911600278},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":56.456467199999999},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A49,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3790370984074514},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3790370984074514},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3790370984074514},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3790370984074514},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3790370984073945},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3175705404112819},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3175705404112819},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3175705404112819},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3175705404112819},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3175705404112819},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2654810761513886},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2654810761513886},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2654810761513886},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2654810761513886},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.265481076151417},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3202717547157192},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3202717547157192},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3202717547157192},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3202717547157192},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3202717547157761},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3774346682459679},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3774346682459679},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3774346682459679},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3774346682459679},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3774346682460248},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4370725257955712},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4370725257955712},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4370725257955712},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A49,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4370725257955712},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},252.58905279999996,275.94897119999996,236.5190576,263.37287759999998,249.90064959999998,217.36790319999997,352.9561056,261.3087008,224.17443439999997,241.29362083175329,241.29362083175329,241.29362083175374,230.53866118919927,230.53866118919927,230.53866118919927,230.53866118919927,230.53866118919905,221.42443543488776,221.42443543488753,221.42443543488753,221.42443543488753,221.42443543489208,231.01129951119538,231.01129951119538,231.01129951119538,231.01129951119538,231.01129951119947,241.01323955975022,241.01323955975022,241.01323955975022,241.01323955975022,241.01323955975658,251.448226844293,251.448226844293,251.448226844293,251.448226844293]
["Moira (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":94.99024639999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":86.925036800000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":107.53612799999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":138.90083199999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":76.171424000000002},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":133.52402559999999},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":153.2389824},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":158.61578879999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":218.65679359999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":232.09880960000001},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":170.265536},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.063427109975237},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.063427109975237},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.063427109971599},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801363146},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801363146},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801363146},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801363146},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801366784},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801364965},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801364965},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801364965},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801364965},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":94.367220801361327},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":98.402964603963483},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":98.402964603963483},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":98.402964603963483},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":98.402964603963483},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":98.402964603967121},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.61130253301963},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.61130253301963},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.61130253301963},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.61130253301963},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.61130253301963},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.99961581339085},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.99961581339085},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.99961581339085},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":106.99961581339085},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":7.7933016000000004},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.37061148570092},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.37061148570092},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.370611485701147},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.082538944431462},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.082538944431462},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.082538944431462},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.082538944431462},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.08253894443169},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.082538944431462},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.082538944431462},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.082538944431462},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.082538944431462},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.082538944431917},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.513732569865397},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.513732569865397},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.513732569865397},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.513732569865397},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.513732569865851},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.96336678289731},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.96336678289731},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.96336678289731},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.96336678289731},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.963366782897538},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.432230220582369},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.432230220582369},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.432230220582369},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.432230220582369},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A51,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17647058823529349},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17647058823529349},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17647058823529349},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17647058823529349},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17647058823529704},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745098067},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745098067},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745098067},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745098067},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745097712},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745098067},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745098067},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745098067},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745098067},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17156862745098422},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17890599543825303},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17890599543825303},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17890599543825303},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17890599543825303},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.17890599543826013},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18655715604472789},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18655715604472789},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18655715604472789},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18655715604472789},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.186557156044735},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19453552904273153},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19453552904273153},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19453552904273153},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A51,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19453552904273153},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},107.53612799999999,142.36452159999999,76.171424000000002,136.9877152,153.2389824,160.34763359999999,218.65679359999999,233.83065440000001,178.0588376,107.43403859567616,107.43403859567616,107.43403859567275,104.44975974579461,104.44975974579461,104.44975974579461,104.44975974579461,104.44975974579847,104.44975974579643,104.44975974579643,104.44975974579643,104.44975974579643,104.44975974579324,108.91669717382888,108.91669717382888,108.91669717382888,108.91669717382888,108.91669717383297,113.57466931591694,113.57466931591694,113.57466931591694,113.57466931591694,113.57466931591716,118.43184603397322,118.43184603397322,118.43184603397322,118.43184603397322]
["Monash (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":557.39559679999991},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":517.06954880000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":638.04769279999994},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":670.30853119999995},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":601.30618240000001},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":578.00668799999994},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":516.17341440000007},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":402.36434559999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":410.42955519999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":456.13240960000002},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":483.01644159999995},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":477.7307990637928},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":477.7307990637928},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":477.73079906377825},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":572.38657975248498},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":572.38657975248498},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":572.38657975248498},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":572.38657975248498},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":572.38657975249953},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":625.38533713697689},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":625.38533713697689},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":625.38533713697689},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":625.38533713697689},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":625.38533713697689},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":668.10588233910676},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":668.10588233910676},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":668.10588233910676},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":668.10588233910676},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":668.10588233911403},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":713.7447002828485},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":713.7447002828485},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":713.7447002828485},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":713.7447002828485},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":713.74470028284122},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":762.50114038553147},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":762.50114038553147},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":762.50114038553147},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":762.50114038553147},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":503.10091439999997},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":620.00043840000001},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":876.3134687999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":627.79374000000007},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":607.87752480000006},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2133.6327935999998},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1581.1743024},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":699.66529920000005},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":488.3802336},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":473.65829600892903},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":473.65829600892903},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":473.6582960089363},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.50716628538066},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.50716628538066},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.50716628538066},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.50716628538066},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":567.50716628539521},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":620.05412612662622},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":620.05412612662622},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":620.05412612662622},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":620.05412612662622},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":620.05412612661166},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":662.41049227397889},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":662.41049227397889},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":662.41049227397889},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":662.41049227397889},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":662.41049227397889},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":707.66025381637155},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":707.66025381637155},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":707.66025381637155},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":707.66025381637155},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":707.66025381637883},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":756.00106078078534},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":756.00106078078534},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":756.00106078078534},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":756.00106078078534},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.922687999999997},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A52,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.88199608610567282},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.88199608610567282},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.88199608610567282},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.88199608610567282},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.88199608610568703},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0567514677103702},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0567514677103702},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0567514677103702},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0567514677103702},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0567514677103844},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1545988258316982},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1545988258316982},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1545988258316982},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1545988258316982},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1545988258317124},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2334703445581852},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2334703445581852},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2334703445581852},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2334703445581852},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2334703445582136},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3177296363596724},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3177296363596724},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3177296363596724},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3177296363596724},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.317729636359644},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4077447440883049},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4077447440883049},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4077447440883049},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A52,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4077447440883049},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1141.1486071999998,1290.3089696,1477.6196511999999,1205.800428,1124.0509392000001,2535.9971391999998,1991.6038576000001,1155.7977088,971.39667519999989,951.38909507272183,951.38909507272183,951.38909507271455,1139.8937460378656,1139.8937460378656,1139.8937460378656,1139.8937460378656,1139.8937460378947,1245.4394632636031,1245.4394632636031,1245.4394632636031,1245.4394632636031,1245.4394632635886,1330.5163746130856,1330.5163746130856,1330.5163746130856,1330.5163746130856,1330.5163746130929,1421.40495409922,1421.40495409922,1421.40495409922,1421.40495409922,1421.40495409922,1518.5022011663168,1518.5022011663168,1518.5022011663168,1518.5022011663168]
["Moorabool (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":316.33544319999999},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":280.49006719999994},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":241.06015359999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":289.4514112},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":302.89342719999996},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":295.72435199999995},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":346.80401280000001},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":420.28703359999997},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":343.21947519999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":425.66383999999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":198.04570239999998},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":289.4514112},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":482.61938591623766},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":482.61938591623766},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":482.61938591623402},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":629.41042716713855},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":629.41042716713855},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":629.41042716713855},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":629.41042716713855},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":629.41042716713127},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":790.68230693760052},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":790.68230693760052},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":790.68230693760052},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":790.68230693760052},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":790.68230693760779},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":920.11723544976485},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":920.11723544976485},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":920.11723544976485},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":920.11723544976485},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":920.11723544976849},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1070.7407002070831},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1070.7407002070831},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1070.7407002070831},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1070.7407002070831},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1070.7407002070831},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1246.0212708867839},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1246.0212708867839},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1246.0212708867839},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":1246.0212708867839},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":68.407869599999998},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":22.5139824},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":47.625731999999999},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":20.782137600000002},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":41.564275200000004},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":7.7933016000000004},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":39.8324304},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":47.625731999999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":37.2346632},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":16.452525599999998},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":12.1229136},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":45.027964799999999},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":46.458427907497253},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":46.458427907497253},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":46.458427907497025},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":60.58898545746888},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":60.58898545746888},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":60.58898545746888},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":60.58898545746888},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":60.58898545746888},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":76.113513104858157},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":76.113513104858157},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":76.113513104858157},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":76.113513104858157},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":76.113513104858612},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":88.573317809093624},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":88.573317809093624},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":88.573317809093624},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":88.573317809093624},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":88.573317809094533},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.07279624450803},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.07279624450803},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.07279624450803},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.07279624450803},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":103.07279624450757},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":119.94584360676481},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":119.94584360676481},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":119.94584360676481},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":119.94584360676527},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A54,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0379713625416471},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0379713625416471},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0379713625416471},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0379713625416471},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0379713625416329},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3536754174188488},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3536754174188488},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3536754174188488},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3536754174188488},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3536754174188559},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7005234671862794},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7005234671862794},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7005234671862794},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7005234671862794},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7005234671862866},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9788996638929106},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9788996638929035},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9788996638929177},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9788996638929177},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.9788996638929035},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3028461266900564},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3028461266900564},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3028461266900564},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3028461266900564},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3028461266900564},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6798227216730623},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6798227216730623},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6798227216730623},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A54,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6798227216730623},null,null,null,null,384.74331280000001,303.00404959999992,288.68588560000001,310.23354879999999,344.45770239999996,303.51765359999996,386.63644320000003,467.91276559999994,380.45413839999998,442.11636559999999,210.16861599999999,334.479376,529.07781382373491,529.07781382373491,529.07781382373105,689.99941262460743,689.99941262460743,689.99941262460743,689.99941262460743,689.99941262460015,866.79582004245867,866.79582004245867,866.79582004245867,866.79582004245867,866.7958200424664,1008.6905532588585,1008.6905532588585,1008.6905532588585,1008.6905532588585,1008.690553258863,1173.8134964515912,1173.8134964515912,1173.8134964515912,1173.8134964515912,1173.8134964515907,1365.9671144935487,1365.9671144935487,1365.9671144935487,1365.9671144935492]
["Moreland (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":349.49241599999999},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":297.5166208},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":363.83056640000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":414.91022719999995},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":487.49711359999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":334.25813119999998},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":281.38620159999999},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":236.57948159999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":172.05780480000001},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":220.4490624},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":199.8379712},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":176.53847680000001},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":220.02795388937011},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":220.02795388937011},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":220.02795388937375},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":263.81477144214659},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":263.81477144214659},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":263.81477144214659},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":263.81477144214659},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":263.81477144214659},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.32086467311819},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.32086467311819},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.32086467311819},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.32086467311819},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":268.32086467311456},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":292.29339977671953},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":292.29339977671771},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":292.29339977671771},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":292.29339977671771},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":292.29339977672498},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.40770808902744},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.40770808902744},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.40770808902744},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.40770808902744},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.40770808902744},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":346.85514160755338},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":346.85514160755338},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":346.85514160755338},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":346.85514160755338},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1009.6655184000001},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":793.18491840000002},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":794.91676319999999},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1279.8333071999998},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1012.2632855999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2086.8729839999996},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1614.9452759999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1619.2748879999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1928.4091848},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":851.20171919999996},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1033.0454232},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":798.38045279999994},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1168.5186461055564},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1168.5186461055564},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1168.5186461055855},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1401.0605202610896},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1401.0605202610896},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1401.0605202610896},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1401.0605202610896},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1401.0605202611041},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1424.9913611765369},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1424.9913611765369},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1424.9913611765369},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1424.9913611765369},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1424.991361176566},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1552.3040674387012},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1552.3040674387012},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1552.3040674387012},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1552.3040674387012},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1552.3040674386721},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1690.9912462888169},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1690.9912462888169},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1690.9912462888169},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1690.9912462888169},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1690.9912462888024},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1842.0691248612711},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1842.0691248612711},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1842.0691248612711},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1842.0691248612711},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":9.8574783999999998},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.026553599999996},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":14.3381504},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.9878976},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.922687999999997},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":28.6763008},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A55,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.922687999999997},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.451793801173153},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.451793801173153},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.451793801173153},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.451793801173153},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.451793801173267},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.730766072469692},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.730766072469692},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.730766072469692},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.730766072469692},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.730766072469464},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.965294684029118},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.965294684029118},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.965294684029118},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.965294684029118},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.965294684028891},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":15.212993097094682},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":15.212993097094682},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":15.212993097094682},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":15.212993097094682},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":15.212993097094682},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":16.572164369501138},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":16.572164369501138},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":16.572164369501138},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":16.572164369501138},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":16.572164369501252},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.052767797693377},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.052767797693377},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.052767797693377},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A55,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":18.052767797693377},null,null,null,null,1359.1579344000002,1090.7015392000001,1158.7473296000001,1694.7435343999998,1499.7603991999999,2421.1311151999998,1896.3314776,1855.8543695999999,2100.4669896,1071.6507815999998,1232.8833944,974.91892959999996,1388.5465999949265,1388.5465999949265,1388.5465999949593,1664.8752917032361,1664.8752917032361,1664.8752917032361,1664.8752917032361,1664.8752917032507,1693.3122258496551,1693.3122258496551,1693.3122258496551,1693.3122258496551,1693.3122258496805,1844.5974672154207,1844.5974672154189,1844.5974672154189,1844.5974672154189,1844.597467215397,2009.3989543778443,2009.3989543778443,2009.3989543778443,2009.3989543778443,2009.3989543778298,2188.9242664688245,2188.9242664688245,2188.9242664688245,2188.9242664688245]
["Mount Alexander (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":112.0168},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":115.60133759999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":103.05545599999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":108.4322624},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":97.678649599999986},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":110.2245312},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":127.25108479999999},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":172.05780480000001},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":116.497472},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":194.46116479999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":129.04335360000002},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":109.32839679999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":131.17484670003432},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":131.17484670003432},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":131.17484670003796},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.31425437327562},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.31425437327562},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.31425437327562},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.31425437327562},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.31425437327198},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.41628535906239},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.41628535906239},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.41628535906239},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.41628535906239},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":124.4162853590642},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":131.8434902110057},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":131.8434902110057},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":131.8434902110057},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":131.8434902110057},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":131.84349021100934},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":139.71407248539617},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":139.71407248539617},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":139.71407248539617},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":139.71407248539617},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":139.71407248539435},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":148.05450022002515},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":148.05450022002515},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":148.05450022002515},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":148.05450022002515},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":9.5251464000000006},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":5.1955344000000006},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.777851186664179},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.777851186664179},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.777851186664407},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.10955516796048},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.10955516796048},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.10955516796048},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.10955516796048},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.109555167960593},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.119494091356501},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.119494091356501},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.119494091356501},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.119494091356501},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.119494091356273},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.842984308562791},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.842984308562791},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.842984308562791},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.842984308562791},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.842984308562563},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.609664290164119},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.609664290164119},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.609664290164119},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.609664290164119},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.609664290164119},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":14.422112309790464},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":14.422112309790464},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":14.422112309790464},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":14.422112309790464},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A57,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3779431975819421},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3779431975819421},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3779431975819421},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3779431975819421},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3779431975819421},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2535740882197786},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2535740882197786},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2535740882197786},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2535740882197786},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.253574088219807},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2554237102677632},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2554237102677632},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2554237102677632},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2554237102677632},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2554237102677632},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3900643955747114},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3900643955747114},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3900643955747114},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3900643955747114},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3900643955747398},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5327426456449587},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5327426456449587},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5327426456449587},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5327426456449587},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.5327426456449302},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6839382741928546},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6839382741928546},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6839382741928546},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A57,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6839382741928546},null,null,null,null,112.0168,125.99240639999999,103.05545599999999,111.03002960000001,100.27641679999999,110.2245312,127.25108479999999,173.78964960000002,122.5589288,203.98631119999999,135.97073280000001,114.52393119999999,143.9526978866985,143.9526978866985,143.95269788670237,136.4238095412361,136.4238095412361,136.4238095412361,136.4238095412361,136.42380954123257,136.53577945041889,136.53577945041889,136.53577945041889,136.53577945041889,136.53577945042048,144.68647451956849,144.68647451956849,144.68647451956849,144.68647451956849,144.6864745195719,153.32373677556029,153.32373677556029,153.32373677556029,153.32373677556029,153.32373677555847,162.47661252981561,162.47661252981561,162.47661252981561,162.47661252981561]
["Moyne (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":102.1593216},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":99.470918399999988},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":67.210079999999991},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":91.405708799999985},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":72.586886399999997},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":77.96369279999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":86.028902400000007},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":82.444364800000002},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":80.652096},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":95.886380799999984},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":56.456467199999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":86.028902400000007},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.038790362190412},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.038790362190412},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.038790362186774},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.376501584561993},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.376501584561993},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.376501584561993},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.376501584561993},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.376501584561993},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.661526558134938},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.661526558134938},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.661526558134938},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.661526558134938},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":91.661526558136757},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":95.919567679149623},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":95.919567679149623},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":95.919567679149623},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":95.919567679149623},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":95.919567679153261},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":100.37541168289135},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":100.37541168289135},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":100.37541168289135},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":100.37541168289135},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":100.37541168289317},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":105.03824729706321},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":105.03824729706321},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":105.03824729706321},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":105.03824729706321},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":8.659224},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.036518748314279},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.036518748314279},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0365187483142222},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8009847446034541},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8009847446034541},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8009847446034541},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8009847446034541},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8009847446033405},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8128409172254578},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8128409172254578},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8128409172254578},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8128409172254578},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8128409172254578},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9899624863620602},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9899624863620602},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9899624863620602},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9899624863620602},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9899624863621739},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1753120542362581},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1753120542362581},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1753120542362581},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1753120542362581},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1753120542362581},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3692718439931468},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3692718439931468},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3692718439931468},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3692718439931468},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A58,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.46255895548753045},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.46255895548753045},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.46255895548753045},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.46255895548753045},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.46255895548753045},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43556828121312918},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43556828121312918},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43556828121312918},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43556828121312918},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43556828121311497},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43692692195433835},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43692692195433835},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43692692195433835},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43692692195433835},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.43692692195433125},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.45722390881915942},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.45722390881915942},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.45722390881915942},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.45722390881915942},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.45722390881916652},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.47846377115146055},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.47846377115146055},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.47846377115146055},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.47846377115146055},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.47846377115146765},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.5006903092528816},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.5006903092528816},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.5006903092528816},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A58,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.5006903092528816},null,null,null,null,102.1593216,101.20276319999999,70.673769599999986,91.405708799999985,76.916498399999995,84.025149599999992,86.028902400000007,85.908054399999997,84.115785599999995,97.618225599999988,59.920156800000001,94.688126400000002,101.07530911050469,101.07530911050469,101.075309110501,95.177486329165447,95.177486329165447,95.177486329165447,95.177486329165447,95.177486329165333,95.474367475360395,95.474367475360395,95.474367475360395,95.474367475360395,95.474367475362214,99.909530165511683,99.909530165511683,99.909530165511683,99.909530165511683,99.909530165515434,104.55072373712761,104.55072373712761,104.55072373712761,104.55072373712761,104.55072373712943,109.40751914105635,109.40751914105635,109.40751914105635,109.40751914105635]
["Northern Grampians (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.9878976},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":13.442015999999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.091763199999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":33.156972799999998},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.9878976},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":31.364704},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":34.053107199999992},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":24.195628799999998},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":18.818822399999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":35.845375999999995},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":26.884031999999998},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":24.195628799999998},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.897411152694076},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.897411152694076},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":16.897411152694986},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.25969788445218},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.25969788445218},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.25969788445218},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.25969788445218},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.259697884453999},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.251939799261891},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.251939799261891},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.251939799261891},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.251939799261891},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.251939799261891},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.570718489483625},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.570718489483625},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.570718489483625},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.570718489483625},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.570718489483625},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.895387523314639},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.895387523314639},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.895387523314639},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.895387523314639},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.89538752331373},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.226055741617529},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.226055741617529},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.226055741617529},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.226055741617529},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9988749266801733},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9988749266801733},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.9988749266804007},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0846122810480665},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0846122810480665},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0846122810480665},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0846122810480665},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0846122810478391},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0827762830915617},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0827762830915617},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0827762830915617},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0827762830915617},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.082776283091107},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1582171953098168},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1582171953098168},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1582171953098168},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1582171953098168},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1582171953098168},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2350520931011033},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2350520931011033},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2350520931011033},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2350520931011033},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2350520931011033},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3133067343164839},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3133067343164839},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3133067343164839},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3133067343164839},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A61,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21164855265508464},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21164855265508464},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21164855265508464},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21164855265508464},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21164855265509885},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21618637574111688},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21618637574111688},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21618637574111688},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21618637574111688},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21618637574110267},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21608920183162184},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21608920183162184},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21608920183162184},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21608920183162184},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21608920183163605},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22008206486803772},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22008206486803772},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22008206486803772},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22008206486803772},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22008206486805193},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22414870741353354},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22414870741353354},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22414870741353354},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22414870741353354},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22414870741351933},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22829049275451752},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22829049275451752},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22829049275451752},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A61,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.22829049275451752},null,null,null,null,29.451587199999999,20.3693952,25.091763199999999,33.156972799999998,25.9878976,31.364704,34.053107199999992,24.195628799999998,18.818822399999998,35.845375999999995,26.884031999999998,31.123007999999999,20.896286079374249,20.896286079374249,20.896286079375386,21.344310165500247,21.344310165500247,21.344310165500247,21.344310165500247,21.344310165501838,21.334716082353452,21.334716082353452,21.334716082353452,21.334716082353452,21.334716082352998,21.728935684793441,21.728935684793441,21.728935684793441,21.728935684793441,21.728935684793441,22.130439616415742,22.130439616415742,22.130439616415742,22.130439616415742,22.130439616414833,22.539362475934013,22.539362475934013,22.539362475934013,22.539362475934013]
["Port Phillip (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":47.495123199999995},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":101.26318719999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":44.806719999999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":51.079660799999999},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":60.041004799999996},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":53.768063999999995},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":43.910585599999997},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":34.053107199999992},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":28.6763008},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":20.611091200000001},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":16.130419200000002},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":66.51699423866603},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":66.51699423866603},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":66.51699423866603},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":80.897608611595842},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":80.897608611595842},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":80.897608611595842},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":80.897608611595842},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":80.897608611594933},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.290018777629484},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.290018777629484},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.290018777629484},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.290018777629484},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":97.290018777629484},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":108.81601711369603},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":108.81601711369603},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":108.81601711369603},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":108.81601711369603},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":108.81601711369603},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":121.70750637382844},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":121.70750637382844},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":121.70750637382844},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":121.70750637382844},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":121.70750637382662},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":136.12625696691703},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":136.12625696691703},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":136.12625696691703},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":136.12625696691703},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":297.01138320000001},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1058.1571727999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":513.49198319999994},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1717.9900415999998},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":796.64860799999997},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1037.3750352},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":554.190336},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":979.35823440000001},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1001.8722167999999},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1211.4503013014328},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1211.4503013014328},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1211.4503013014473},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1473.3593038711697},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1473.3593038711697},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1473.3593038711697},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1473.3593038711697},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1473.3593038711551},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1771.9084259713709},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1771.9084259713709},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1771.9084259713709},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1771.9084259713709},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1771.9084259714},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1981.8273243949516},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1981.8273243949516},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1981.8273243949516},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1981.8273243949516},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1981.827324394937},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2216.6154221910547},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2216.6154221910547},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2216.6154221910547},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2216.6154221910547},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2216.6154221910692},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2479.2189861421502},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2479.2189861421502},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2479.2189861421502},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2479.2189861421502},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":45.702854399999993},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":31.364704},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.922687999999997},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":109.32839679999999},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":23.299494399999997},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":27.780166399999999},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":50.183526399999998},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A62,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.6978218481460772},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.6978218481460772},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.6978218481460772},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.6978218481460772},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":5.6978218481460203},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9296601129636883},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9296601129636883},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9296601129636883},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9296601129636883},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":6.9296601129636883},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3338280832221017},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3338280832221017},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3338280832221017},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3338280832221017},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":8.3338280832222154},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.3211409630749813},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.3211409630749813},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.3211409630749813},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.3211409630749813},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.321140963075095},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.425421305298016},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.425421305298016},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.425421305298016},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.425421305298016},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.425421305298016},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.6605263050443},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.6605263050443},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.6605263050443},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A62,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.6605263050443},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},341.8181032,1109.2368336,573.53298799999993,1771.7581055999999,840.55919359999996,1071.4281423999998,582.86663680000004,999.96932560000005,1018.0026359999999,1277.9672955400988,1277.9672955400988,1277.9672955401134,1554.2569124827655,1554.2569124827655,1554.2569124827655,1554.2569124827655,1554.2569124827501,1869.1984447490004,1869.1984447490004,1869.1984447490004,1869.1984447490004,1869.1984447490295,2090.6433415086476,2090.6433415086476,2090.6433415086476,2090.6433415086476,2090.6433415086331,2338.3229285648831,2338.3229285648831,2338.3229285648831,2338.3229285648831,2338.3229285648958,2615.3452431090673,2615.3452431090673,2615.3452431090673,2615.3452431090673]
["Queenscliffe (B)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":19.7149568},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":16.130419200000002},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":27.780166399999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":22.403359999999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":24.195628799999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":23.299494399999997},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":19.7149568},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.9878976},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.9613439999999986},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":19.7149568},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":27.780166399999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":19.7149568},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.038827838827729},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.038827838827729},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.038827838828183},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":17.748778998779017},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.453767042899472},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.453767042899472},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.453767042899472},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.453767042899472},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":18.453767042899926},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":19.186757471994952},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":19.186757471994952},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":19.186757471994952},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":19.186757471994952},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":19.186757471994042},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":19.9488625511176},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":19.9488625511176},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":19.9488625511176},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":19.9488625511176},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":7.7933016000000004},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.811721611721623},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.811721611721623},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.8117216117215662},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766907},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766907},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766907},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766907},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766338},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766907},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766907},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766907},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766907},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.9288766788766338},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.0452127401603093},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.0452127401603093},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.0452127401603093},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.0452127401603093},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.0452127401603093},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1661697126801869},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1661697126801869},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1661697126801869},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1661697126801869},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.1661697126801869},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2919311407338796},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2919311407338796},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2919311407338796},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.2919311407338796},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A64,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A64,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,21.446801600000001,16.130419200000002,29.5120112,24.1352048,24.195628799999998,23.299494399999997,19.7149568,29.451587199999999,8.9613439999999986,23.178646399999998,35.573467999999998,21.446801600000001,19.850549450549352,19.850549450549352,19.85054945054975,20.677655677655707,20.677655677655707,20.677655677655707,20.677655677655707,20.67765567765565,20.677655677655707,20.677655677655707,20.677655677655707,20.677655677655707,20.67765567765565,21.498979783059781,21.498979783059781,21.498979783059781,21.498979783059781,21.498979783060236,22.352927184675139,22.352927184675139,22.352927184675139,22.352927184675139,22.352927184674229,23.240793691851479,23.240793691851479,23.240793691851479,23.240793691851479]
["South Gippsland (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":143.38150399999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":120.08200959999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":152.342848},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":134.42015999999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":138.00469759999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":144.27763839999997},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":178.3307456},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":156.82352},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":253.60603519999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":180.12301440000002},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":148.7583104},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":161.78234763482578},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":161.78234763482578},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":161.78234763482942},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.71298602006209},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.71298602006209},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.71298602006209},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.71298602006209},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.71298602006027},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.78640240020468},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.78640240020468},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.78640240020468},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.78640240020468},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.78640240020104},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":180.1186962658503},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":180.1186962658503},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":180.1186962658503},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":180.1186962658503},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":180.11869626584667},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.96093534710235},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.96093534710235},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.96093534710235},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.96093534710235},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.96093534710235},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":200.34098461764006},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":200.34098461764006},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":200.34098461764006},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":200.34098461764006},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":32.905051199999996},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":11.2569912},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":9.5251464000000006},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.292330939531098},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.292330939531098},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.292330939531212},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.860483689852117},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.860483689852117},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.860483689852117},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.860483689852117},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.860483689852231},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.865154321054206},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.865154321054206},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.86515432105432},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.865154321054206},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.865154321054206},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.458859742531786},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.458859742531786},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.458859742531786},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.458859742531786},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.45885974253224},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.085007052737183},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.085007052737183},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.085007052737183},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.085007052737183},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.085007052736955},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.745368976166219},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.745368976166219},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.745368976166219},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.745368976166219},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A65,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5088297871823215},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5088297871823215},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5088297871823215},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5088297871823215},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5088297871822931},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5921195490827245},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5921195490827245},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5921195490827245},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5921195490827245},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5921195490827813},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5928042518506516},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5928042518506516},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5928042518506516},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5928042518506516},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.59280425185068},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6798399709700789},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6798399709700789},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6798399709700789},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6798399709700789},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6798399709700504},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7716315892490115},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7716315892490115},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7716315892490115},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7716315892490115},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7716315892489547},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8684389836327},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8684389836327},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8684389836327},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A65,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8684389836327},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},185.24789920000001,144.81122879999998,139.73654239999999,144.27763839999997,184.3922024,156.82352,264.86302639999997,189.64816080000003,153.0879224,172.07467857435688,172.07467857435688,172.07467857436063,181.57346970991421,181.57346970991421,181.57346970991421,181.57346970991421,181.5734697099125,181.65155672125888,181.65155672125888,181.651556721259,181.65155672125888,181.65155672125525,191.57755600838209,191.57755600838209,191.57755600838209,191.57755600838209,191.57755600837891,202.04594239983953,202.04594239983953,202.04594239983953,202.04594239983953,202.0459423998393,213.08635359380628,213.08635359380628,213.08635359380628,213.08635359380628]
["Stonnington (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":91.405708799999985},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":77.067558399999996},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":121.87427839999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":99.470918399999988},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":137.10856319999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":100.3670528},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":79.755961599999992},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":90.509574400000005},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":88.717305600000003},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":82.444364800000002},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":71.690751999999989},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":96.282739379196755},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":96.282739379196755},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":96.282739379198574},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":92.870295946735496},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":92.870295946735496},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":92.870295946735496},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":92.870295946735496},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":92.870295946736405},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":90.710521622392662},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":90.710521622392662},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":90.710521622392662},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":90.710521622392662},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":90.710521622394481},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":96.283154483481667},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":96.283154483481667},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":96.283154483481667},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":96.283154483481667},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":96.283154483482576},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.19813172148497},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.19813172148497},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.19813172148497},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.19813172148497},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":102.19813172148861},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":108.47648462903271},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":108.47648462903271},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":108.47648462903271},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":108.47648462903271},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":958.57609679999996},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1647.8503272},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1551.7329408000001},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1310.1405912},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":948.18502799999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":750.75472079999997},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1124.8331976000002},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":368.88294239999999},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":532.5422759999999},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":801.78341994919174},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":801.78341994919174},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":801.78341994917719},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":773.36669039513799},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":773.36669039513799},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":773.36669039513799},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":773.36669039513799},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":773.36669039512344},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":755.38141852548142},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":755.38141852548142},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":755.38141852548142},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":755.38141852548142},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":755.38141852547415},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":801.78687668230123},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":801.78687668229395},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":801.78687668229395},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":801.78687668229395},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":801.78687668229395},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":851.04316819817177},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":851.04316819817177},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":851.04316819817177},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":851.04316819817177},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":851.04316819815722},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.32542873953935},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.32542873953935},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.32542873953935},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.32542873953935},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":30.468569599999999},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":17.922687999999997},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.9878976},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A67,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3349898205419208},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3349898205419208},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3349898205419208},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3349898205419208},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3349898205419777},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1813495352917016},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1813495352917016},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1813495352917016},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1813495352917016},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.1813495352916448},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.084108848424421},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.084108848424421},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.084108848424421},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.084108848424421},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0841088484245347},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.335008510006503},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.335008510006503},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.335008510006503},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.335008510006503},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.3350085100066167},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.60132172752418},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.60132172752418},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.60132172752418},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.60132172752418},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.6013217275240663},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8839954042337013},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8839954042337013},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8839954042337013},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A67,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.8839954042337013},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1080.4503752000001,1747.3212456000001,1688.841504,1410.507644,1027.9409896,841.26429519999999,1213.5505032000001,451.32730720000001,604.23302799999988,898.06615932838849,898.06615932838849,898.06615932837576,866.23698634187349,866.23698634187349,866.23698634187349,866.23698634187349,866.23698634185985,846.09194014787408,846.09194014787408,846.09194014787408,846.09194014787408,846.09194014786863,898.07003116578289,898.07003116577562,898.07003116577562,898.07003116577562,898.07003116577653,953.24129991965674,953.24129991965674,953.24129991965674,953.24129991965674,953.24129991964583,1011.8019133685721,1011.8019133685721,1011.8019133685721,1011.8019133685721]
["Strathbogie (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":58.248736000000001},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":67.210079999999991},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":77.96369279999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":68.106214399999985},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":58.248736000000001},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":90.509574400000005},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":88.717305600000003},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":49.287391999999997},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":76.171424000000002},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":120.08200959999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":96.782515199999992},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":61.662067776942422},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":61.662067776942422},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":61.662067776943331},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.54186084009234},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.54186084009234},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.54186084009234},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.54186084009234},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.54186084009234},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.370775427409171},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.370775427409171},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.370775427409171},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.370775427409171},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":60.370775427408262},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":63.634488682233496},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":63.634488682233496},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":63.634488682233496},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":63.634488682233496},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":63.634488682231677},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":67.074642013141784},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":67.074642013141784},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":67.074642013141784},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":67.074642013141784},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":67.074642013143603},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":70.700773972704155},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":70.700773972704155},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":70.700773972704155},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":70.700773972704155},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":2.5977672000000003},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.37195482865529783},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.37195482865529783},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.37195482865529073},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36519757262616181},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36519757262616537},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36519757262616537},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36519757262616537},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36519757262615826},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36416555979145926},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36416555979145926},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36416555979145926},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36416555979145926},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.36416555979145926},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38385276698777915},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38385276698777915},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38385276698777915},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38385276698777915},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.38385276698777204},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40460428715046248},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40460428715046248},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40460428715046248},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40460428715046248},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.40460428715046959},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.42647765825730488},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.42647765825730488},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.42647765825730488},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.42647765825730488},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A68,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18597741432764892},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18597741432764892},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18597741432764892},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18597741432764892},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18597741432764536},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18259878631308091},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18259878631308268},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18259878631308268},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18259878631308268},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18259878631307913},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18208277989572963},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18208277989572963},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18208277989572963},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18208277989572963},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.18208277989572963},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19192638349388957},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19192638349388957},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19192638349388957},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19192638349388957},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.19192638349388602},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20230214357523124},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20230214357523124},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20230214357523124},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20230214357523124},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.20230214357523479},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21323882912865244},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21323882912865244},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21323882912865244},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A68,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.21323882912865244},null,null,null,null,{"$f":"SUM(F68,AW68)","v":{"$error":"#N/A"}},{"$f":"SUM(G68,AX68)","v":{"$error":"#N/A"}},{"$f":"SUM(H68,AY68)","v":{"$error":"#N/A"}},{"$f":"SUM(I68,AZ68)","v":82.293304799999987},{"$f":"SUM(J68,BA68)","v":71.56990399999998},{"$f":"SUM(K68,BB68)","v":68.639804800000007},{"$f":"SUM(L68,BC68)","v":93.107341600000012},{"$f":"SUM(M68,BD68)","v":88.717305600000003},{"$f":"SUM(N68,BE68)","v":49.287391999999997},{"$f":"SUM(O68,BF68)","v":76.171424000000002},{"$f":"SUM(P68,BG68)","v":120.08200959999999},{"$f":"SUM(Q68,BH68)","v":96.782515199999992},{"$f":"SUM(R68,BI68)","v":62.03402260559772},{"$f":"SUM(S68,BJ68)","v":62.03402260559772},{"$f":"SUM(T68,BK68)","v":62.034022605598622},{"$f":"SUM(U68,BL68)","v":60.907058412718499},{"$f":"SUM(V68,BM68)","v":60.907058412718506},60.907058412718506,60.907058412718506,60.907058412718499,60.734940987200631,60.734940987200631,60.734940987200631,60.734940987200631,60.734940987199721,64.018341449221282,64.018341449221282,64.018341449221282,64.018341449221282,64.018341449219449,67.479246300292246,67.479246300292246,67.479246300292246,{"$f":"SUM(AM68,CD68)","v":67.479246300292246},{"$f":"SUM(AN68,CE68)","v":67.479246300294079},{"$f":"SUM(AO68,CF68)","v":71.127251630961467},{"$f":"SUM(AP68,CG68)","v":71.127251630961467},{"$f":"SUM(AQ68,CH68)","v":71.127251630961467},{"$f":"SUM(AR68,CI68)","v":71.127251630961467}]
["Swan Hill (RC)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":40.326048},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":51.079660799999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":48.391257599999996},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":53.768063999999995},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":45.702854399999993},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":59.144870399999995},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":45.702854399999993},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":44.806719999999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":88.717305600000003},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":51.9757952},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":26.884031999999998},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":38.815010720616556},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":38.815010720616556},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":38.815010720617465},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.449754922193279},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.449754922193279},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.449754922193279},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.449754922193279},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.449754922194188},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.375049100810429},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.375049100810429},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.375049100810429},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.375049100810429},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":35.375049100811339},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.222543806035901},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.222543806035901},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.222543806035901},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.222543806035901},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":36.222543806036811},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.090342292984133},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.090342292984133},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.090342292984133},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.090342292984133},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.090342292985952},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.978930987766034},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.978930987766034},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.978930987766034},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":37.978930987766034},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":4.329612},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":7.7933016000000004},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":8.659224},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.198120681536693},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.198120681536693},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":13.198120681537603},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.733897937443089},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.733897937443089},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.733897937443089},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.733897937443089},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.733897937442634},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.028443596430861},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.028443596430861},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.028443596430861},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.028443596430861},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.028443596429952},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.316614002386359},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.316614002386359},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.316614002386359},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.316614002386359},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.316614002385904},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.611688226130354},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.611688226130354},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.611688226130354},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.611688226130354},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.6116882261299},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.913831665285215},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.913831665285215},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.913831665285215},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":12.913831665285215},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A70,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2317442385017898},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2317442385017898},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2317442385017898},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2317442385017898},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2317442385017898},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1884196088657575},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1884196088657575},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1884196088657575},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1884196088657575},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1884196088657859},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.122581498953366},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.122581498953366},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.122581498953366},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.122581498953366},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1225814989534229},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1494756489469466},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1494756489469466},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1494756489469466},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1494756489469466},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1494756489469466},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1770141132326728},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1770141132326728},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1770141132326728},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1770141132326728},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.177014113232616},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2052123279149214},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2052123279149214},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2052123279149214},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A70,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2052123279149498},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},48.391257599999996,57.231753599999998,45.702854399999993,59.144870399999995,49.166543999999995,49.136331999999996,90.449150400000008,59.7690968,35.543256,52.013131402153249,52.013131402153249,52.013131402155068,50.183652859636368,50.183652859636368,50.183652859636368,50.183652859636368,50.183652859636823,47.40349269724129,47.40349269724129,47.40349269724129,47.40349269724129,47.40349269724129,48.53915780842226,48.53915780842226,48.53915780842226,48.53915780842226,48.539157808422715,49.702030519114487,49.702030519114487,49.702030519114487,49.702030519114487,49.702030519115851,50.89276265305125,50.89276265305125,50.89276265305125,50.89276265305125]
["Towong (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":21.507225600000002},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":10.753612800000001},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":10.753612800000001},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":15.234284799999999},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":12.5458816},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":16.130419200000002},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":31.364704},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":23.299494399999997},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":15.234284799999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":10.357484703754608},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":10.357484703754608},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":10.357484703755063},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":8.4487584346011317},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":8.4487584346011317},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":8.4487584346011317},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":8.4487584346011317},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":8.4487584346011317},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.4329762324168769},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.4329762324168769},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.4329762324168769},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.4329762324168769},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.4329762324168769},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.590315053366794},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.590315053366794},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.590315053366794},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.590315053366794},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.5903150533663393},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.750984371253935},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.750984371253935},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.750984371253935},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.750984371253935},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.750984371253935},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.9150546849534749},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.9150546849534749},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.9150546849534749},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":7.9150546849534749},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.514975374579052},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.514975374579052},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5149753745790235},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2357885471506052},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2357885471506052},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2357885471506052},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2357885471506052},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2357885471506336},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0872114489206979},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0872114489206979},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0872114489206979},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0872114489206979},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0872114489205842},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.110225186910327},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.110225186910327},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.110225186910327},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.110225186910327},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1102251869104407},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1337260722132783},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1337260722132783},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1337260722132783},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1337260722132783},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1337260722132214},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1577244166051059},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1577244166051059},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1577244166051059},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1577244166051059},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A71,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32463758026693768},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32463758026693768},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32463758026693768},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32463758026693768},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32463758026693768},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.26481183153227761},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.26481183153227761},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.26481183153227761},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.26481183153227761},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2648118315322634},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23297388191156898},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23297388191156898},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23297388191156898},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23297388191156898},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23297388191158319},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23790539719507109},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23790539719507109},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23790539719507109},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.23790539719507109},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.2379053971950853},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24294130118855151},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24294130118855151},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24294130118855151},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24294130118855151},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.24294130118855861},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.248083803558238},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.248083803558238},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.248083803558238},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A71,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.248083803558238},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},10.753612800000001,15.234284799999999,8.9009199999999993,7.1690752,12.5458816,16.130419200000002,31.364704,23.299494399999997,15.234284799999999,11.87246007833366,11.87246007833366,11.872460078334086,9.6845469817517369,9.6845469817517369,9.6845469817517369,9.6845469817517369,9.6845469817517653,8.5201876813375748,8.5201876813375748,8.5201876813375748,8.5201876813375748,8.5201876813374611,8.700540240277121,8.700540240277121,8.700540240277121,8.700540240277121,8.70054024027678,8.8847104434672133,8.8847104434672133,8.8847104434672133,8.8847104434672133,8.8847104434671564,9.0727791015585808,9.0727791015585808,9.0727791015585808,9.0727791015585808]
["Warrnambool (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":283.17847039999998},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":134.42015999999998},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":145.17377279999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":166.68099839999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":161.304192},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":159.51192319999998},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":170.265536},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":138.00469759999999},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":177.43461120000001},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":288.55527679999994},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":195.35729919999997},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":189.08435839999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":125.58711402419613},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":125.58711402419613},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":125.58711402419976},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":132.18939558142665},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":132.18939558142665},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":132.18939558142665},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":132.18939558142665},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":132.18939558142847},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":134.85390377393742},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":134.85390377393742},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":134.85390377393742},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":134.85390377393742},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":134.85390377393742},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":142.5203069325762},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":142.5203069325762},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":142.5203069325762},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":142.5203069325762},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":142.52030693257802},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":150.62254276454587},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":150.62254276454587},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":150.62254276454587},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":150.62254276454587},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":150.62254276454587},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":159.18538822394112},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":159.18538822394112},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":159.18538822394112},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":159.18538822394112},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":14.7206808},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":31.173206400000002},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":15.586603200000001},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":38.966507999999997},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":19.9162152},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":24.245827200000001},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":19.9162152},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":30.307284000000003},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":12.1229136},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":8.659224},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":5.1955344000000006},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":73.603403999999998},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":22.474455730357477},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":22.474455730357477},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":22.474455730357249},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":23.655967748769854},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":23.655967748769854},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":23.655967748769854},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":23.655967748769854},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":23.655967748769399},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.13279510387747},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.13279510387747},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.13279510387747},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.13279510387747},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":24.132795103877015},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":25.50473711989298},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":25.50473711989298},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":25.50473711989298},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":25.50473711989298},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":25.50473711989207},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":26.95467361964711},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":26.95467361964711},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":26.95467361964711},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":26.95467361964711},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":26.954673619647565},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":28.48703856567181},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":28.48703856567181},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":28.48703856567181},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":28.48703856567181},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A73,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98322778182696879},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98322778182696879},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98322778182696879},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98322778182696879},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.98322778182699722},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0349173735573913},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0349173735573913},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0349173735573913},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0349173735573913},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0349173735573913},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0557779411414003},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0557779411414003},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0557779411414003},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0557779411414003},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0557779411413861},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1157985939832855},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1157985939832855},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1157985939832855},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1157985939832855},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1157985939832571},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1792314025704087},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1792314025704087},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1792314025704087},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1792314025704087},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.1792314025703803},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2462703469126239},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2462703469126239},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2462703469126239},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A73,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2462703469126239},null,null,null,null,297.89915120000001,165.59336639999998,160.76037600000001,205.6475064,181.22040720000001,183.75775039999999,190.18175120000001,168.3119816,189.55752480000001,297.21450079999994,200.55283359999999,262.6877624,148.0615697545536,148.0615697545536,148.06156975455701,155.84536333019651,155.84536333019651,155.84536333019651,155.84536333019651,155.84536333019787,158.98669887781489,158.98669887781489,158.98669887781489,158.98669887781489,158.98669887781443,168.02504405246918,168.02504405246918,168.02504405246918,168.02504405246918,168.02504405247009,177.57721638419298,177.57721638419298,177.57721638419298,177.57721638419298,177.57721638419343,187.67242678961293,187.67242678961293,187.67242678961293,187.67242678961293]
["Wellington (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":189.08435839999999},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":181.9152832},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":215.9683904},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":210.59158399999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":192.66889599999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":210.59158399999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":199.8379712},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":198.94183679999998},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":337.84266880000001},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":269.73645439999996},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":258.98284160000003},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.63210541967419},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.63210541967419},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":170.63210541967419},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.34988262941988},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.34988262941988},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.34988262941988},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.34988262941988},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.34988262942716},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":166.71349192124762},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":166.71349192124762},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":166.71349192124762},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":166.71349192124762},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":166.71349192125126},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":174.63497190902126},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":174.63497190902126},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":174.63497190902126},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":174.63497190902126},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":174.6349719090249},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":182.9328452196969},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":182.9328452196969},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":182.9328452196969},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":182.9328452196969},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":182.93284521969326},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":191.62499638163717},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":191.62499638163717},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":191.62499638163717},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":191.62499638163717},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":12.988835999999999},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":3.4636895999999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.9273791999999998},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":15.586603200000001},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":11.2569912},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":10.391068800000001},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":6.0614568000000002},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":16.452525599999998},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.036430192612215},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.036430192612215},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.036430192611988},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.078649216058921},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.078649216058921},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.078649216058921},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.078649216058921},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.078649216059034},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.805940797125686},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.805940797125686},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.805940797125686},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.805940797125686},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":9.8059407971254586},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.271875274836702},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.271875274836702},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.271875274836702},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.271875274836702},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.27187527483693},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.759948876371936},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.759948876371936},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.759948876371936},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.759948876371936},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":10.759948876372391},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.271213553941834},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.271213553941834},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.271213553941834},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":11.271213553941834},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A74,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.789466956565434},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.789466956565434},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.789466956565434},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.789466956565434},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.789466956565434},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8054076437639424},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8054076437639424},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8054076437639424},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8054076437639424},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8054076437639424},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.7024407997275262},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.7024407997275262},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.7024407997275262},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.7024407997275262},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.7024407997275262},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8783642379745515},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8783642379745515},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8783642379745515},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8783642379745515},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":3.8783642379746084},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0626467716937213},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0626467716937213},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0626467716937213},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0626467716937213},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.0626467716936077},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2556855877396629},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2556855877396629},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2556855877396629},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A74,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":4.2556855877396629},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},228.9572264,214.05527359999999,199.59627519999998,220.98265279999998,215.42457440000001,210.19882799999996,348.23373760000004,275.79791119999993,275.43536720000003,180.66853561228641,180.66853561228641,180.66853561228618,181.4285318454788,181.4285318454788,181.4285318454788,181.4285318454788,181.42853184548619,176.51943271837331,176.51943271837331,176.51943271837331,176.51943271837331,176.51943271837672,184.90684718385796,184.90684718385796,184.90684718385796,184.90684718385796,184.90684718386183,193.69279409606884,193.69279409606884,193.69279409606884,193.69279409606884,193.69279409606565,202.89620993557901,202.89620993557901,202.89620993557901,202.89620993557901]
["Whitehorse (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":383.54552319999993},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":409.53342079999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":515.27728000000002},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":526.92702719999988},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":467.7821568},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":427.45610879999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":336.94653440000002},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":286.76300799999996},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":292.13981439999998},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":336.94653440000002},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":341.42720639999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.03602491546189},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.03602491546189},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":332.03602491546189},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.90392226407857},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.90392226407857},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.90392226407857},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.90392226407857},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.90392226408221},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.9385877885652},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.9385877885652},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.9385877885652},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.9385877885652},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":318.93858778857248},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":341.89314713787826},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":341.89314713787826},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":341.89314713787826},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":341.89314713787826},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":341.89314713787462},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":366.49978564943376},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":366.49978564943376},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":366.49978564943376},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":366.49978564943376},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":366.49978564942649},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":392.87740630528424},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":392.87740630528424},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":392.87740630528424},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":392.87740630528424},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":705.72675600000002},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":680.61500640000008},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1227.8779632000001},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1473.7999248000001},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1077.2074656},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":911.81628719999992},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1166.3974728000001},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1192.3751447999998},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1259.9170919999999},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":940.62315456561919},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":940.62315456561919},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":940.62315456562646},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.42128821642109},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.42128821642109},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.42128821642109},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.42128821642109},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.42128821643564},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.51949200321542},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.51949200321542},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.51949200321542},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.51949200322269},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":903.51949200322269},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":968.54734562936937},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":968.54734562936937},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":968.54734562936937},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":968.54734562936937},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":968.54734562938393},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1038.255365853649},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1038.255365853649},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1038.255365853649},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1038.255365853649},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1038.255365853649},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1112.980392324971},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1112.980392324971},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1112.980392324971},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1112.980392324971},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":11.649747199999998},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":20.611091200000001},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A76,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4666919666085647},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4666919666085647},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4666919666085647},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4666919666085647},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4666919666085363},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086839553743289},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086839553743289},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086839553743289},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086839553743289},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4086839553743573},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4088370822716314},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4088370822716314},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4088370822716314},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4088370822716314},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.4088370822716172},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5102335129849678},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5102335129849678},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5102335129849678},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.5102335129849678},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.510233512984982},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6189276194131139},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6189276194131139},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6189276194131139},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6189276194131139},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.6189276194131139},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7354446278432505},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7354446278432505},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7354446278432505},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A76,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.7354446278432505},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1221.004036,1207.5420336,1695.66012,1901.2560336000001,1414.154,1198.5792951999999,1458.5372872,1529.3216791999998,1601.3442983999998,1272.6591794810811,1272.6591794810811,1272.6591794810884,1222.3252104804997,1222.3252104804997,1222.3252104804997,1222.3252104804997,1222.3252104805179,1222.4580797917806,1222.4580797917806,1222.4580797917806,1222.4580797917879,1222.4580797917952,1310.4404927672476,1310.4404927672476,1310.4404927672476,1310.4404927672476,1310.4404927672585,1404.7551515030827,1404.7551515030827,1404.7551515030827,1404.7551515030827,1404.7551515030755,1505.8577986302553,1505.8577986302553,1505.8577986302553,1505.8577986302553]
["Whittlesea (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2455.4082559999997},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2124.7346623999997},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1937.4425727999999},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2424.9396864},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2009.1333247999999},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1694.5901503999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1622.8993983999999},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1756.4234240000001},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2141.7612159999999},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2476.9154816},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1760.0079616},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1716.0973759999999},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2080.1443092047848},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2080.1443092047848},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2080.1443092047703},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2100.3335620492871},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2100.3335620492871},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2100.3335620492871},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2100.3335620492871},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2100.3335620493017},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2222.4459784475039},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2222.4459784475039},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2222.4459784475039},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2222.4459784475039},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2222.4459784474893},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2501.60919524169},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2501.60919524169},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2501.60919524169},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2501.60919524169},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2501.6091952417191},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2815.8383269632468},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2815.8383269632468},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2815.8383269632468},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2815.8383269632468},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":2815.8383269632468},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3169.5380312307825},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3169.538031230768},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3169.538031230768},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3169.538031230768},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":262.37448719999998},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":467.598096},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":450.27964800000001},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":602.6819903999999},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":426.0338208},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":749.88879839999993},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":523.01712959999998},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":381.87177839999998},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":545.53111200000001},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":529.07858639999995},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":373.21255439999999},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":395.72653680000002},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":397.92366434689029},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":397.92366434689029},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":397.92366434688665},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":401.78579133335006},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":401.78579133335006},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":401.78579133335006},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":401.78579133334824},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":401.78579133335006},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":425.14543036435862},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":425.14543036435862},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":425.14543036435862},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":425.14543036435862},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":425.14543036435498},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":478.54828789017847},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":478.54828789017847},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":478.54828789017847},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":478.54828789017847},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":478.54828789018211},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":538.65912105972166},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":538.65912105972166},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":538.65912105972166},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":538.65912105972166},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":538.65912105971802},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":606.3205240584175},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":606.3205240584175},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":606.3205240584175},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":606.3205240584175},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":9.8574783999999998},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A77,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89112850331057913},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89112850331057913},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89112850331057913},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89112850331058269},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89112850331058269},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89977752760695751},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89977752760695751},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89977752760695751},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89977752760695751},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.89977752760695751},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.95209017456085121},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.95209017456085121},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.95209017456085121},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.95209017456085121},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.95209017456085121},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0716829828387944},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0716829828387944},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0716829828387944},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0716829828387944},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0716829828387873},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2062979394110371},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2062979394110371},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2062979394110371},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2062979394110371},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.2062979394110513},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3578219883390759},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3578219883390759},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3578219883390759},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A77,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.3578219883390759},null,null,null,null,2717.7827431999995,2592.3327583999999,2387.7222207999998,3027.6216767999999,2435.1671455999999,2444.4789487999997,2145.9165279999997,2138.2952024000001,2687.292328,3005.994068,2133.2205159999999,2111.8239128,2478.0679735516751,2478.0679735516751,2478.0679735516569,2502.1193533826372,2502.1193533826372,2502.1193533826372,2502.1193533826354,2502.1193533826518,2647.5914088118625,2647.5914088118625,2647.5914088118625,2647.5914088118625,2647.5914088118443,2980.1574831318685,2980.1574831318685,2980.1574831318685,2980.1574831318685,2980.1574831319012,3354.4974480229685,3354.4974480229685,3354.4974480229685,3354.4974480229685,3354.4974480229648,3775.8585552892,3775.8585552891855,3775.8585552891855,3775.8585552891855]
["Yarra (C)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":72.586886399999997},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":77.067558399999996},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":101.26318719999999},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":47.495123199999995},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":56.456467199999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":123.66654719999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":35.845375999999995},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":43.014451200000003},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.9878976},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":32.260838400000004},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":20.611091200000001},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":150.39677674992072},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":150.39677674992072},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":150.39677674992163},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":152.72847307997472},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":152.72847307997472},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":152.72847307997472},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":152.72847307997472},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":152.7284730799729},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":155.18969591022687},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":155.18969591022687},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":155.18969591022687},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":155.18969591022687},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":155.18969591022505},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.36998220167334},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.36998220167334},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.36998220167334},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.36998220167334},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":171.36998220167516},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.23724689035043},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.23724689035043},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.23724689035043},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.23724689035043},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":189.23724689035043},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":208.96737661147745},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":208.96737661147745},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":208.96737661147745},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":208.96737661147745},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":799.24637519999999},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1365.5596247999999},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1085.0007671999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":633.85519679999993},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1028.7158112},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1776.8727647999999},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":530.81043119999993},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1312.7383583999999},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":754.21841040000004},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1156.4862833285079},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1156.4862833285079},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1156.4862833284933},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1174.416021457655},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1174.416021457655},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1174.416021457655},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1174.416021457655},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1174.416021457655},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1193.3417624536523},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1193.3417624536523},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1193.3417624536523},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1193.3417624536523},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1193.3417624536523},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1317.7611786190755},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1317.7611786190682},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1317.7611786190828},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1317.7611786190828},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1317.7611786190682},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1455.1527303503535},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1455.1527303503535},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1455.1527303503535},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1455.1527303503535},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1455.1527303503535},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1606.8689099378826},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1606.8689099378826},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1606.8689099378826},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1606.8689099378826},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":43.014451200000003},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.091763199999999},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":34.949241599999993},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":16.130419200000002},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":28.6763008},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":14.3381504},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":25.9878976},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":5.3768064000000004},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A80,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.0652096000000011},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":32.54598724584207},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":32.54598724584207},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":32.54598724584207},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":32.54598724584207},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":32.545987245842525},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.050568265854963},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.050568265854963},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.050568265854963},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.050568265854963},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.050568265854508},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.583178927955487},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.583178927955487},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.583178927955487},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.583178927955487},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":33.583178927955487},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.084606303298415},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.084606303298415},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.084606303298415},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.084606303298415},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":37.084606303298415},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":40.951097203184418},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":40.951097203184418},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":40.951097203184418},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":40.951097203184418},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":40.951097203184418},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.220713641376733},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.220713641376733},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.220713641376733},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A80,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":45.220713641376733},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},900.50956239999994,1413.054748,1141.4572343999998,757.5217439999999,1064.5611871999999,1819.8872159999999,556.79832879999992,1344.9991967999999,774.82950160000007,1306.8830600784286,1306.8830600784286,1306.8830600784149,1327.1444945376297,1327.1444945376297,1327.1444945376297,1327.1444945376297,1327.1444945376279,1348.5314583638792,1348.5314583638792,1348.5314583638792,1348.5314583638792,1348.5314583638774,1489.1311608207488,1489.1311608207416,1489.1311608207561,1489.1311608207561,1489.1311608207434,1644.389977240704,1644.389977240704,1644.389977240704,1644.389977240704,1644.389977240704,1815.83628654936,1815.83628654936,1815.83628654936,1815.83628654936]
["Yarra Ranges (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":364.7267008},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":429.24837759999997},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":431.04064639999996},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":615.64433279999992},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":442.69039359999999},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":351.28468479999998},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":306.4779648},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":355.76535680000001},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":378.16871679999997},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":324.40065279999999},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":232.994944},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":369.50587868997536},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":369.50587868997536},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":369.50587868998264},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":405.19860337089631},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":405.19860337089631},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":405.19860337089631},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":405.19860337089631},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":405.19860337091086},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":451.88135552259337},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":451.88135552259337},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":451.88135552259337},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":451.88135552259337},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":451.88135552260792},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":474.06160506487504},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":474.06160506487504},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":474.06160506487504},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":474.06160506487504},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":474.06160506487504},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":497.3305551338417},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":497.3305551338417},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":497.3305551338417},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":497.3305551338417},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":497.3305551338417},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":521.74164375933469},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":521.74164375933469},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":521.74164375933469},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":521.74164375933469},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":80.530783200000002},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":101.3129208},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":265.83817679999999},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":102.17884319999999},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":98.715153600000008},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":239.86050479999997},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":174.0504024},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":126.4246704},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":250.2515736},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":215.58785425038513},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":215.58785425038513},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":215.58785425037786},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":236.41274059208808},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":236.41274059208808},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":236.41274059208808},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":236.41274059208808},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":236.41274059208445},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":263.64974803177392},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":263.64974803177392},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":263.64974803177392},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":263.64974803177392},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":263.64974803177392},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":276.59079357754672},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":276.59079357754672},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":276.59079357754672},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":276.59079357754672},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":276.590793577554},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":290.16704041241246},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":290.16704041241246},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":290.16704041241246},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":290.16704041241246},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":290.16704041240519},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":304.40966690415735},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":304.40966690415735},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":304.40966690415735},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":304.40966690415735},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":9.8574783999999998},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A81,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8470430580058519},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8470430580058519},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8470430580058519},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.8470430580058519},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.847043058005795},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.02545970343769},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.02545970343769},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.02545970343769},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.02545970343769},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.0254597034376616},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2588120213929415},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2588120213929415},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2588120213929415},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.2588120213929415},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.258812021392913},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3696840759517102},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3696840759517102},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3696840759517102},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3696840759517102},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.3696840759517102},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4859982002204504},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4859982002204219},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4859982002204219},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4859982002204219},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.4859982002204788},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6080215140143537},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6080215140143537},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6080215140143537},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A81,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":2.6080215140143537},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},511.57142959999999,716.95725359999994,708.52857040000004,453.463528,405.1931184,595.62586160000001,552.21911920000002,450.82532319999996,483.2465176,585.0937329403605,585.0937329403605,585.0937329403605,641.61134396298439,641.61134396298439,641.61134396298439,641.61134396298439,641.61134396299531,715.53110355436729,715.53110355436729,715.53110355436729,715.53110355436729,715.53110355438184,750.65239864242176,750.65239864242176,750.65239864242176,750.65239864242176,750.65239864242903,787.49759554625416,787.49759554625416,787.49759554625416,787.49759554625416,787.49759554624688,826.15131066349204,826.15131066349204,826.15131066349204,826.15131066349204]
["Yarriambiack (S)",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":9.8574783999999998},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":12.5458816},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":10.753612800000001},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":6.2729407999999998},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":11.649747199999998},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.9613439999999986},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":3.5845376},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":13.442015999999999},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":12.5458816},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":8.9613439999999986},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.1947473215216178},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.1947473215216178},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.1947473215220725},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.3132602563116507},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.3132602563116507},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.3132602563116507},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.3132602563116507},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.3132602563116507},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2472732905794146},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2472732905794146},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2472732905794146},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2472732905794146},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2472732905798694},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2739107101497211},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2739107101497211},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2739107101497211},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2739107101497211},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.2739107101492664},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.3007666367741422},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.3007666367741422},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.3007666367741422},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.3007666367741422},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.3007666367739148},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.3278428628686925},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.3278428628686925},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.3278428628686925},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":3.3278428628686925},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":1.7318448},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32887104780371601},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32887104780371601},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.32887104780365917},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.44401208520855562},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.44401208520855562},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.44401208520855562},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.44401208520855562},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.4440120852085272},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33427813285376828},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33427813285376828},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33427813285376828},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33427813285376828},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33427813285379671},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33702022016245792},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33702022016245792},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33702022016245792},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33702022016245792},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33702022016248634},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33978480084439866},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33978480084439866},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33978480084439866},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33978480084439866},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.33978480084437024},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.34257205941295865},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.34257205941295865},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.34257205941295865},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.34257205941295865},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A82,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A82,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,9.8574783999999998,12.5458816,6.2729407999999998,10.753612800000001,6.2729407999999998,11.649747199999998,8.9613439999999986,3.5845376,7.1690752,15.173860799999998,12.5458816,8.9613439999999986,3.5236183693253338,3.5236183693253338,3.5236183693257317,4.7572723415202063,4.7572723415202063,4.7572723415202063,4.7572723415202063,4.7572723415201779,3.5815514234331829,3.5815514234331829,3.5815514234331829,3.5815514234331829,3.5815514234336661,3.610930930312179,3.610930930312179,3.610930930312179,3.610930930312179,3.6109309303117527,3.6405514376185408,3.6405514376185408,3.6405514376185408,3.6405514376185408,3.640551437618285,3.6704149222816511,3.6704149222816511,3.6704149222816511,3.6704149222816511]
["Unincorporated Vic",null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$93:F$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$93:G$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!H$93:H$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0.8961344},{"$f":"INDEX('Data- dwell app ABS'!I$93:I$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!J$93:J$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$93:K$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":1.7922688},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":7.1690752},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$93:$B$172,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":4.4806719999999993},{"$f":"(INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!D$8:D$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":5.7358955238037197},{"$f":"(INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!E$8:E$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":5.7358955238037197},{"$f":"(INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!F$8:F$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":5.7358955238037197},{"$f":"(INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!G$8:G$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.9224965854959919},{"$f":"(INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!H$8:H$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.9224965854959919},{"$f":"(INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!I$8:I$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.9224965854959919},{"$f":"(INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!J$8:J$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.9224965854959919},{"$f":"(INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!K$8:K$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.9224965854959919},{"$f":"(INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!L$8:L$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.4945621349301064},{"$f":"(INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!M$8:M$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.4945621349301064},{"$f":"(INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!N$8:N$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.4945621349301064},{"$f":"(INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!O$8:O$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.4945621349301064},{"$f":"(INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!P$8:P$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.4945621349302201},{"$f":"(INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Q$8:Q$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.6649378105772712},{"$f":"(INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!R$8:R$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.6649378105772712},{"$f":"(INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!S$8:S$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.6649378105772712},{"$f":"(INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!T$8:T$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.6649378105772712},{"$f":"(INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!U$8:U$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.6649378105774986},{"$f":"(INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!V$8:V$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8417719286668444},{"$f":"(INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!W$8:W$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8417719286668444},{"$f":"(INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!X$8:X$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8417719286668444},{"$f":"(INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Y$8:Y$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8417719286668444},{"$f":"(INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!Z$8:Z$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":4.8417719286670717},{"$f":"(INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AA$8:AA$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":5.0253093098202726},{"$f":"(INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AB$8:AB$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":5.0253093098202726},{"$f":"(INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AC$8:AC$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":5.0253093098202726},{"$f":"(INDEX('Calc_Dwell stock Annual '!AE$8:AE$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AD$8:AD$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0)))","v":5.0253093098202726},null,"--","--","--",{"$f":"INDEX('Data- dwell app ABS'!D$181:D$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!E$181:E$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!F$181:F$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$181:G$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$181:H$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$181:I$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!J$181:J$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$181:K$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$181:L$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":16.452525599999998},{"$f":"INDEX('Data- dwell app ABS'!M$181:M$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":23.379904799999998},{"$f":"INDEX('Data- dwell app ABS'!N$181:N$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$181:$B$260,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$45","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AI$8:AI$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AJ$8:AJ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AK$8:AK$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AL$8:AL$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AM$8:AM$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AN$8:AN$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AO$8:AO$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AP$8:AP$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AQ$8:AQ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AR$8:AR$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AS$8:AS$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AT$8:AT$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AU$8:AU$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AV$8:AV$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AW$8:AW$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AX$8:AX$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AY$8:AY$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!AZ$8:AZ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BA$8:BA$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BB$8:BB$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BC$8:BC$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BD$8:BD$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BE$8:BE$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BF$8:BF$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BG$8:BG$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BH$8:BH$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BJ$8:BJ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BI$8:BI$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0},null,null,null,null,{"$f":"INDEX('Data- dwell app ABS'!F$268:F$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":{"$error":"#N/A"}},{"$f":"INDEX('Data- dwell app ABS'!G$268:G$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!H$268:H$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!I$268:I$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":2.6884032000000002},{"$f":"INDEX('Data- dwell app ABS'!J$268:J$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!K$268:K$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!L$268:L$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!M$268:M$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!N$268:N$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH('D - new dwell LGA'!$A83,'Data- dwell app ABS'!$B$268:$B$347,0))*(1-'I - assumptions'!$B$43)*'I - assumptions'!$B$44","v":0},{"$f":"INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BL$8:BL$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0671433532658057},{"$f":"INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BM$8:BM$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0671433532658057},{"$f":"INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BN$8:BN$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0671433532658057},{"$f":"INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BO$8:BO$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0671433532658057},{"$f":"INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BP$8:BP$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":1.0671433532658199},{"$f":"INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BQ$8:BQ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.91581331823181245},{"$f":"INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BR$8:BR$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.91581331823181245},{"$f":"INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BS$8:BS$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.91581331823181245},{"$f":"INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BT$8:BT$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.91581331823181245},{"$f":"INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BU$8:BU$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.91581331823181245},{"$f":"INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BV$8:BV$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.8361976064986294},{"$f":"INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BW$8:BW$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.8361976064986294},{"$f":"INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BX$8:BX$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.8361976064986294},{"$f":"INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BY$8:BY$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.8361976064986294},{"$f":"INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!BZ$8:BZ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.8361976064986294},{"$f":"INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CA$8:CA$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.86789540661904141},{"$f":"INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CB$8:CB$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.86789540661904141},{"$f":"INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CC$8:CC$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.86789540661904141},{"$f":"INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CD$8:CD$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.86789540661904141},{"$f":"INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CE$8:CE$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.86789540661901299},{"$f":"INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CF$8:CF$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.90079477742639824},{"$f":"INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CG$8:CG$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.90079477742639824},{"$f":"INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CH$8:CH$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.90079477742639824},{"$f":"INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CI$8:CI$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.90079477742639824},{"$f":"INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CJ$8:CJ$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.90079477742641245},{"$f":"INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CK$8:CK$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.93494126694331214},{"$f":"INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CL$8:CL$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.93494126694331214},{"$f":"INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CM$8:CM$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.93494126694331214},{"$f":"INDEX('Calc_Dwell stock Annual '!CO$8:CO$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))-INDEX('Calc_Dwell stock Annual '!CN$8:CN$87,MATCH('D - new dwell LGA'!$A83,'Calc_Dwell stock Annual '!$A$8:$A$87,0))","v":0.93494126694331214},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7922688,0,0,1.7922688,1.7922688,18.244794399999996,25.172173599999997,7.1690752,4.4806719999999993,5.7358955238037197,5.7358955238037197,5.7358955238037197,4.9224965854959919,4.9224965854959919,4.9224965854959919,4.9224965854959919,4.9224965854959919,4.4945621349301064,4.4945621349301064,4.4945621349301064,4.4945621349301064,4.4945621349302201,4.6649378105772712,4.6649378105772712,4.6649378105772712,4.6649378105772712,4.6649378105774986,4.8417719286668444,4.8417719286668444,4.8417719286668444,4.8417719286668444,4.8417719286670717,5.0253093098202726,5.0253093098202726,5.0253093098202726,5.0253093098202726]
[]
["Total",null,null,null,null,{"$f":"SUM(F4:F83)","v":{"$error":"#N/A"}},{"$f":"SUM(G4:G83)","v":24329.152825600002},26954.826617599989,29670.113849599999,32190.043782399993,32170.328825600005,35473.480223999999,32949.965753599994,32489.352672000005,42791.313734399999,35917.066751999999,30882.583692799999,33518.228282381751,33518.228282381766,33518.2282823817,32972.500581911037,32972.500581911037,32972.500581911052,32972.500581911067,32972.500581911037,34119.24179404317,34119.241794043155,34119.241794043155,34119.241794043155,34119.241794043104,{"$f":"SUM(AE4:AE83)","v":38020.45003677161},38020.450036771588,38020.450036771581,38020.450036771588,38020.450036771792,42495.459506752559,42495.459506752559,42495.459506752559,42495.459506752559,42495.459506752697,47654.064933032336,47654.064933032321,47654.064933032321,47654.064933032321,null,null,null,null,{"$f":"SUM(AW4:AW83)","v":{"$error":"#N/A"}},{"$f":"SUM(AX4:AX83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},17533.196755199999,21116.383646400009,29337.450911999993,27010.717423199996,25909.264130399995,31220.832132000003,20225.349496800001,20574.316223999998,17256.967509599999,20555.863583721188,20555.863583721188,20555.86358372121,21431.787301990757,21431.787301990757,21431.787301990757,21431.787301990764,21431.787301990731,22563.725124045344,22563.725124045352,22563.725124045352,22563.725124045359,22563.725124045344,{"$f":"SUM(BV4:BV83)","v":24645.997541008277},24645.997541008262,24645.997541008277,24645.99754100827,24645.997541008295,26953.871561141797,26953.871561141797,26953.871561141797,26953.871561141797,26953.871561141685,29517.353482612878,29517.353482612878,29517.353482612878,29517.353482612885,null,null,null,null,{"$f":"SUM(CN4:CN83)","v":{"$error":"#N/A"}},{"$f":"SUM(CO4:CO83)","v":1105.8298496},317.23157759999998,581.5912255999998,829.82045440000024,231.2026751999999,173.85007359999994,185.49982079999995,144.27763839999997,128.14721919999997,133.22868523582503,133.22868523582503,133.22868523582503,133.22868523582503,133.22868523582542,136.83579840786919,136.83579840786916,136.83579840786919,136.83579840786916,136.83579840786865,140.8238310697252,140.8238310697252,140.8238310697252,140.8238310697252,140.8238310697252,{"$f":"SUM(DM4:DM83)","v":153.54517098246492},153.54517098246481,153.54517098246498,153.54517098246498,153.54517098246492,167.63794144787244,167.63794144787241,167.63794144787241,167.63794144787235,167.63794144787204,183.28695819898087,183.28695819898087,183.28695819898093,183.28695819898093,null,null,null,null,{"$f":"SUM(EE4:EE83)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},47203.310604799997,53306.427428800009,61507.77973759998,62484.197647200002,58859.229884,63710.184803999982,63016.663231200015,56491.382976000023,48139.551202399991,54074.091866102943,54074.091866102957,54074.091866102899,54404.287883901787,54404.287883901801,54404.287883901816,54404.287883901845,54404.287883901765,56682.966918088503,56682.966918088518,56682.966918088518,56682.966918088532,56682.966918088459,{"$f":"SUM(FD4:FD83)","v":62666.447577779887},62666.447577779836,62666.447577779851,62666.447577779851,62666.447577780084,69449.331067894338,69449.331067894338,69449.331067894338,{"$f":"SUM(FL4:FL83)","v":69449.331067894338},69449.331067894382,77171.418415645225,77171.41841564521,77171.41841564521,77171.418415645196]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Calc_Dwell stock Annual '!$EW$88","v":42217},{"$f":"'Calc_Dwell stock Annual '!$EW$88","v":42217},{"$f":"'Calc_Dwell stock Annual '!$EW$88","v":42217},{"$f":"'Calc_Dwell stock Annual '!$EW$88","v":42217},{"$f":"'Calc_Dwell stock Annual '!$EW$88","v":42217},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001},{"$f":"'Calc_Dwell stock Annual '!$EX$88","v":113701.20000000001}]

{"sheet":"Calc_Dwell stock Annual ","index":33,"n_rows":90,"n_cols":169,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,"From Dwelling Stock data extracted from from VIF forecast (Calculated using projections of VIC in Future)",null,null,null,null,null,null,"Interpolating dwelling projections between VIF modelled years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Census data"]
["Estimating Annual dwelling stock from VIF forecast for 2021-2031",null,null,null,null,null,null,null,null,null,null,{"$f":"L8/G8","v":1.0388918963135629},null,null,null,null,{"$f":"Q8/L8","v":1.0337074500380641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimating Annual dwelling stock from Census data for 2011-2020"]
["Building Type","Houses; total",{"$f":"B3","v":"Houses; total"},{"$f":"C3","v":"Houses; total"},"Houses; total","Houses; total","Houses; total","Houses; total","Houses; total","Houses; total","Houses; total","Houses; total",{"$f":"L3","v":"Houses; total"},{"$f":"M3","v":"Houses; total"},{"$f":"N3","v":"Houses; total"},{"$f":"O3","v":"Houses; total"},{"$f":"P3","v":"Houses; total"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flats or Appartments; total",{"$f":"AG3","v":"Flats or Appartments; total"},{"$f":"AH3","v":"Flats or Appartments; total"},"Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total",{"$f":"AU3","v":"Flats or Appartments; total"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"BL3","v":"Other"},{"$f":"BM3","v":"Other"},"Other","Other","Other","Other","Other","Other","Other","Other",{"$f":"BV3","v":"Other"},{"$f":"BW3","v":"Other"},{"$f":"BX3","v":"Other"},{"$f":"BY3","v":"Other"},{"$f":"BZ3","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"CQ3","v":"Total"},{"$f":"CR3","v":"Total"},"Total","Total","Total","Total","Total","Total","Total","Total",{"$f":"DA3","v":"Total"},{"$f":"DB3","v":"Total"},{"$f":"DC3","v":"Total"},{"$f":"DD3","v":"Total"},{"$f":"DE3","v":"Total"},{"$f":"DF3","v":"Total"},{"$f":"DG3","v":"Total"},{"$f":"DH3","v":"Total"},{"$f":"DI3","v":"Total"},{"$f":"DJ3","v":"Total"},null,null,null,null,null,null,null,null,null,null,null,"Dwelling stock % Growth rates (to calculate annual dwelling stock in-between projections)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FK3","v":"Total"},{"$f":"EL3","v":"Total"},{"$f":"EM3","v":"Total"},{"$f":"EN3","v":"Total"},"Total","Total","Total","Total","Total","Total","Total",null,null,null,null,null,"Houses; total","Houses; total","Houses; total","Flats or Appartments; total","Flats or Appartments; total","Flats or Appartments; total","Other","Other","Other","Total","Total","Total"]
["Growth rate period to use",null,2021,{"$f":"2021","v":2021},{"$f":"2021","v":2021},{"$f":"2021","v":2021},null,2026,{"$f":"H4","v":2026},2026,2026,null,2031,2031,2031,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"2021","v":2021},{"$f":"2021","v":2021},{"$f":"2021","v":2021},null,2026,{"$f":"AM4","v":2026},2026,2026,null,2031,2031,2031,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"2021","v":2021},{"$f":"2021","v":2021},{"$f":"2021","v":2021},null,2026,{"$f":"BR4","v":2026},2026,2026,null,2031,2031,2031,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"2021","v":2021},{"$f":"2021","v":2021},{"$f":"2021","v":2021},null,2026,{"$f":"CW4","v":2026},2026,2026,null,2031,2031,2031,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3","v":"Houses; total"},{"$f":"C3","v":"Houses; total"},{"$f":"D3","v":"Houses; total"},{"$f":"AG3","v":"Flats or Appartments; total"},{"$f":"AH3","v":"Flats or Appartments; total"},{"$f":"AI3","v":"Flats or Appartments; total"},{"$f":"BL3","v":"Other"},{"$f":"BM3","v":"Other"},{"$f":"BN3","v":"Other"},{"$f":"CQ3","v":"Total"},{"$f":"CR3","v":"Total"},{"$f":"CS3","v":"Total"},null,"Corrected LGA names","Growth rate period to use",null,2011,{"$f":"EM4","v":2011},2011,2011,null,2016,{"$f":"ER4","v":2016},2016,2016,null,null,null,"Corrected LGA names",null,null,"2006-2011","2011-2016","2016-2021","2021-2026","2026-2031","2031-2036","2021-2026","2026-2031","2031-2036","2021-2026","2026-2031","2031-2036"]
["End of FY",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"M5+1","v":2033},{"$f":"N5+1","v":2034},{"$f":"O5+1","v":2035},2036,{"$f":"Q5+1","v":2037},{"$f":"R5+1","v":2038},2039,2040,2041,{"$f":"V5+1","v":2042},2043,2044,2045,2046,{"$f":"AA5+1","v":2047},2048,2049,2050,2051,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"AR5+1","v":2033},{"$f":"AS5+1","v":2034},{"$f":"AT5+1","v":2035},2036,{"$f":"AV5+1","v":2037},{"$f":"AW5+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,{"$f":"BF5+1","v":2047},2048,2049,2050,2051,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BW5+1","v":2033},{"$f":"BX5+1","v":2034},{"$f":"BY5+1","v":2035},{"$f":"BZ5+1","v":2036},{"$f":"CA5+1","v":2037},{"$f":"CB5+1","v":2038},2039,2040,{"$f":"CE5+1","v":2041},{"$f":"CF5+1","v":2042},{"$f":"CG5+1","v":2043},2044,2045,{"$f":"CJ5+1","v":2046},{"$f":"CK5+1","v":2047},{"$f":"CL5+1","v":2048},2049,2050,{"$f":"CO5+1","v":2051},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"DB5+1","v":2033},{"$f":"DC5+1","v":2034},{"$f":"DD5+1","v":2035},2036,{"$f":"DF5+1","v":2037},{"$f":"DG5+1","v":2038},2039,2040,{"$f":"DJ5+1","v":2041},{"$f":"DK5+1","v":2042},{"$f":"DL5+1","v":2043},2044,2045,{"$f":"DO5+1","v":2046},{"$f":"DP5+1","v":2047},{"$f":"DQ5+1","v":2048},2049,2050,{"$f":"DT5+1","v":2051},null,"2021-2026","2026-2031","2031-2036",{"$f":"DW5","v":"2021-2026"},{"$f":"DX5","v":"2026-2031"},"2031-2036","2021-2026","2026-2031","2031-2036","2021-2026","2026-2031","2031-2036",null,null,"End of FY",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,null,null,null,null,null,2006,2011,2016,{"$f":"FB5","v":2006},2011,2016,2006,2011,2016,2006,2011,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,2026,2031,2021,2026,2031,2021,2026,2031,2021,2026,2031]
["by LGA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"by LGA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"by LGA"]
["Alpine (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6489.0968105167021},{"$f":"B8+(G8-B8)/5","v":6552.0228150345893},{"$f":"C8+(G8-B8)/5","v":6614.9488195524764},{"$f":"D8+(G8-B8)/5","v":6677.8748240703635},{"$f":"E8+(G8-B8)/5","v":6740.8008285882506},{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6803.7268331061396},{"$f":"G8+(L8-G8)/5","v":6856.648800813934},{"$f":"H8+(L8-G8)/5","v":6909.5707685217285},{"$f":"I8+(L8-G8)/5","v":6962.492736229523},{"$f":"J8+(L8-G8)/5","v":7015.4147039373174},{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7068.3366716451101},{"$f":"L8+(Q8-L8)/5","v":7115.9877926874487},{"$f":"M8+(Q8-L8)/5","v":7163.6389137297874},{"$f":"N8+(Q8-L8)/5","v":7211.2900347721261},{"$f":"O8+(Q8-L8)/5","v":7258.9411558144648},{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7306.5922768568043},{"$f":"Q8+(V8-Q8)/5","v":7355.8495956809356},{"$f":"R8+(V8-Q8)/5","v":7405.1069145050669},{"$f":"S8+(V8-Q8)/5","v":7454.3642333291982},{"$f":"T8+(V8-Q8)/5","v":7503.6215521533295},{"$f":"Q8*(Q8/L8)","v":7552.8788709774599},{"$f":"V8+(AA8-V8)/5","v":7603.796528414864},{"$f":"W8+(AA8-V8)/5","v":7654.7141858522682},{"$f":"X8+(AA8-V8)/5","v":7705.6318432896724},{"$f":"Y8+(AA8-V8)/5","v":7756.5495007270765},{"$f":"V8*(V8/Q8)","v":7807.4671581644825},{"$f":"AA8+(AF8-AA8)/5","v":7860.1011199960139},{"$f":"AB8+(AF8-AA8)/5","v":7912.7350818275454},{"$f":"AC8+(AF8-AA8)/5","v":7965.3690436590769},{"$f":"AD8+(AF8-AA8)/5","v":8018.0030054906083},{"$f":"AA8*(AA8/V8)","v":8070.6369673221379},{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":557.48960923638435},{"$f":"AG8+(AL8-AG8)/5","v":562.89569188453197},{"$f":"AH8+(AL8-AG8)/5","v":568.30177453267959},{"$f":"AI8+(AL8-AG8)/5","v":573.7078571808272},{"$f":"AJ8+(AL8-AG8)/5","v":579.11393982897482},{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":584.52002247712221},{"$f":"AL8+(AQ8-AL8)/5","v":589.06664089859851},{"$f":"AM8+(AQ8-AL8)/5","v":593.6132593200748},{"$f":"AN8+(AQ8-AL8)/5","v":598.1598777415511},{"$f":"AO8+(AQ8-AL8)/5","v":602.7064961630274},{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":607.25311458450392},{"$f":"AQ8+(AV8-AQ8)/5","v":611.34690538856717},{"$f":"AR8+(AV8-AQ8)/5","v":615.44069619263041},{"$f":"AS8+(AV8-AQ8)/5","v":619.53448699669366},{"$f":"AT8+(AV8-AQ8)/5","v":623.6282778007569},{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":627.72206860482004},{"$f":"AV8+(BA8-AV8)/5","v":631.95385065787752},{"$f":"AW8+(BA8-AV8)/5","v":636.18563271093501},{"$f":"AX8+(BA8-AV8)/5","v":640.4174147639925},{"$f":"AY8+(BA8-AV8)/5","v":644.64919681704998},{"$f":"AV8*(AV8/AQ8)","v":648.88097887010736},{"$f":"BA8+(BF8-BA8)/5","v":653.25540350529025},{"$f":"BB8+(BF8-BA8)/5","v":657.62982814047314},{"$f":"BC8+(BF8-BA8)/5","v":662.00425277565603},{"$f":"BD8+(BF8-BA8)/5","v":666.37867741083892},{"$f":"BA8*(BA8/AV8)","v":670.75310204602181},{"$f":"BF8+(BK8-BF8)/5","v":675.27497738104034},{"$f":"BG8+(BK8-BF8)/5","v":679.79685271605888},{"$f":"BH8+(BK8-BF8)/5","v":684.31872805107741},{"$f":"BI8+(BK8-BF8)/5","v":688.84060338609595},{"$f":"BF8*(BF8/BA8)","v":693.36247872111471},{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":224.41358024691357},{"$f":"BL8+(BQ8-BL8)/5","v":226.58976136685098},{"$f":"BM8+(BQ8-BL8)/5","v":228.76594248678839},{"$f":"BN8+(BQ8-BL8)/5","v":230.9421236067258},{"$f":"BO8+(BQ8-BL8)/5","v":233.11830472666321},{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":235.29448584660065},{"$f":"BQ8+(BV8-BQ8)/5","v":237.12469559594047},{"$f":"BR8+(BV8-BQ8)/5","v":238.95490534528028},{"$f":"BS8+(BV8-BQ8)/5","v":240.7851150946201},{"$f":"BT8+(BV8-BQ8)/5","v":242.61532484395991},{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":244.44553459329978},{"$f":"BV8+(CA8-BV8)/5","v":246.0934617221661},{"$f":"BW8+(CA8-BV8)/5","v":247.74138885103241},{"$f":"BX8+(CA8-BV8)/5","v":249.38931597989873},{"$f":"BY8+(CA8-BV8)/5","v":251.03724310876504},{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":252.68517023763133},{"$f":"CA8+(CF8-CA8)/5","v":254.38864478786024},{"$f":"CB8+(CF8-CA8)/5","v":256.09211933808916},{"$f":"CC8+(CF8-CA8)/5","v":257.79559388831808},{"$f":"CD8+(CF8-CA8)/5","v":259.499068438547},{"$f":"CA8*(CA8/BV8)","v":261.20254298877597},{"$f":"CF8+(CK8-CF8)/5","v":262.96343732229786},{"$f":"CG8+(CK8-CF8)/5","v":264.72433165581975},{"$f":"CH8+(CK8-CF8)/5","v":266.48522598934164},{"$f":"CI8+(CK8-CF8)/5","v":268.24612032286353},{"$f":"CF8*(CF8/CA8)","v":270.00701465638542},{"$f":"CK8+(CP8-CK8)/5","v":271.82726424767679},{"$f":"CL8+(CP8-CK8)/5","v":273.64751383896817},{"$f":"CM8+(CP8-CK8)/5","v":275.46776343025954},{"$f":"CN8+(CP8-CK8)/5","v":277.28801302155091},{"$f":"CK8*(CK8/CF8)","v":279.1082626128424},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7271},{"$f":"CQ8+(CV8-CQ8)/5","v":7341.5082682859729},{"$f":"CR8+(CV8-CQ8)/5","v":7412.0165365719458},{"$f":"CS8+(CV8-CQ8)/5","v":7482.5248048579188},{"$f":"CT8+(CV8-CQ8)/5","v":7553.0330731438917},{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7623.5413414298628},{"$f":"CV8+(DA8-CV8)/5","v":7682.8401373084735},{"$f":"CW8+(DA8-CV8)/5","v":7742.1389331870841},{"$f":"CX8+(DA8-CV8)/5","v":7801.4377290656948},{"$f":"CY8+(DA8-CV8)/5","v":7860.7365249443055},{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7920.0353208229144},{"$f":"DA8+(DF8-DA8)/5","v":7973.4281597981826},{"$f":"DB8+(DF8-DA8)/5","v":8026.8209987734508},{"$f":"DC8+(DF8-DA8)/5","v":8080.213837748719},{"$f":"DD8+(DF8-DA8)/5","v":8133.6066767239872},{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8186.9995156992563},{"$f":"DF8+(DK8-DF8)/5","v":8242.1920911266734},{"$f":"DG8+(DK8-DF8)/5","v":8297.3846665540914},{"$f":"DH8+(DK8-DF8)/5","v":8352.5772419815094},{"$f":"DI8+(DK8-DF8)/5","v":8407.7698174089273},{"$f":"DF8*(DF8/DA8)","v":8462.9623928363435},{"$f":"DK8+(DP8-DK8)/5","v":8520.0153692424519},{"$f":"DL8+(DP8-DK8)/5","v":8577.0683456485604},{"$f":"DM8+(DP8-DK8)/5","v":8634.1213220546688},{"$f":"DN8+(DP8-DK8)/5","v":8691.1742984607772},{"$f":"DK8*(DK8/DF8)","v":8748.2272748668893},{"$f":"DP8+(DU8-DP8)/5","v":8807.20336162473},{"$f":"DQ8+(DU8-DP8)/5","v":8866.1794483825706},{"$f":"DR8+(DU8-DP8)/5","v":8925.1555351404113},{"$f":"DS8+(DU8-DP8)/5","v":8984.131621898252},{"$f":"DP8*(DP8/DK8)","v":9043.1077086560945},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5144111569362977E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.6601219254499586E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.6523906500413066E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.5144111569362977E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.6601219254499586E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":6.6523906500413066E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5144111569362977E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.6601219254499586E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.6523906500413066E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5144111569362977E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.6601219254499586E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A8,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.6523906500413066E-3},null,null,"Alpine (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":5147},{"$f":"(1+SUMIFS($FB8:$FM8,$FB$5:$FM$5,EM$4,$FB$3:$FM$3,EM$3))*EL8","v":5226.6936182853624},{"$f":"(1+SUMIFS($FB8:$FM8,$FB$5:$FM$5,EN$4,$FB$3:$FM$3,EN$3))*EM8","v":5307.621173387397},5389.8017709773021,5473.2548125490976,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":5558},{"$f":"(1+SUMIFS($FB8:$FM8,$FB$5:$FM$5,ER$4,$FB$3:$FM$3,ER$3))*EQ8","v":5864.8061631021783},6188.5482782945828,6530.1612240369632,6890.6314848475786,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":7271},{"$f":"(EQ8-EL8)/5","v":82.2},{"$f":"(EV8-EQ8)/5","v":342.6},null,"Alpine (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.590697776625575E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6673190105884084E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.3091260292534628E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.1699126742268362E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.5277594041388989E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.30199735437572217},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.4988299824543323E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.0644317120605482E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.215576166454273E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.3756704735916632E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5483508506967558E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ8,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.5200820997153288E-2}]
["Ararat (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3242.6172522522525},{"$f":"B9+(G9-B9)/5","v":3256.5241727882103},{"$f":"C9+(G9-B9)/5","v":3270.4310933241682},{"$f":"D9+(G9-B9)/5","v":3284.338013860126},{"$f":"E9+(G9-B9)/5","v":3298.2449343960839},{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3312.1518549320413},{"$f":"G9+(L9-G9)/5","v":3328.4978078854283},{"$f":"H9+(L9-G9)/5","v":3344.8437608388153},{"$f":"I9+(L9-G9)/5","v":3361.1897137922024},{"$f":"J9+(L9-G9)/5","v":3377.5356667455894},{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3393.8816196989756},{"$f":"L9+(Q9-L9)/5","v":3410.2634733827267},{"$f":"M9+(Q9-L9)/5","v":3426.6453270664779},{"$f":"N9+(Q9-L9)/5","v":3443.027180750229},{"$f":"O9+(Q9-L9)/5","v":3459.4090344339802},{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3475.7908881177309},{"$f":"Q9+(V9-Q9)/5","v":3492.5681078751809},{"$f":"R9+(V9-Q9)/5","v":3509.3453276326309},{"$f":"S9+(V9-Q9)/5","v":3526.1225473900809},{"$f":"T9+(V9-Q9)/5","v":3542.8997671475308},{"$f":"Q9*(Q9/L9)","v":3559.6769869049808},{"$f":"V9+(AA9-V9)/5","v":3576.8591146558201},{"$f":"W9+(AA9-V9)/5","v":3594.0412424066594},{"$f":"X9+(AA9-V9)/5","v":3611.2233701574987},{"$f":"Y9+(AA9-V9)/5","v":3628.405497908338},{"$f":"V9*(V9/Q9)","v":3645.5876256591778},{"$f":"AA9+(AF9-AA9)/5","v":3663.1844336115246},{"$f":"AB9+(AF9-AA9)/5","v":3680.7812415638714},{"$f":"AC9+(AF9-AA9)/5","v":3698.3780495162182},{"$f":"AD9+(AF9-AA9)/5","v":3715.974857468565},{"$f":"AA9*(AA9/V9)","v":3733.5716654209114},{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":496.48355855855857},{"$f":"AG9+(AL9-AG9)/5","v":498.61287474334347},{"$f":"AH9+(AL9-AG9)/5","v":500.74219092812837},{"$f":"AI9+(AL9-AG9)/5","v":502.87150711291326},{"$f":"AJ9+(AL9-AG9)/5","v":505.00082329769816},{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":507.13013948248295},{"$f":"AL9+(AQ9-AL9)/5","v":509.63290075802092},{"$f":"AM9+(AQ9-AL9)/5","v":512.1356620335589},{"$f":"AN9+(AQ9-AL9)/5","v":514.63842330909688},{"$f":"AO9+(AQ9-AL9)/5","v":517.14118458463486},{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":519.64394586017283},522.15220396773861,524.66046207530439,527.16872018287017,529.67697829043595,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":532.18523639800173},534.7540297892391,537.32282318047646,539.89161657171383,542.46040996295119,{"$f":"AV9*(AV9/AQ9)","v":545.02920335418844},547.65999301134559,550.29078266850274,552.92157232565989,555.55236198281705,{"$f":"BA9*(BA9/AV9)","v":558.18315163997408},560.87743380521715,563.57171597046022,566.26599813570328,568.96028030094635,{"$f":"BF9*(BF9/BA9)","v":571.6545624661893},{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":0},{"$f":"BL9+(BQ9-BL9)/5","v":0},{"$f":"BM9+(BQ9-BL9)/5","v":0},{"$f":"BN9+(BQ9-BL9)/5","v":0},{"$f":"BO9+(BQ9-BL9)/5","v":0},{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},{"$f":"BQ9+(BV9-BQ9)/5","v":0},{"$f":"BR9+(BV9-BQ9)/5","v":0},{"$f":"BS9+(BV9-BQ9)/5","v":0},{"$f":"BT9+(BV9-BQ9)/5","v":0},{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},{"$f":"BV9+(CA9-BV9)/5","v":0},{"$f":"BW9+(CA9-BV9)/5","v":0},{"$f":"BX9+(CA9-BV9)/5","v":0},{"$f":"BY9+(CA9-BV9)/5","v":0},{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},{"$f":"CA9+(CF9-CA9)/5","v":0},{"$f":"CB9+(CF9-CA9)/5","v":0},{"$f":"CC9+(CF9-CA9)/5","v":0},{"$f":"CD9+(CF9-CA9)/5","v":0},0,{"$f":"CF9+(CK9-CF9)/5","v":0},{"$f":"CG9+(CK9-CF9)/5","v":0},{"$f":"CH9+(CK9-CF9)/5","v":0},{"$f":"CI9+(CK9-CF9)/5","v":0},0,{"$f":"CK9+(CP9-CK9)/5","v":0},{"$f":"CL9+(CP9-CK9)/5","v":0},{"$f":"CM9+(CP9-CK9)/5","v":0},{"$f":"CN9+(CP9-CK9)/5","v":0},0,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3739.1008108108108},{"$f":"CQ9+(CV9-CQ9)/5","v":3755.1370475315534},{"$f":"CR9+(CV9-CQ9)/5","v":3771.1732842522961},{"$f":"CS9+(CV9-CQ9)/5","v":3787.2095209730387},{"$f":"CT9+(CV9-CQ9)/5","v":3803.2457576937813},{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3819.281994414524},{"$f":"CV9+(DA9-CV9)/5","v":3838.130708643449},{"$f":"CW9+(DA9-CV9)/5","v":3856.979422872374},{"$f":"CX9+(DA9-CV9)/5","v":3875.828137101299},{"$f":"CY9+(DA9-CV9)/5","v":3894.6768513302241},{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3913.5255655591482},{"$f":"DA9+(DF9-DA9)/5","v":3932.4156773504651},{"$f":"DB9+(DF9-DA9)/5","v":3951.305789141782},{"$f":"DC9+(DF9-DA9)/5","v":3970.195900933099},{"$f":"DD9+(DF9-DA9)/5","v":3989.0860127244159},{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4007.9761245157324},{"$f":"DF9+(DK9-DF9)/5","v":3206.3808996125858},{"$f":"DG9+(DK9-DF9)/5","v":2404.7856747094393},{"$f":"DH9+(DK9-DF9)/5","v":1603.1904498062927},{"$f":"DI9+(DK9-DF9)/5","v":801.59522490314623},0,{"$f":"DK9+(DP9-DK9)/5","v":0},{"$f":"DL9+(DP9-DK9)/5","v":0},{"$f":"DM9+(DP9-DK9)/5","v":0},{"$f":"DN9+(DP9-DK9)/5","v":0},0,{"$f":"DP9+(DU9-DP9)/5","v":0},{"$f":"DQ9+(DU9-DP9)/5","v":0},{"$f":"DR9+(DU9-DP9)/5","v":0},{"$f":"DS9+(DU9-DP9)/5","v":0},0,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.2524737691405079E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.8871436250885747E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.7809443996391643E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.2524737691402859E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.8871436250885747E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.7809443996391643E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.2524737691405079E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.8871436250885747E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A9,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.7809443996391643E-3},null,null,"Ararat (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":4487},4515.0471690652266,4543.2696543088741,4571.6685515906474,4600.2449636202091,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":4629},4792.965457740007,4962.7387943592303,5138.5257328040789,5320.5392830067203,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":5509},{"$f":"(EQ9-EL9)/5","v":28.4},{"$f":"(EV9-EQ9)/5","v":176},null,"Ararat (RC)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3238191137467936E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.874457306703885E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.9004900062940457E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.0348285026669224E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-7.3542329782972815E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.30937194739156082},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.111991994525078E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.1486983549970351},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.8320151545122574E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.2507619935874281E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ9,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.5421356176281504E-2}]
["Ballarat (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32150.306948473542},33012.561411126771,33874.815873779997,34737.070336433222,35599.324799086447,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":36461.579261739673},37235.489946111484,38009.400630483295,38783.311314855106,39557.221999226917,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":40331.132683598742},41022.090653070656,41713.04862254257,42404.006592014484,43094.964561486398,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":43785.922530958298},44536.068388769745,45286.214246581192,46036.360104392639,46786.505962204086,47536.651820015519,48351.055637402191,49165.459454788863,49979.863272175535,50794.267089562207,51608.670906948872,52492.837060594014,53377.003214239157,54261.1693678843,55145.335521529443,56029.501675174593,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4088.0061867266591},4197.644380337324,4307.2825739479895,4416.9207675586549,4526.5589611693204,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4636.1971547799849},4734.6021768768596,4833.0071989737344,4931.4122210706091,5029.8172431674839,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5128.2222652643586},5216.0796054289867,5303.9369455936148,5391.7942857582429,5479.6516259228711,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5567.508966087501},5662.8922205178651,5758.2754749482292,5853.6587293785933,5949.0419838089574,6044.4252382393215,6147.9790814205471,6251.5329246017727,6355.0867677829983,6458.6406109642239,6562.1944541454513,6674.6187837790212,6787.0431134125911,6899.467443046161,7011.8917726797308,7124.3161023133025,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":80.578790726817047},82.739871863950555,84.900953001084062,87.06203413821757,89.223115275351077,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":91.384196412484556},93.323860228982113,95.26352404547967,97.203187861977227,99.142851678474784,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":101.08251549497236},102.81427369287493,104.54603189077751,106.27779008868009,108.00954828658267,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":109.74130648448528},111.62140816401362,113.50150984354195,115.38161152307029,117.26171320259863,{"$f":"CA10*(CA10/BV10)","v":119.14181488212699},121.18296723795036,123.22411959377374,125.26527194959711,127.30642430542048,{"$f":"CF10*(CF10/CA10)","v":129.34757666124386},131.56357539421052,133.77957412717717,135.99557286014382,138.21157159311048,{"$f":"CK10*(CK10/CF10)","v":140.42757032607719},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":36318.891925927019},37292.945663328042,38266.999400729066,39241.05313813009,40215.106875531113,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":41189.160612932144},42063.415983217332,42937.671353502519,43811.926723787707,44686.182094072894,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":45560.437464358074},46340.984532192517,47121.531600026959,47902.078667861402,48682.625735695845,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":49463.172803530288},50310.582017451627,51157.991231372966,52005.400445294305,52852.809659215643,{"$f":"DF10*(DF10/DA10)","v":53700.218873136975},54620.2176860607,55540.216498984424,56460.215311908149,57380.214124831873,{"$f":"DK10*(DK10/DF10)","v":58300.212937755583},59299.019419767268,60297.825901778953,61296.632383790638,62295.438865802324,{"$f":"DP10*(DP10/DK10)","v":63294.245347813994},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5486790117046798E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0377770669577133E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6573576528269074E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.5486790117046798E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.0377770669577133E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.6573576528269074E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5486790117046798E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0377770669577133E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6573576528269074E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5486790117046798E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0377770669577133E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A10,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6573576528269074E-2},null,null,"Ballarat (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":37059},37744.190006182886,38442.048604194286,39152.810025732659,39876.712833245248,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":40614},42397.019913023294,44258.317267575068,46201.328569219557,48229.64119164164,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":50347},711,1946.6,null,"Ballarat (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.7693209331003166E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.7385900345877623E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.714463222164277E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.958887710922331E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.14252296744449455},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.25066506050993942},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.2526266389795149E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.13604440481631697},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.28755516051828578},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.245771892346915E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.8489166091445686E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ10,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.3901608140623827E-2}]
["Banyule (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14038.899512924812},14211.291724326005,14383.683935727198,14556.076147128391,14728.468358529584,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14900.860569930775},15073.464565375458,15246.06856082014,15418.672556264823,15591.276551709505,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":15763.880547154189},15957.133486839186,16150.386426524183,16343.63936620918,16536.892305894176,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16730.145245579177},16935.243840458395,17140.342435337614,17345.441030216833,17550.539625096051,17755.638219975266,17973.308562739501,18190.978905503736,18408.649248267971,18626.319591032207,18843.989933796445,19075.002623800501,19306.015313804557,19537.028003808613,19768.040693812669,19999.053383816718,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":38847.708891427887},39324.743607539174,39801.778323650462,40278.81303976175,40755.847755873037,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":41232.88247198434},41710.503225830413,42188.123979676486,42665.744733522559,43143.365487368632,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":43620.98624121469},44155.745674201855,44690.505107189019,45225.264540176184,45760.023973163348,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":46294.78340615052},46862.321516995566,47429.859627840611,47997.397738685657,48564.935849530702,49132.473960375748,49734.799954818358,50337.125949260968,50939.451943703578,51541.777938146188,52144.103932588812,52783.350172882863,53422.596413176914,54061.842653470965,54701.088893765016,55340.335134059067,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":83.142202083849583},84.163155903257149,85.184109722664715,86.205063542072281,87.226017361479848,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":88.246971180887428},89.269179243316387,90.291387305745346,91.313595368174305,92.335803430603264,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":93.358011493032208},94.502508250046219,95.64700500706023,96.791501764074241,97.935998521088251,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":99.080495278102276},100.29514524456599,101.5097952110297,102.72444517749341,103.93909514395712,105.15374511042084,106.44284840581116,107.73195170120148,109.0210549965918,110.31015829198212,111.59926158737242,112.96738191180157,114.33550223623071,115.70362256065985,117.07174288508899,118.43986320951812,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":52969.750606436552},53620.198487768444,54270.646369100337,54921.09425043223,55571.542131764123,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":56221.990013096001},56873.236970449179,57524.483927802357,58175.730885155535,58826.977842508713,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":59478.224799861906},60207.381669291084,60936.538538720262,61665.69540814944,62394.852277578619,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":63124.009147007804},63897.860502698531,64671.711858389259,65445.563214079986,66219.414569770714,66993.265925461455,67814.551365963693,68635.83680646593,69457.122246968167,70278.407687470404,71099.69312797267,71971.320178595211,72842.947229217752,73714.574279840293,74586.201330462834,75457.828381085361,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1988685918041364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.132410046567478E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1969247942160255E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1988685918041364E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.132410046567478E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1969247942160255E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1988685918041364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.132410046567478E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1969247942160255E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1988685918041364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.132410046567478E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A11,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1969247942160255E-2},null,null,"Banyule (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":44940},45188.829205715032,45439.036158951574,45690.628488188078,45943.613864141269,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":46198},47490.255153496197,48818.657399544827,50184.217848294276,51587.975892768802,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":53031},251.6,1366.6,null,"Banyule (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.3648471193330494E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0743269051962656E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.20042758558778595},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0143178004147E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.9882281557754546E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.66444633839074085},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.5648255188992848E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.21229383561229254},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.16016554248987691},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.5948959673893803E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.5369204653989978E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ11,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.7972101681808637E-2}]
["Bass Coast (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25611.799828479176},26097.669402255429,26583.538976031683,27069.408549807937,27555.27812358419,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":28041.147697360448},28499.145489484126,28957.143281607805,29415.141073731484,29873.138865855162,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30331.136657978841},30782.020369610971,31232.904081243101,31683.787792875231,32134.671504507362,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32585.555216139495},33069.951704379302,33554.348192619109,34038.744680858916,34523.141169098722,35007.537657338544,35527.937822094325,36048.337986850107,36568.738151605889,37089.13831636167,37609.538481117466,38168.618363099959,38727.698245082451,39286.778127064943,39845.858009047435,40404.937891029935,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2087.3284145523708},2126.926153637537,2166.5238927227033,2206.1216318078696,2245.7193708930358,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2285.3171099782021},2322.6433350660222,2359.9695601538424,2397.2957852416625,2434.6220103294827,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2471.9482354173024},2508.6946721867353,2545.4411089561681,2582.187545725601,2618.9339824950339,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2655.6804192644672},2695.1581037920514,2734.6357883196356,2774.1134728472198,2813.591157374804,2853.0688419023891,2895.4807792948027,2937.8927166872163,2980.3046540796299,3022.7165914720435,3065.1285288644563,3110.6928129632652,3156.2570970620741,3201.821381160883,3247.3856652596919,3292.9499493584999,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":10.793668528864059},10.998430207571618,11.203191886279177,11.407953564986736,11.612715243694295,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11.81747692240185},12.010492500699383,12.203508078996917,12.39652365729445,12.589539235591984,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12.782554813889517},12.972572280877902,13.162589747866287,13.352607214854672,13.542624681843057,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13.73264214883144},13.936783020055669,14.140923891279899,14.345064762504128,14.549205633728358,14.753346504952587,14.972660528893002,15.191974552833416,15.411288576773831,15.630602600714246,15.849916624654659,16.085531574314125,16.321146523973592,16.55676147363306,16.792376423292527,17.027991372951995,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":27709.92191156041},28235.593986100539,28761.266060640668,29286.938135180797,29812.610209720926,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30338.282284261051},30833.799317050849,31329.316349840647,31824.833382630444,32320.350415420242,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32815.867448210032},33303.687614078583,33791.507779947133,34279.327945815683,34767.148111684233,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":35254.968277552798},35779.046591191414,36303.124904830031,36827.203218468647,37351.281532107263,37875.359845745894,38438.391261918034,39001.422678090174,39564.454094262313,40127.485510434453,40690.516926606586,41295.396707637548,41900.276488668511,42505.156269699473,43110.036050730436,43714.915831761398,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.8289198945275364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5824259297138044E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.4442154833386844E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.8289198945275364E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.5824259297138044E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.4442154833386844E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.8289198945275364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5824259297138044E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.4442154833386844E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.8289198945275364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5824259297138044E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A12,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.4442154833386844E-2},null,null,"Bass Coast (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":13024},13279.571053335651,13540.157199062509,13805.856848762654,14076.770345156963,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":14353},16518.736336878745,19011.262465499771,21879.887974555149,25181.362818373891,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":28981},265.8,2925.6,null,"Bass Coast (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.1465240361038482E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.4519261543744397E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.1319620662496086},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.8127740087354516E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.17831245929619333},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.57118331421033841},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.2298824315852941E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.0442470544536349E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.50017428535409303},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.9974639407174486E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.9623084562012449E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ12,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.15089084768889749}]
["Baw Baw (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24853.227474488933},25521.526115261153,26189.824756033373,26858.123396805593,27526.422037577813,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":28194.720678350026},28853.597744857518,29512.474811365009,30171.351877872501,30830.228944379993,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":31489.106010887484},32148.084104380945,32807.062197874409,33466.04029136787,34125.018384861331,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34783.996478354791},35511.927327692472,36239.858177030153,36967.789026367835,37695.719875705516,38423.650725043182,39227.749262838857,40031.847800634532,40835.946338430207,41640.044876225882,42444.143414021557,43332.379513746469,44220.615613471382,45108.851713196294,45997.087812921207,46885.323912646119,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1319.5311137252741},1355.013058702619,1390.4950036799639,1425.9769486573089,1461.4588936346538,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1496.9408386119983},1531.9225644369076,1566.9042902618169,1601.8860160867262,1636.8677419116354,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1671.8494677365443},1706.8365573819653,1741.8236470273864,1776.8107366728075,1811.7978263182285,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1846.7849159636492},1885.4329106889813,1924.0809054143135,1962.7289001396457,2001.3768948649779,2040.0248895903101,2082.7168514375794,2125.4088132848487,2168.1007751321181,2210.7927369793874,2253.4846988266568,2300.643771873571,2347.8028449204853,2394.9619179673996,2442.1209910143139,2489.280064061229,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":49.095269939119397},50.415432570002544,51.73559520088569,53.055757831768837,54.375920462651983,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":55.696083093535137},56.997634269135347,58.299185444735556,59.600736620335766,60.902287795935976,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":62.203838971536172},63.505589716675281,64.807340461814391,66.109091206953494,67.410841952092596,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":68.712592697231713},70.150553283313727,71.58851386939574,73.026474455477754,74.464435041559767,75.902395627641781,77.490818491885548,79.079241356129316,80.667664220373084,82.256087084616851,83.844509948860647,85.59913884486329,87.353767740865933,89.108396636868576,90.86302553287122,92.617654428873863,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26221.853858153328},26926.954606533774,27632.055354914221,28337.156103294667,29042.256851675113,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":29747.357600055559},30442.517943563558,31137.678287071558,31832.838630579558,32527.998974087557,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":33223.159317595564},33918.426251479585,34613.693185363605,35308.960119247626,36004.227053131646,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":36699.493987015667},37467.510791664761,38235.527596313856,39003.54440096295,39771.561205612044,40539.578010261124,41387.956932768313,42236.335855275502,43084.71477778269,43933.093700289879,44781.472622797053,45718.622424464884,46655.772226132714,47592.922027800545,48530.071829468376,49467.221631136192,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5550381062327432E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2347423706903458E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0102541291229237E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.5550381062327432E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.2347423706903458E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.0102541291229237E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5550381062327432E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2347423706903458E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0102541291229237E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5550381062327432E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2347423706903458E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A13,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0102541291229237E-2},null,null,"Baw Baw (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":16489},16916.816603496602,17355.733155214886,17806.037649705599,18268.025553703999,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":18742},19777.159881542477,20869.493809630414,22022.159626503133,23238.489588635268,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":24522},450.6,1156,null,"Baw Baw (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.7050339529143494E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.3006702690970382E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.1005290098031359E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.1869867063302406E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.316831578135786E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.7420379401535362E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0964544675570185E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.9148020018782406E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.29454930369385568},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.430503852591138E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.5945576050494301E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ13,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.5232092708487723E-2}]
["Bayside (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13792.792058216273},13957.337872246591,14121.883686276909,14286.429500307227,14450.975314337546,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14615.521128367867},14770.402835856537,14925.284543345208,15080.166250833878,15235.047958322548,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":15389.92966581122},15544.81137329989,15699.69308078856,15854.57478827723,16009.4564957659,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16164.338203254572},16327.01343021848,16489.688657182389,16652.363884146296,16815.039111110204,16977.714338074111,17148.5752479701,17319.43615786609,17490.29706776208,17661.157977658069,17832.018887554063,18011.477377179915,18190.935866805768,18370.394356431621,18549.852846057474,18729.311335683327,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32500.384258517111},32888.108670046262,33275.833081575416,33663.55749310457,34051.281904633724,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34439.006316162871},34803.958893331503,35168.911470500134,35533.864047668765,35898.816624837396,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":36263.76920200602},36628.721779174652,36993.674356343283,37358.626933511914,37723.579510680545,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":38088.532087849169},38471.848776983119,38855.165466117069,39238.482155251018,39621.798844384968,40005.115533518911,40407.720401550083,40810.325269581255,41212.930137612428,41615.5350056436,42018.139873674765,42441.003485819121,42863.867097963477,43286.730710107833,43709.594322252189,44132.457934396545,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":431.57891461771572},436.72758238014973,441.87625014258373,447.02491790501773,452.17358566745173,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":457.32225342988562},462.16852958122371,467.0148057325618,471.86108188389989,476.70735803523797,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":481.55363418657606},486.39991033791415,491.24618648925224,496.09246264059033,500.93873879192842,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":505.7850149432665},510.87515170397057,515.96528846467459,521.05542522537871,526.14556198608284,531.23569874678685,536.58196698111294,541.92823521543903,547.27450344976512,552.62077168409121,557.9670399184173,563.58232795036611,569.19761598231491,574.81290401426372,580.42819204621253,586.04348007816122,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":46724.755231351097},47282.174124673002,47839.593017994906,48397.011911316811,48954.430804638716,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":49511.849697960621},50036.530258769257,50561.210819577893,51085.891380386529,51610.571941195165,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":52135.252502003816},52659.933062812452,53184.613623621088,53709.294184429724,54233.97474523836,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":54758.655306047003},55309.737358905564,55860.819411764125,56411.901464622686,56962.983517481247,57514.065570339801,58092.87761650129,58671.689662662779,59250.501708824268,59829.313754985757,60408.125801147238,61016.063190949397,61624.000580751555,62231.937970553714,62839.875360355873,63447.812750158031,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1654978891158407E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0379360250574621E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.8671812611679233E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1654978891158407E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0379360250574621E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.8671812611679233E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1654978891158407E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0379360250574621E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.8671812611679233E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1654978891158407E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0379360250574621E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A14,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.8671812611679233E-3},null,null,"Bayside (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":34668},35079.704670247185,35496.29859673942,35917.839842521302,36344.387160173217,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":36776},37962.174145737554,39186.60718597196,40450.533124170062,41755.225765381481,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":43102},421.6,1265.2,null,"Bayside (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.7656933985111856E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3598006794866668E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.15257692263105382},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.7819303041952725E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-7.9272375925456551E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.46428039212169492},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.4899532786065639E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.20818280930902477},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.5243556656846966E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.4696058840012505E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1875639501764956E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ14,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.2254028326559547E-2}]
["Benalla (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4713.8649818281128},4762.7278460513726,4811.5907102746323,4860.4535744978921,4909.3164387211518,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4958.1793029444134},4997.4771258667133,5036.7749487890133,5076.0727717113132,5115.3705946336131,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5154.668417555913},5186.0375789070968,5217.4067402582805,5248.7759016094642,5280.1450629606479,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5311.5142243118307},5343.8378838035014,5376.1615432951721,5408.4852027868428,5440.8088622785135,5473.1325217701824,5506.4397227895688,5539.7469238089552,5573.0541248283416,5606.361325847728,5639.6685268671163,5673.9891965311353,5708.3098661951544,5742.6305358591735,5776.9512055231926,5811.2718751872098,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":764.61252214589342},772.53832358421334,780.46412502253327,788.38992646085319,796.31572789917311,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":804.24152933749303},810.61583314451673,816.99013695154042,823.36444075856411,829.73874456558781,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":836.11304837261127},841.20128354073609,846.2895187088609,851.37775387698571,856.46598904511052,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":861.55422421323556},866.79728376292303,872.0403433126105,877.28340286229798,882.52646241198545,887.76952196167281,893.1721168758736,898.57471179007439,903.97730670427518,909.37990161847597,914.78249653267665,920.34948113972496,925.91646574677327,931.48345035382158,937.05043496086989,942.61741956791843,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":29.313008130081304},29.616860179674799,29.920712229268293,30.224564278861788,30.528416328455283,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30.832268378048784},31.076640545528459,31.321012713008134,31.565384880487809,31.809757047967484,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32.054129215447155},32.249197272183153,32.444265328919151,32.639333385655149,32.834401442391147,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":33.029469499127146},33.230473069896767,33.431476640666389,33.632480211436011,33.833483782205633,34.034487352975248,34.241607043088415,34.448726733201582,34.655846423314749,34.862966113427916,35.070085803541076,35.283507713750531,35.496929623959986,35.71035153416944,35.923773444378895,36.137195354588357,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5507.7905121040876},5564.8830298152616,5621.9755475264355,5679.0680652376095,5736.1605829487835,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5793.2531006599556},5839.1695995567588,5885.086098453562,5931.0025973503652,5976.9190962471685,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6022.8355951439717},6059.4880597200163,6096.1405242960609,6132.7929888721055,6169.4454534481501,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6206.0979180241929},6243.8656406363198,6281.6333632484466,6319.4010858605734,6357.1688084727002,6394.9365310848289,6433.8534467085292,6472.7703623322295,6511.6872779559299,6550.6041935796302,6589.5211092033314,6629.6221853846073,6669.7232615658831,6709.824337747159,6749.9254139284349,6790.0264901097125,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0157325996403621E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.8031260509090483E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.0128382434021521E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0157325996403621E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.8031260509090483E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":6.0128382434021521E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0157325996403621E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.8031260509090483E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.0128382434021521E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0157325996403621E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.8031260509090483E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A15,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.0128382434021521E-3},null,null,"Benalla (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":5690},5753.3725622061447,5817.4509384088751,5882.2429896348003,5947.7566644629715,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6014},6236.3407695717078,6466.90159531464,6705.9863770650163,6953.9102499971787,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":7211},64.8,239.4,null,"Benalla (RC)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.9420376619515629E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.7756375473257968E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.0799597076906604E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.9583532934243326E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.8852443962371455E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.12837388128535565},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.1253020375036993E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.6180044038627308E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.20447375443792337},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.9254224440378209E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1137532900904246E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ15,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.6970530357783193E-2}]
["Boroondara (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":27947.831697896909},28261.173631913152,28574.515565929396,28887.85749994564,29201.199433961883,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":29514.541367978123},29810.407284148059,30106.273200317995,30402.139116487931,30698.005032657868,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30993.870948827804},31297.401785105769,31600.932621383734,31904.463457661699,32207.994293939664,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32511.525130217633},32829.918738674605,33148.312347131578,33466.70595558855,33785.099564045522,34103.493172502502,34437.477327619505,34771.461482736508,35105.445637853511,35439.429792970514,35773.413948087502,36123.752060745595,36474.090173403689,36824.428286061782,37174.766398719876,37525.104511377969,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":47418.326552848979},47949.965297152768,48481.604041456558,49013.242785760347,49544.881530064136,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":50076.520274367911},50578.507934106812,51080.495593845713,51582.483253584614,52084.470913323516,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":52586.458573062402},53101.451094452568,53616.443615842734,54131.4361372329,54646.428658623066,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":55161.421180013225},55701.630963060146,56241.840746107067,56782.050529153988,57322.26031220091,57862.470095247823,58429.131935135993,58995.793775024162,59562.455614912331,60129.1174548005,60695.779294688684,61290.188449914145,61884.597605139606,62479.006760365068,63073.415915590529,63667.825070815983,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":169.80668549358475},171.71050242709848,173.6143193606122,175.51813629412592,177.42195322763965,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":179.32577016115337},181.12340552401125,182.92104088686912,184.718676249727,186.51631161258487,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":188.31394697544272},190.15815320262334,192.00235942980396,193.84656565698458,195.6907718841652,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":197.53497811134579},199.46948823430782,201.40399835726984,203.33850848023187,205.27301860319389,207.20752872615597,209.23676458963303,211.26600045311008,213.29523631658714,215.32447218006419,217.35370804354119,219.4823080134997,221.61090798345822,223.73950795341673,225.86810792337525,227.99670789333373,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":75535.96493623947},76382.849431493014,77229.733926746558,78076.618422000101,78923.502917253645,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":79770.387412507189},80570.038623778877,81369.689835050565,82169.341046322254,82968.992257593942,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":83768.643468865645},84589.011032760958,85409.378596656272,86229.746160551585,87050.113724446899,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":87870.481288342198},88731.019189969054,89591.557091595911,90452.094993222767,91312.632894849623,92173.170796476465,93075.84602734512,93978.521258213776,94881.196489082431,95783.871719951087,96686.546950819713,97633.422818673222,98580.29868652673,99527.174554380239,100474.05042223375,101420.92629008727,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.096840689209766E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.829273874240263E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.6068871574539472E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.096840689209766E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.829273874240263E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.6068871574539472E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.096840689209766E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.829273874240263E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.6068871574539472E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.096840689209766E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.829273874240263E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A16,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.6068871574539472E-3},null,null,"Boroondara (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":59594},60220.488729149583,60853.563492593748,61493.293526769987,62139.748795971725,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":62793},64699.821487514309,66664.547011867864,68688.934932458331,70774.797004403998,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":72924},639.79999999999995,2026.2,null,"Boroondara (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.447402430202251E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.8429268541743138E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.10083095719006607},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.8557168429360686E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.1038570714727145E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.26191855605654135},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.2659993318153493E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.6016609045743264E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.16685060456722267},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.7175116910842529E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0512614175077761E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ16,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.0366784315358553E-2}]
["Brimbank (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":27548.139302583557},27802.880343900597,28057.621385217637,28312.362426534677,28567.103467851717,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":28821.844509168761},29104.719755169328,29387.595001169895,29670.470247170462,29953.345493171029,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30236.220739171589},30531.361578494674,30826.502417817759,31121.643257140844,31416.784096463929,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":31711.92493578701},32021.47037213096,32331.015808474909,32640.561244818859,32950.106681162804,33259.652117506754,33584.305179350478,33908.958241194203,34233.611303037927,34558.264364881652,34882.917426725369,35223.415454444279,35563.913482163189,35904.411509882098,36244.909537601008,36585.407565319925,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":43884.133930055119},44289.93592821731,44695.737926379501,45101.539924541692,45507.341922703883,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":45913.143920866059},46363.763654004331,46814.383387142603,47265.003120280875,47715.622853419147,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":48166.242586557411},48636.401386715232,49106.560186873052,49576.718987030872,50046.877787188692,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":50517.036587346498},51010.141883379365,51503.247179412232,51996.352475445099,52489.457771477966,52982.563067510848,53499.734782459171,54016.906497407494,54534.078212355817,55051.249927304139,55568.421642252455,56110.834357943022,56653.247073633589,57195.659789324156,57738.072505014723,58280.485220705275,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":29.946250000000003},30.223166666666668,30.500083333333333,30.776999999999997,31.053916666666662,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":31.330833333333334},31.638333333333335,31.945833333333336,32.253333333333337,32.560833333333335,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32.868333333333332},33.189166666666665,33.51,33.830833333333331,34.151666666666664,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34.472500000000004},34.808991874144319,35.145483748288633,35.481975622432948,35.818467496577263,36.154959370721571,36.507874013937631,36.860788657153691,37.213703300369751,37.566617943585811,37.919532586801871,38.289671526153796,38.659810465505721,39.029949404857646,39.400088344209571,39.77022728356151,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":71462.219482638669},72123.039438784559,72783.859394930449,73444.679351076338,74105.499307222228,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":74766.319263368146},75500.121742506977,76233.924221645808,76967.726700784639,77701.529179923469,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":78435.331659062329},79200.952131876562,79966.572604690795,80732.193077505028,81497.813550319261,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":82263.434023133508},83066.421247384467,83869.408471635426,84672.395695886386,85475.382920137345,86278.370144388318,87120.547835823585,87962.725527258852,88804.903218694119,89647.080910129385,90489.258601564623,91372.539483913453,92255.820366262284,93139.101248611114,94022.382130959944,94905.66301330876,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.0807006832500647E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.6274442056607512E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5760039338304015E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.0807006832500647E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.6274442056607512E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.5760039338304015E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.0807006832498427E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.6274442056607512E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5760039338304015E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.0807006832500647E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.6274442056607512E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A17,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5760039338304015E-3},null,null,"Brimbank (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":61581},62221.343705528656,62868.34595933048,63522.075999636014,64182.603784642422,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":64850},66197.063085333648,67572.107341922005,68975.713994173435,70408.476339679706,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":71871},653.79999999999995,1404.2,null,"Brimbank (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5147833022842061E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6683613172241873E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.14834596978712156},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.9458989191530458E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-8.6458770176049526E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.70384795120343702},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.5757769417718022E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.13232234658039377},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.37298664188737551},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6889821036008446E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0398397322691322E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ17,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0771982811621292E-2}]
["Buloke (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1723.6629629629631},1725.6925925925927,1727.7222222222224,1729.7518518518521,1731.7814814814817,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1733.8111111111111},1736.8555555555556,1739.9,1742.9444444444446,1745.9888888888891,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1749.0333333333333},1751.062962962963,1753.0925925925926,1755.1222222222223,1757.1518518518519,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1759.1814814814816},1761.2228873201605,1763.2642931588393,1765.3056989975182,1767.3471048361971,1769.3885106748758,1771.4417610498974,1773.4950114249191,1775.5482617999407,1777.6015121749624,1779.6547625499838,1781.7199261850867,1783.7850898201896,1785.8502534552924,1787.9154170903953,1789.9805807254986,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1723.6629629629631},1725.6925925925927,1727.7222222222224,1729.7518518518521,1731.7814814814817,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1733.8111111111111},1736.8555555555556,1739.9,1742.9444444444446,1745.9888888888891,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1749.0333333333333},1751.062962962963,1753.0925925925926,1755.1222222222223,1757.1518518518519,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1759.1814814814816},1407.3451851851853,1055.508888888889,703.67259259259276,351.83629629629644,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1747462654168039E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.7497919828253217E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1577455041356099E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1747462654168039E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.7497919828253217E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A18,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1577455041356099E-3},null,null,"Buloke (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":2690},2691.5981000435249,2693.197149501083,2694.797148936711,2696.3980989147803,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":2698},2825.2225607571995,2958.4442245409441,3097.9478754317693,3244.0297367382018,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":3397},1.6,139.80000000000001,null,"Buloke (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.1498970449418398E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.7195430005885202E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-7.5556640803818853E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.11416728965524281},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.2314946802768132E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.2476872597476891E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.11429976553057064},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.2025947120272207E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.9408923551118598E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ18,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.7154396129428955E-2}]
["Campaspe (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":22266.346429750109},22446.254560460533,22626.162691170957,22806.070821881382,22985.978952591806,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23165.887083302237},23335.636969868858,23505.386856435478,23675.136743002098,23844.886629568718,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24014.636516135339},24184.367940807966,24354.099365480593,24523.830790153221,24693.562214825848,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24863.293639498472},25039.023230435669,25214.752821372866,25390.482412310063,25566.212003247259,25741.941594184456,25923.881321553839,26105.821048923222,26287.760776292605,26469.700503661988,26651.640231031368,26840.009555848585,27028.378880665801,27216.748205483018,27405.117530300235,27593.486855117444,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1025.7983839297867},1034.0866529693812,1042.3749220089758,1050.6631910485703,1058.9514600881648,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1067.2397291277596},1075.0600134236893,1082.880297719619,1090.7005820155487,1098.5208663114784,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1106.3411506074076},1114.1605843739933,1121.980018140579,1129.7994519071647,1137.6188856737504,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1145.4383194403356},1153.5340854413159,1161.6298514422963,1169.7256174432766,1177.821383444257,1185.9171494452369,1194.29901303013,1202.6808766150232,1211.0627401999163,1219.4446037848095,{"$f":"BA19*(BA19/AV19)","v":1227.8264673697026},1236.5045389872928,1245.1826106048829,1253.8606822224731,1262.5387538400632,{"$f":"BF19*(BF19/BA19)","v":1271.2168254576534},{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":51.264367816091955},51.678574817449039,52.092781818806124,52.506988820163208,52.921195821520293,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53.335402822877377},53.72622224397756,54.117041665077743,54.507861086177925,54.898680507278108,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":55.289499928378305},55.680276844196932,56.071053760015559,56.461830675834186,56.852607591652813,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":57.243384507471433},57.647971151912536,58.052557796353639,58.457144440794742,58.861731085235846,59.266317729676963,59.685202126973579,60.104086524270194,60.522970921566809,60.941855318863425,{"$f":"CF19*(CF19/CA19)","v":61.360739716160026},61.794427136912461,62.228114557664895,62.66180197841733,63.095489399169765,{"$f":"CK19*(CK19/CF19)","v":63.529176819922206},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23343.409181495987},23532.019788247366,23720.630394998745,23909.241001750124,24097.851608501504,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24286.462215252875},24464.423205536525,24642.384195820174,24820.345186103823,24998.306176387472,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25176.267166671125},25354.208802026154,25532.150437381184,25710.092072736214,25888.033708091243,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26065.975343446276},26250.205287028894,26434.435230611511,26618.665174194128,26802.895117776745,{"$f":"DF19*(DF19/DA19)","v":26987.125061359362},27177.865536710931,27368.606012062501,27559.34648741407,27750.086962765639,{"$f":"DK19*(DK19/DF19)","v":27940.827438117216},28138.308521972773,28335.78960582833,28533.270689683886,28730.751773539443,{"$f":"DP19*(DP19/DK19)","v":28928.232857394996},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.9523336409672574E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.2224947145687057E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.9699912094520755E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.9523336409672574E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.2224947145687057E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":6.9699912094520755E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.9523336409672574E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.2224947145687057E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.9699912094520755E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.9523336409672574E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.2224947145687057E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A19,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.9699912094520755E-3},null,null,"Campaspe (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":14335},14429.739438220467,14525.105005576221,14621.100840129522,14717.731107290921,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":14815},15375.891107905065,15958.017371728251,16562.182747603845,17189.221629185329,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":17840},96,605,null,"Campaspe (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.6950403143654071E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4802947270167177E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.6745540387296325E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.6827395417306841E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.14012199244029233},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.15318452312644459},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.345980238241522E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.2738982086205191E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.29092868834337282},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.2979420517363938E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.6089597642460252E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ19,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.7859676537635112E-2}]
["Cardinia (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":47737.016501821236},49304.581568033202,50872.146634245168,52439.711700457134,54007.2767666691,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":55574.841832881051},57293.648845981683,59012.455859082314,60731.262872182946,62450.069885283578,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":64168.876898384224},65793.174198453737,67417.471498523242,69041.768798592748,70666.066098662253,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":72290.363398731759},74120.238686646611,75950.113974561464,77779.989262476316,79609.864550391168,81439.739838306021,83501.211940228604,85562.684042151188,87624.156144073771,89685.628245996355,91747.100347918938,94069.481143523662,96391.861939128386,98714.24273473311,101036.62353033783,103359.00432594254,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4449.2018877892806},4595.3026281142802,4741.4033684392798,4887.5041087642794,5033.604849089279,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5179.7055894142777},5339.9024338723102,5500.0992783303427,5660.2961227883752,5820.4929672464077,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5980.6898117044411},6132.0781292697957,6283.4664468351502,6434.8547644005048,6586.2430819658593,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6737.6313995312139},6908.1800676721959,7078.728735813178,7249.27740395416,7419.8260720951421,7590.3747402361259,7782.5087745687697,7974.6428089014134,8166.7768432340572,8358.9108775667009,8551.0449118993438,8767.496248349662,8983.9475847999802,9200.3989212502984,9416.8502577006166,9633.3015941509329,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":19.850889192886456},20.502743093953487,21.154596995020519,21.806450896087551,22.458304797154582,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23.110158698221614},23.824904823164616,24.539650948107617,25.254397073050619,25.96914319799362,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26.683889322936619},27.359334670861834,28.03478001878705,28.710225366712265,29.385670714637481,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30.0611160625627},30.822048651967677,31.582981241372654,32.34391383077763,33.104846420182611,33.865779009587584,34.723018470037118,35.580257930486653,36.437497390936187,37.294736851385721,38.15197631183527,39.117711651317116,40.083446990798961,41.049182330280807,42.014917669762653,42.980653009244499,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":52206.069278803399},53920.386939241427,55634.704599679455,57349.022260117483,59063.339920555511,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":60777.657580993546},62657.376184677159,64537.094788360773,66416.81339204438,68296.531995727986,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":70176.250599411607},71952.611662394396,73728.972725377185,75505.333788359974,77281.694851342763,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":79058.055914325523},81059.240802970759,83060.425691615994,85061.610580261229,87062.795468906465,89063.9803575517,91318.44373326737,93572.90710898304,95827.370484698709,98081.833860414379,100336.29723613005,102876.09510352457,105415.89297091909,107955.6908383136,110495.48870570812,113035.28657310261,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.0871641155891139E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.9175029579720624E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4120816851463056E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":3.0871641155891139E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.9175029579720624E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.4120816851463056E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.0871641155891139E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.9175029579720624E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4120816851463056E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.0871641155891139E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.9175029579720624E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A20,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4120816851463056E-2},null,null,"Cardinia (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":25902},27130.92221066558,28418.150721997794,29766.451880530152,31178.723282301897,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":32658},34590.384305005435,36637.108407372354,38804.937829479924,41101.038411830305,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":43533},1351.2,2175,null,"Cardinia (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.9033805536531148E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.3228742731829426E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.1602803011294966E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.4925227423677754E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.28410013519510335},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.96725670008588738},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.3470990995831498E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.5485788455905221E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.39748482259697127},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.6599020488563134E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.7445070290540459E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ20,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.9170319829917162E-2}]
["Casey (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":104414.45754780834},107946.40590720305,111478.35426659776,115010.30262599247,118542.25098538717,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":122074.19934478185},125257.51505331669,128440.83076185152,131624.14647038636,134807.46217892121,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":137990.77788745606},141165.58205666326,144340.38622587046,147515.19039507766,150689.99456428486,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":153864.79873349209},157404.82229152817,160944.84584956424,164484.86940760032,168024.89296563639,171564.91652367247,175512.17314913537,179459.42977459828,183406.68640006118,187353.94302552409,191301.19965098702,195702.53614263024,200103.87263427346,204505.20912591668,208906.5456175599,213307.88210920308,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":17412.732940298785},18001.740200264743,18590.747460230701,19179.754720196659,19768.761980162617,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":20357.769240128575},20888.636589336373,21419.503938544171,21950.371287751968,22481.238636959766,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23012.105986167564},23541.553903960368,24071.001821753172,24600.449739545977,25129.897657338781,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25659.345575131585},26249.699499924278,26840.053424716971,27430.407349509664,28020.761274302356,28611.115199095042,29269.381564502724,29927.647929910407,30585.914295318089,31244.180660725771,31902.447026133457,32636.438263642725,33370.429501151993,34104.420738661262,34838.41197617053,35572.403213679798,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":45.81148704160131},47.361117335125847,48.910747628650384,50.460377922174921,52.010008215699457,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53.559638509223987},54.956307416535957,56.352976323847926,57.749645231159896,59.146314138471865,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":60.542983045783849},61.935917544252739,63.328852042721628,64.721786541190525,66.114721039659415,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":67.507655538128304},69.060828797508393,70.614002056888481,72.167175316268569,73.720348575648657,75.273521835028731,77.005367213476177,78.737212591923623,80.469057970371068,82.200903348818514,83.93274872726596,85.863820097917085,87.79489146856821,89.725962839219335,91.65703420987046,93.588105580521585,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":121873.00197514873},125995.50722480292,130118.01247445711,134240.5177241113,138363.0229737655,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":142485.52822341968},146201.10795006962,149916.68767671956,153632.26740336951,157347.84713001945,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":161063.42685666939},164769.07187816789,168474.71689966638,172180.36192116488,175886.00694266337,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":179591.65196416181},183723.58262024997,187855.51327633814,191987.44393242631,196119.37458851447,200251.30524460258,204858.56008085163,209465.81491710068,214073.06975334973,218680.32458959878,223287.57942584783,228424.83822637098,233562.09702689413,238699.35582741728,243836.61462794043,248973.87342846356,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.174565734002166E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4814438879737999E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2016346320828717E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":3.174565734002166E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.4814438879737999E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.2016346320828717E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.174565734002166E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4814438879737999E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2016346320828717E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.174565734002166E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4814438879737777E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A21,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2016346320828717E-2},null,null,"Casey (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":82716},85257.011680951153,87876.082508412408,90575.610436867646,93358.067085271367,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":96226},101014.67054409641,106041.64846436867,111318.7930869109,116858.55391516577,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":122674},2702,5289.6,null,"Casey (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.0427059988216154E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.6168202174948982E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.9757264871244296E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.7896267842684166E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.20511219885686649},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.75969519597002466},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.2956892566811584E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.21496250907477221},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.38072823280592316},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.9632426100106191E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.0719711796401539E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ21,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.9764830130073046E-2}]
["Central Goldfields (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4844.8786406826712},4889.3385698158108,4933.7984989489505,4978.2584280820902,5022.7183572152298,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5067.1782863483677},5106.7693728840586,5146.3604594197495,5185.9515459554405,5225.5426324911314,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5265.1337190268205},5300.4051394668122,5335.676559906804,5370.9479803467957,5406.2194007867874,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5441.4908212267801},5477.9436675965244,5514.3965139662687,5550.849360336013,5587.3022067057573,5623.7550530755025,5661.4288975614918,5699.1027420474811,5736.7765865334704,5774.4504310194598,5812.1242755054491,5851.060015775447,5889.995756045445,5928.9314963154429,5967.8672365854409,6006.8029768554379,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":434.28834773500921},438.27367545849705,442.25900318198489,446.24433090547274,450.22965862896058,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":454.21498635244836},457.76387763163137,461.31276891081438,464.86166018999739,468.4105514691804,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":471.95944274836347},475.12112501972632,478.28280729108917,481.44448956245202,484.60617183381487,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":487.76785410517766},491.03543779390424,494.30302148263081,497.57060517135739,500.83818886008396,504.10577254881053,507.48280485200576,510.85983715520098,514.2368694583962,517.61390176159148,520.99093406478664,524.48108099389822,527.97122792300979,531.46137485212137,534.95152178123294,538.4416687103444,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5279.1669884176808},5327.6122452743075,5376.0575021309342,5424.5027589875608,5472.9480158441875,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5521.3932727008159},5564.5332505156894,5607.6732283305628,5650.8132061454362,5693.9531839603096,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5737.0931617751839},5775.5262644865388,5813.9593671978937,5852.3924699092486,5890.8255726206035,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5929.2586753319574},4743.4069402655659,3557.5552051991745,2371.703470132783,1185.8517350663915,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.0127554815258026E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.6939336266181879E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.6110629074933591E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.0127554815258026E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.6939336266181879E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":6.6110629074933591E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.0127554815255806E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.6939336266181879E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A22,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.6110629074933591E-3},null,null,"Central Goldfields (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":5408},5480.4335211476191,5553.837200391732,5628.224031809078,5703.607183516101,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":5780},6006.3619292876183,6241.5888625598063,6486.0279796444347,6740.0400569603153,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":7004},74.400000000000006,244.8,null,"Central Goldfields (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.5935475892119353E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.858928036598706E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.589483391603542E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.6187283472170577E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.19023257977763364},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.38247073025896672},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.1949535081404745E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.9656212074007833E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.4852368074317379E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3393772401556703E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ22,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.9162963544570717E-2}]
["Colac-Otway (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":10885.254567262244},10991.336072908971,11097.417578555698,11203.499084202425,11309.580589849153,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11415.662095495883},11518.145167398165,11620.628239300446,11723.111311202727,11825.594383105008,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11928.077455007289},12025.914531065693,12123.751607124097,12221.588683182501,12319.425759240905,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12417.262835299312},12519.112332256123,12620.961829212934,12722.811326169745,12824.660823126556,12926.510320083371,13032.53679233979,13138.563264596209,13244.589736852628,13350.616209109046,13456.642681365467,13567.017431904571,13677.392182443675,13787.766932982779,13898.141683521882,14008.516434060983,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1264.7509571752696},1277.0765013300938,1289.4020454849181,1301.7275896397423,1314.0531337945665,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1326.3786779493907},1338.2861223257946,1350.1935667021985,1362.1010110786024,1374.0084554550062,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1385.9158998314103},1397.2835288406802,1408.6511578499501,1420.01878685922,1431.3864158684898,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1442.7540448777595},1454.5878745753544,1466.4217042729492,1478.2555339705441,1490.089363668139,1501.9231933657336,1514.2423432251705,1526.5614930846075,1538.8806429440444,1551.1997928034814,1563.5189426629181,1576.3433162712445,1589.1676898795708,1601.9920634878972,1614.8164370962236,1627.6408107045499,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":25.325203252032523},25.572008292299092,25.818813332565661,26.06561837283223,26.312423413098799,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26.559228453365375},26.797661519838961,27.036094586312547,27.274527652786134,27.51296071925972,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":27.751393785733299},27.979017661817515,28.206641537901731,28.434265413985948,28.661889290070164,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":28.889513166154387},29.12647218218935,29.363431198224312,29.600390214259274,29.837349230294237,30.074308246329192,30.320985248083975,30.567662249838758,30.814339251593541,31.061016253348324,{"$f":"CF23*(CF23/CA23)","v":31.307693255103104},31.564486789330775,31.821280323558447,32.078073857786116,32.334867392013784,{"$f":"CK23*(CK23/CF23)","v":32.59166092624146},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12175.330727689545},12293.984582531364,12412.638437373183,12531.292292215003,12649.946147056822,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12768.60000189864},12883.228951243798,12997.857900588957,13112.486849934116,13227.115799279274,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13341.744748624433},13451.177077568191,13560.609406511949,13670.041735455707,13779.474064399465,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13888.906393343226},14002.826679013668,14116.746964684109,14230.667250354551,14344.587536024992,{"$f":"DF23*(DF23/DA23)","v":14458.507821695433},14577.100120813044,14695.692419930654,14814.284719048264,14932.877018165875,{"$f":"DK23*(DK23/DF23)","v":15051.469317283489},15174.925234965145,15298.381152646802,15421.837070328458,15545.292988010115,{"$f":"DP23*(DP23/DK23)","v":15668.748905691773},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5608555618080793E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.8204308502939366E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.070915164081871E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.5608555618080793E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.8204308502939366E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.070915164081871E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5608555618080793E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.8204308502939366E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.070915164081871E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5608555618080793E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.8204308502939366E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A23,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.070915164081871E-3},null,null,"Colac-Otway (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":8173},8268.5400632746223,8365.1969629239557,8462.9837544500078,8561.9136459699203,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":8662},9315.3280134938905,10017.93304075087,10773.53178155306,11586.12126633202,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":12460},97.8,759.6,null,"Colac-Otway (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.1071415787851127E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6603046475987426E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.3805314086148748E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.532829925933088E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.27319010937065924},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.77392193561600719},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.5807495997372762E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.14428863416496385},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.34243733966944789},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.8413386020293991E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1689717762709106E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ23,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.5424614811116397E-2}]
["Corangamite (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6286.8971131945545},6326.4271130460456,6365.9571128975367,6405.4871127490278,6445.0171126005189,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6484.5471124520118},6518.5178910787427,6552.4886697054735,6586.4594483322044,6620.4302269589352,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6654.4010055856661},6687.6541374234575,6720.907269261249,6754.1604010990404,6787.4135329368319,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6820.6666647746224},6854.7506533462456,6888.8346419178688,6922.918630489492,6957.0026190611152,6991.0866076327375,7026.022212574172,7060.9578175156066,7095.8934224570412,7130.8290273984758,7165.7646323399122,7201.5731319836468,7237.3816316273815,7273.1901312711161,7308.9986309148508,7344.8071305585845,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":372.40844854070656},374.75003384907944,377.09161915745233,379.43320446582521,381.7747897741981,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":384.11637508257104},386.12865629798165,388.14093751339226,390.15321872880287,392.16549994421348,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":394.17778115962409},396.14755209970218,398.11732303978027,400.08709397985837,402.05686491993646,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":404.02663586001449},406.04562314030539,408.0646104205963,410.0835977008872,412.1025849811781,414.12157226146894,416.19100559254184,418.26043892361474,420.32987225468764,422.39930558576054,424.46873891683344,426.58987873458329,428.71101855233314,430.83215837008299,432.95329818783284,435.07443800558275,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":45.385057471264368},45.670424208272635,45.955790945280903,46.24115768228917,46.526524419297438,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":46.811891156305698},47.057125921971263,47.302360687636828,47.547595453302392,47.792830218967957,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":48.038064984633515},48.278119064155554,48.518173143677593,48.758227223199633,48.998281302721672,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":49.238335382243712},49.48438740955087,49.730439436858028,49.976491464165186,50.222543491472344,50.468595518779495,50.720795357509594,50.972995196239694,51.225195034969794,51.477394873699893,51.729594712430007,51.988095970686615,52.246597228943223,52.505098487199831,52.763599745456439,53.022101003713054,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6704.6906192065253},6746.847571103398,6789.0045230002706,6831.1614748971433,6873.318426794016,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6915.4753786908886},6951.7036732986953,6987.931967906502,7024.1602625143087,7060.3885571221153,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7096.6168517299238},7132.0798085873148,7167.5427654447058,7203.0057223020967,7238.4686791594877,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7273.9316360168805},7310.2806638961019,7346.6296917753234,7382.9787196545449,7419.3277475337663,7455.676775412986,7492.9340135242237,7530.1912516354614,7567.4484897466991,7604.7057278579368,7641.9629659691755,7680.1511066889161,7718.3392474086568,7756.5273881283974,7794.7155288481381,7832.9036695678806,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.2100700049201318E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.1846866030942351E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.9479563841399177E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":6.2100700049201318E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":5.1846866030942351E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.9479563841399177E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.2100700049201318E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.1846866030942351E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.9479563841399177E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.2100700049201318E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.1846866030942351E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A24,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.9479563841399177E-3},null,null,"Corangamite (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6395},6413.0972823241545,6431.2457783508144,6449.4456330102112,6467.696991642717,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6486},6746.429448996837,7017.315804855345,7299.0789390667651,7592.1555820340136,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":7897},18.2,282.2,null,"Corangamite (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.2674406585797566E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.8940750076644761E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.658206571466426E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.6405932917745787E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.7452736979236465E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.20106538672936147},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.9700850671013486E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.5782239229228443E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.19469273274104704},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.4324475729617925E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.8299112312986097E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ24,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.0152551495041156E-2}]
["Darebin (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":15728.536553455784},15938.216631489011,16147.896709522238,16357.576787555465,16567.256865588693,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16776.93694362192},17058.534941770558,17340.132939919196,17621.730938067834,17903.328936216472,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":18184.926934365118},18481.709138296283,18778.491342227448,19075.273546158613,19372.055750089778,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":19668.837954020935},19989.837928220888,20310.837902420841,20631.837876620793,20952.837850820746,21273.837825020706,21621.031767485903,21968.225709951101,22315.419652416298,22662.613594881495,23009.8075373467,23385.332906110249,23760.858274873797,24136.383643637346,24511.909012400894,24887.434381164447,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":56296.079109999569},57046.572725259401,57797.066340519232,58547.559955779063,59298.053571038894,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":60048.547186298725},61056.451712388291,62064.356238477856,63072.260764567422,64080.165290656987,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":65088.069816746567},66150.322135909591,67212.574455072623,68274.826774235655,69337.079093398686,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":70399.331412561703},71548.264746597662,72697.198080633621,73846.13141466958,74995.064748705539,76143.998082741527,77386.685702476825,78629.373322212123,79872.06094194742,81114.748561682718,82357.436181417987,83701.528544739587,85045.620908061188,86389.713271382789,87733.805634704389,89077.89799802599,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":179.00337768057832},181.38970536419413,183.77603304780993,186.16236073142574,188.54868841504154,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":190.9350160986574},194.139827470992,197.34463884332661,200.54945021566121,203.75426158799581,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":206.95907296033045},210.33669278901644,213.71431261770243,217.09193244638843,220.46955227507442,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":223.84717210376039},227.50040960757289,231.1536471113854,234.8068846151979,238.46012211901041,242.11335962282288,246.06470552206054,250.01605142129819,253.96739732053584,257.91874321977349,261.87008911901114,266.14386940269884,270.41764968638654,274.69142997007424,278.96521025376194,283.23899053744952,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":72203.619041135928},73166.179062112598,74128.739083089269,75091.29910406594,76053.859125042611,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":77016.419146019296},78309.126481629835,79601.833817240375,80894.541152850914,82187.248488461453,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":83479.955824072022},84842.367966994905,86204.780109917789,87567.192252840672,88929.604395763556,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":90292.01653868641},91765.60308442614,93239.189630165871,94712.776175905601,96186.362721645331,97659.949267385076,99253.782175484812,100847.61508358455,102441.44799168428,104035.28089978402,105629.11380788372,107353.00532025256,109076.89683262139,110800.78834499023,112524.67985735906,114248.57136972793,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2989330853709902E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6248172549365947E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5812209204381977E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.2989330853709902E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.6248172549365947E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.5812209204381977E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2989330853709902E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6248172549365947E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5812209204381977E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2989330853709902E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6248172549365947E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A25,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5812209204381977E-2},null,null,"Darebin (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":54200},55017.372356828688,55847.071237083714,56689.282533006859,57544.194940219611,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":58412},60279.507501672313,62206.721643569275,64195.551324521941,66247.966473336128,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":68366},842.4,1990.8,null,"Darebin (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.8743307013420267E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.7731487185876258E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.20330309603171159},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0745110905286293E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.3820658378078137E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.44838433008634859},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.4416363723667214E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.3057491073935443E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.21195832357057187},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.03821115675653E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5080670790197148E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ25,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.1971298734374987E-2}]
["East Gippsland (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":21416.647922851411},21711.296563045657,22005.945203239902,22300.593843434148,22595.242483628394,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":22889.891123822632},23169.138974592861,23448.38682536309,23727.634676133319,24006.882526903548,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24286.13037767377},24565.348768354728,24844.567159035687,25123.785549716646,25403.003940397604,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25682.222331078556},25977.491634046088,26272.76093701362,26568.030239981152,26863.299542948684,27158.568845916208,27470.811750340617,27783.054654765026,28095.297559189436,28407.540463613845,28719.78336803825,29049.975604019215,29380.16784000018,29710.360075981145,30040.55231196211,30370.744547943079,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":839.79846410306209},851.35234855671456,862.90623301036703,874.4601174640195,886.01400191767198,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":897.56788637132456},908.51786869468788,919.46785101805119,930.41783334141451,941.36781566477782,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":952.31779798814102},963.26662511028837,974.21545223243572,985.16427935458307,996.11310647673042,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1007.0619335988779},1018.6401557381295,1030.218377877381,1041.7966000166325,1053.374822155884,1064.9530442951357,1077.1968423211988,1089.4406403472619,1101.6844383733251,1113.9282363993882,1126.1720344254513,1139.1196690709132,1152.0673037163751,1165.014938361837,1177.9625730072989,1190.9102076527608,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":109.7505363963414},111.26047606693133,112.77041573752126,114.28035540811119,115.79029507870112,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":117.30023474929108},118.73125240994268,120.16227007059429,121.59328773124589,123.0243053918975,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":124.45532305254912},125.88618974370208,127.31705643485503,128.747923126008,130.17878981716098,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":131.60965650831392},133.12277679206679,134.63589707581966,136.14901735957253,137.66213764332539,139.17525792707829,140.7753601638978,142.37546240071731,143.97556463753682,145.57566687435633,147.17576911117581,148.86785347205995,150.55993783294409,152.25202219382822,153.94410655471236,155.63619091559644,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":22366.196923350817},22673.909387669304,22981.621851987791,23289.334316306278,23597.046780624765,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23904.759244943249},24196.38809569749,24488.016946451731,24779.645797205972,25071.274647960214,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25362.903498714459},25654.501583208716,25946.099667702973,26237.697752197229,26529.295836691486,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26820.893921185747},27129.254566576281,27437.615211966815,27745.975857357349,28054.336502747883,28362.697148138421,28688.78395282571,29014.870757512999,29340.957562200289,29667.044366887578,29993.131171574874,30337.963126562187,30682.795081549499,31027.627036536811,31372.458991524123,31717.290946511435,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3394273748862373E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1912402898035523E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1241434030859754E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.3394273748862373E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1912402898035523E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1241434030859754E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3394273748862373E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1912402898035523E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1241434030859754E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3394273748862373E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1912402898035523E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A26,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1241434030859754E-2},null,null,"East Gippsland (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":17671},17956.80427478005,18247.231043107866,18542.355067499211,18842.252319651368,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":19147},20367.393122037025,21665.571765164314,23046.493829571591,24515.433222514504,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":26078},295.2,1386.2,null,"East Gippsland (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3839770894873871E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.5552566504174923E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.415538142863217E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.31030403669752E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.20146682368233992},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.18264306707340938},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.5402936335428681E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.555123375749746E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.3046225937977356},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5536566063305113E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6173633341636018E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ26,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.3738085446128689E-2}]
["Frankston (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30285.385964865833},30518.04191002639,30750.697855186947,30983.353800347504,31216.009745508061,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":31448.665690668626},31700.658204215651,31952.650717762677,32204.643231309703,32456.635744856729,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32708.628258403747},33012.047815531798,33315.467372659848,33618.886929787899,33922.30648691595,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34225.726044043993},34543.218864489667,34860.711684935341,35178.204505381014,35495.697325826688,35813.190146272376,36145.408978798092,36477.627811323808,36809.846643849523,37142.065476375239,37474.284308900969,37821.912178185768,38169.540047470568,38517.167916755367,38864.795786040166,39212.42365532495,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":35113.264641956092},35383.008926622773,35652.753211289455,35922.497495956137,36192.241780622819,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":36461.9860652895},36754.149415171625,37046.31276505375,37338.476114935875,37630.639464817999,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":37922.802814700139},38274.591338027596,38626.379861355053,38978.168384682511,39329.956908009968,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":39681.745431337433},40049.85067652609,40417.955921714747,40786.061166903404,41154.166412092061,41522.271657280719,41907.450429611708,42292.629201942698,42677.807974273688,43062.986746604678,43448.165518935661,43851.209725975881,44254.253933016102,44657.298140056322,45060.342347096543,45463.386554136749,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":47.30120481927711},47.664578313253017,48.027951807228924,48.39132530120483,48.754698795180737,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":49.118072289156629},49.511646586345385,49.905220883534142,50.298795180722898,50.692369477911654,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":51.085943775100404},51.559839357429723,52.033734939759043,52.507630522088363,52.981526104417682,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53.455421686746988},53.951297583655588,54.447173480564189,54.943049377472789,55.43892527438139,55.934801171289983,56.453676877888221,56.972552584486458,57.491428291084695,58.010303997682932,58.529179704281169,59.072122002094538,59.615064299907907,60.158006597721275,60.700948895534644,61.243891193348013,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":65445.9518116412},65948.715414962411,66451.47901828363,66954.242621604848,67457.006224926066,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":67959.769828247285},68504.319265973623,69048.868703699962,69593.4181414263,70137.967579152639,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":70682.517016878992},71338.198992916834,71993.880968954676,72649.562944992518,73305.24492103036,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":73960.926897068173},74647.020838599419,75333.114780130665,76019.208721661911,76705.302663193157,77391.396604724388,78109.313085287693,78827.229565850997,79545.146046414302,80263.062526977606,80980.979007540911,81732.194026163736,82483.40904478656,83234.624063409385,83985.839082032209,84737.054100655034,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.5667383872677352E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.8874127060140076E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.1089725831847712E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.5667383872677352E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.8874127060140076E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.1089725831847712E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.5667383872677352E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.8874127060140076E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.1089725831847712E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.5667383872677352E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.8874127060140076E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A27,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.1089725831847712E-3},null,null,"Frankston (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":49331},49986.923706343805,50651.56882333292,51325.051314154691,52007.48868388703,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":52699},53882.806783453823,55093.206073417277,56330.795232071723,57596.185040475575,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":58890},673.6,1238.2,null,"Frankston (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.2132329627073002E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.794356264279485E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-9.6461128643448468E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.6032843929896936E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.19550012644828796},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.83558398908995191},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.5119383008282861E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.8368564663688902E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.42005422665716852},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5693023816372165E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3296379687089299E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ27,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.2463553074134612E-2}]
["Gannawarra (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3774.4899100899097},3796.4549039342292,3818.4198977785486,3840.3848916228681,3862.3498854671875,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3884.3148793115079},3902.7579897278897,3921.2011001442715,3939.6442105606534,3958.0873209770352,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3976.5304313934175},3992.8430798174513,4009.1557282414851,4025.4683766655189,4041.7810250895527,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4058.0936735135874},4074.7409132392563,4091.3881529649252,4108.0353926905937,4124.6826324162621,4141.3298721419314,4158.3185660241325,4175.3072599063335,4192.2959537885345,4209.2846476707355,4226.2733415529383,4243.6104932116677,4260.9476448703972,4278.2847965291267,4295.6219481878561,4312.9590998465846,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":146.49603729603729},147.34854574991417,148.20105420379105,149.05356265766792,149.9060711115448,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":150.75857956542174},151.47439618058627,152.1902127957508,152.90602941091532,153.62184602607985,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":154.33766264124441},154.97079146364138,155.60392028603835,156.23704910843531,156.87017793083228,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":157.5033067532292},158.14942178064214,158.79553680805509,159.44165183546804,160.08776686288098,160.73388189029396,161.39324948481976,162.05261707934557,162.71198467387137,163.37135226839717,164.03071986292301,164.70361185005348,165.37650383718395,166.04939582431442,166.72228781144489,167.3951797985753,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":32.278787878787881},32.466628724557367,32.654469570326853,32.842310416096339,33.030151261865825,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":33.217992107635304},33.375714412671556,33.533436717707808,33.69115902274406,33.848881327780312,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34.006603632816564},34.14610659368369,34.285609554550817,34.425112515417943,34.56461547628507,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34.704118437152196},34.846482765226234,34.988847093300272,35.13121142137431,35.273575749448348,35.4159400775224,35.561224462756904,35.706508847991408,35.851793233225912,35.997077618460416,36.142362003694906,36.290626339842298,36.43889067598969,36.587155012137082,36.735419348284474,36.883683684431851,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3953.264735264735},3976.270078408701,3999.275421552667,4022.280764696633,4045.286107840599,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4068.291450984565},4087.6081003211475,4106.92474965773,4126.2413989943125,4145.558048330895,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4164.8746976674784},4181.9599778747761,4199.0452580820738,4216.1305382893715,4233.2158184966693,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4250.3010987039688},4267.7368177851249,4285.172536866281,4302.6082559474371,4320.0439750285932,4337.4796941097475,4355.2730399717093,4373.0663858336711,4390.8597316956329,4408.6530775575948,4426.4464234195557,4444.6047314015632,4462.7630393835707,4480.9213473655782,4499.0796553475857,4517.2379633295914,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.7527574427407302E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.7036415894139427E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.0689832460418796E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":5.7527574427407302E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.7036415894139427E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.0689832460418796E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.7527574427407302E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.7036415894139427E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.0689832460418796E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.7527574427407302E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.7036415894139427E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A28,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.0689832460418796E-3},null,null,"Gannawarra (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":4355},{"$f":"(1+SUMIFS($FB28:$FM28,$FB$5:$FM$5,EM$4,$FB$3:$FM$3,EM$3))*EL28","v":4385.3733649114911},4415.9585647933718,4446.7570770603052,4477.7703894309852,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":4509},{"$f":"(1+SUMIFS($FB28:$FM28,$FB$5:$FM$5,ER$4,$FB$3:$FM$3,ER$3))*EQ28","v":4661.7010654355945},4819.5734804797867,4982.7923772228341,5151.5388187500648,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":5326},30.8,163.4,null,"Gannawarra (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.5185712029873768E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.2914495306031242E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.5415553704941973E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-9.2608548109296418E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.5435177702394443E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4979787635926556E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.3617511439721914E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.138123663706228E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.17605227597581963},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.6195536190475339E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.9743662253711758E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ28,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.3865838419958827E-2}]
["Glen Eira (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16767.346689224785},16987.789136525713,17208.23158382664,17428.674031127568,17649.116478428496,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":17869.558925729427},18084.735866709892,18299.912807690358,18515.089748670824,18730.266689651289,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":18945.443630631748},19160.620571612213,19375.797512592679,19590.974453573144,19806.15139455361,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":20021.328335534072},20248.724867892921,20476.12140025177,20703.517932610619,20930.914464969468,21158.310997328324,21398.621054220173,21638.931111112022,21879.241168003871,22119.55122489572,22359.861281787573,22613.818203840507,22867.77512589344,23121.732047946374,23375.688969999308,23629.645892052238,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53346.789863270656},54048.14691940316,54749.503975535663,55450.861031668166,56152.218087800669,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":56853.575143933158},57538.179528077191,58222.783912221224,58907.388296365258,59591.992680509291,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":60276.597064653324},60961.201448797357,61645.805832941391,62330.410217085424,63015.014601229457,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":63699.61898537349},64423.101075427709,65146.583165481927,65870.065255536145,66593.547345590356,67317.029435644567,68081.597041041459,68846.164646438352,69610.732251835245,70375.299857232138,71139.867462629016,71947.853771147769,72755.840079666523,73563.826388185276,74371.81269670403,75179.799005222754,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":187.6158949065929},190.0825050263885,192.54911514618411,195.01572526597971,197.48233538577531,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":199.94894550557086},202.35663797436536,204.76433044315985,207.17202291195434,209.57971538074884,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":211.98740784954339},214.39510031833788,216.80279278713238,219.21048525592687,221.61817772472136,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":224.02587019351591},226.57029208136169,229.11471396920746,231.65913585705323,234.203557744899,236.74797963274472,239.43689560820982,242.12581158367493,244.81472755914004,247.50364353460515,250.19255951007028,253.03417518616911,255.87579086226793,258.71740653836679,261.55902221446564,264.40063789056444,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":70301.752447402032},71226.018560955257,72150.284674508483,73074.550788061708,73998.816901614933,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":74923.083015168158},75825.272032761452,76727.461050354745,77629.650067948038,78531.839085541331,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":79434.028103134624},80336.217120727917,81238.40613832121,82140.595155914503,83042.784173507796,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":83944.973191101075},84898.39623540199,85851.819279702904,86805.242324003819,87758.665368304733,88712.088412605619,89719.654990869822,90727.221569134024,91734.788147398227,92742.35472566243,93749.921303926632,94814.706150174417,95879.490996422202,96944.275842669987,98009.060688917772,99073.845535165528,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2814470750641016E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1761592822221667E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1108174892578981E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.2814470750641016E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1761592822221667E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1108174892578981E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2814470750641016E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1761592822221667E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1108174892578981E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2814470750641016E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1761592822221667E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A29,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1108174892578981E-2},null,null,"Glen Eira (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":51897},52452.001671157203,53012.938692238051,53579.874537607655,54152.873360444537,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":54732},56860.485394196432,59071.745948688622,61369.000725811071,63755.59397475719,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":66235},567,2300.6,null,"Glen Eira (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.740089948426121E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4419233804942699E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.16195180181679425},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.4172760212508635E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.6366079984350161E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.31083070355280396},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.7898014899439048E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.7454262895039392E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.13746760403929226},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.8831049943823821E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0694291985224647E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ29,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.8889231056720597E-2}]
["Glenelg (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5710.8264218730974},5744.1403159465463,5777.4542100199951,5810.768104093444,5844.0819981668928,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5877.3958922403399},5903.2368757441136,5929.0778592478873,5954.918842751661,5980.7598262554347,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6006.6008097592066},6030.2121197514371,6053.8234297436675,6077.4347397358979,6101.0460497281283,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6124.6573597203569},6148.7327374750421,6172.8081152297273,6196.8834929844124,6220.9588707390976,6245.0342484937819,6269.5828150164152,6294.1313815390486,6318.6799480616819,6343.2285145843152,6367.7770811069504,6392.8081366715469,6417.8391922361434,6442.8702478007399,6467.9013033653364,6492.9323589299329,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":991.57118499573744},997.35547871839572,1003.139772441054,1008.9240661637123,1014.7083598863705,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1020.492653609029},1024.9794253547352,1029.4661971004414,1033.9529688461475,1038.4397405918537,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1042.9265123375594},1047.0261457178747,1051.1257790981899,1055.2254124785052,1059.3250458588204,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1063.4246792391357},1067.6048887370114,1071.7850982348871,1075.9653077327628,1080.1455172306385,1084.3257267285142,1088.5880960247623,1092.8504653210105,1097.1128346172586,1101.3752039135068,1105.6375732097551,1109.9837171115935,1114.3298610134318,1118.6760049152701,1123.0221488171085,1127.3682927189473,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6702.3976068688353},6741.495794664942,6780.5939824610487,6819.6921702571553,6858.790358053262,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6897.8885458493687},6928.2163010988479,6958.5440563483271,6988.8718115978063,7019.1995668472855,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7049.5273220967665},7077.238265469312,7104.9492088418574,7132.6601522144028,7160.3710955869483,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7188.0820389594928},5750.4656311675944,4312.8492233756961,2875.2328155837977,1437.6164077918991,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.7665715839485543E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.3585130368266611E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.9003494649256787E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":5.7665715839485543E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.3585130368266611E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":3.9003494649256787E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.7665715839485543E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.3585130368266611E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A30,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.9003494649256787E-3},null,null,"Glenelg (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":8036},8078.3512430362707,8120.9256851500322,8163.7245026427254,8206.7488780151216,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":8250},8603.0603158477315,8971.2299149229166,9355.1554018690131,9755.5110528979203,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":10173},42.8,384.6,null,"Glenelg (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.5316220406518308E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.1725547315388809E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.9844453585591539E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.6921933161017311E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.3162209306278889E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.27524994495891741},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.5361404597702437E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.1543615129196176E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.5414167065039877E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.2701895266638044E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ30,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.2795189799724964E-2}]
["Golden Plains (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8762.5662295445309},8948.2864364079633,9134.0066432713957,9319.7268501348281,9505.4470569982605,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9691.1672638616965},9912.4667681282554,10133.766272394814,10355.065776661373,10576.365280927932,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":10797.664785194487},11084.643377323795,11371.621969453103,11658.600561582411,11945.579153711718,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12232.557745841023},12557.672691514776,12882.787637188529,13207.902582862282,13533.017528536035,13858.132474209791,14226.451682678211,14594.770891146631,14963.09009961505,15331.40930808347,15699.728516551888,16116.993367436147,16534.258218320407,16951.523069204668,17368.787920088929,17786.052770973187,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":66.287594350658139},67.692541875479705,69.097489400301271,70.502436925122836,71.907384449944402,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":73.312331974765939},74.986431934132057,76.660531893498174,78.334631852864291,80.008731812230408,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":81.682831771596497},83.853784892412946,86.024738013229396,88.195691134045845,90.366644254862294,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":92.537597375678715},94.997046704973911,97.456496034269108,99.915945363564305,102.3753946928595,104.83484402215468,107.62112758828519,110.4074111544157,113.1936947205462,115.97997828667671,{"$f":"CF31*(CF31/CA31)","v":118.76626185280719},121.92281239378282,125.07936293475845,128.23591347573409,131.39246401670974,{"$f":"CK31*(CK31/CF31)","v":134.54901455768535},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8828.8538238951896},9015.978978283445,9203.1041326717004,9390.2292870599558,9577.3544414482112,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9764.479595836463},9987.4532000623876,10210.426804288312,10433.400408514237,10656.374012740162,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":10879.347616966084},11168.497162216208,11457.646707466332,11746.796252716456,12035.94579796658,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12325.095343216701},12652.669738219749,12980.244133222797,13307.818528225846,13635.392923228894,{"$f":"DF31*(DF31/DA31)","v":13962.967318231942},14334.072810266491,14705.178302301039,15076.283794335588,15447.389286370137,{"$f":"DK31*(DK31/DF31)","v":15818.494778404687},16238.916179829921,16659.337581255153,17079.758982680389,17500.180384105624,{"$f":"DP31*(DP31/DK31)","v":17920.601785530856},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0349498033744862E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.1858472802627205E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5268198605841619E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0349498033745084E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.1858472802627205E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5268198605841619E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0349498033744862E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.1858472802627205E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A31,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5268198605841619E-2},null,null,"Golden Plains (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6478},6680.7102971675458,6889.7638275209138,7105.3590842191188,7327.7007716912058,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":7557},7895.4883947096314,8249.1381488678671,8618.6283605587851,9004.6685456010564,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":9408},215.8,370.2,null,"Golden Plains (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.8737312366976742E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.110320217545004E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.2571895554211361E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.805797673485328E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.5485788455905221E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.14714033717928032},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.1158238758244996},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.0486621901504343E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.6966458108500069E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.1292111325647687E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ31,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.479137153759849E-2}]
["Greater Bendigo (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":49779.823742355984},50602.492298560195,51425.160854764406,52247.829410968618,53070.497967172829,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53893.166523377033},54735.824119005258,55578.481714633483,56421.139310261708,57263.796905889933,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":58106.454501518157},58990.131248999794,59873.807996481431,60757.484743963068,61641.161491444705,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":62524.838238926328},63475.709293885397,64426.580348844465,65377.451403803534,66328.322458762603,67279.193513721679,68302.368295377644,69325.54307703361,70348.717858689575,71371.892640345541,72395.067422001492,73496.043867079832,74597.020312158173,75697.996757236513,76798.973202314854,77899.949647393209,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2504.8430284346105},2546.2384260636932,2587.6338236927759,2629.0292213218586,2670.4246189509413,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2711.8200165800245},2754.2212314716489,2796.6224463632734,2839.0236612548979,2881.4248761465224,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2923.8260910381473},2968.2913256234551,3012.7565602087629,3057.2217947940708,3101.6870293793786,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3146.1522639646873},3193.9986112173779,3241.8449584700684,3289.6913057227589,3337.5376529754494,3385.3840002281395,3436.8685581479454,3488.3531160677512,3539.8376739875571,3591.3222319073629,{"$f":"BA32*(BA32/AV32)","v":3642.8067898271679},3698.2062060082803,3753.6056221893928,3809.0050383705052,3864.4044545516176,{"$f":"BF32*(BF32/BA32)","v":3919.8038707327305},{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":51.674441205053448},52.528420483060607,53.382399761067767,54.236379039074926,55.090358317082085,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":55.94433759508923},56.819066694305235,57.69379579352124,58.568524892737244,59.443253991953249,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":60.317983091169239},61.23529252899192,62.152601966814601,63.069911404637281,63.987220842459962,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":64.904530280282628},65.891591437376718,66.878652594470807,67.865713751564897,68.852774908658986,69.839836065753062,70.901952825563669,71.964069585374276,73.026186345184882,74.088303104995489,75.150419864806125,76.29329941524017,77.436178965674216,78.579058516108262,79.721938066542307,80.864817616976325,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":52336.341211995648},53201.259145106946,54066.177078218243,54931.09501132954,55796.012944440838,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":56660.930877552142},57546.864417171208,58432.797956790273,59318.731496409338,60204.665036028404,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":61090.598575647477},62019.657867152244,62948.717158657011,63877.776450161778,64806.835741666546,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":65735.895033171299},66735.599496540148,67735.303959908997,68735.008423277846,69734.712886646696,70734.417350015574,71810.138806351155,72885.860262686736,73961.581719022317,75037.303175357898,76113.024631693479,77270.543372503365,78428.062113313252,79585.580854123138,80743.099594933024,81900.618335742925,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6005524464772991E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5168503772832187E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.4765374649904128E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.6005524464772991E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.5168503772832187E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.4765374649904128E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6005524464772991E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5168503772832187E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.4765374649904128E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6005524464772991E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5168503772832187E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A32,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.4765374649904128E-2},null,null,"Greater Bendigo (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":39637},40468.200202697612,41316.830931846889,42183.257711002079,43067.853728859904,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":43971},45674.23760156583,47443.450921841439,49281.195561675042,51190.126114329381,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":53173},866.8,1840.4,null,"Greater Bendigo (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0041482365620089E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.0069741944446449E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.1090112446450213E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0540563059671548E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.21216954372679475},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.28354271145511767},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.3200525709153328E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.803234547723978E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.37686431892643579},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.8802136380330126E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0970310636466261E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ32,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.8735475690019117E-2}]
["Greater Dandenong (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26544.474108879254},26823.337497142918,27102.200885406583,27381.064273670247,27659.927661933911,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":27938.791050197578},28293.641747072179,28648.49244394678,29003.34314082138,29358.193837695981,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":29713.044534570588},30133.574537807584,30554.10454104458,30974.634544281576,31395.164547518572,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":31815.694550755565},32265.983450529864,32716.272350304163,33166.561250078463,33616.850149852762,34067.139049627054,34549.292740681718,35031.446431736382,35513.600122791046,35995.753813845709,36477.90750490038,36994.180906074966,37510.454307249551,38026.727708424136,38543.001109598721,39059.274510773292,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":39498.168771045814},39913.117401352996,40328.066031660179,40743.014661967361,41157.963292274544,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":41572.911922581727},42100.929643188509,42628.947363795291,43156.965084402073,43684.982805008854,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":44213.000525615651},44838.749032555825,45464.497539495998,46090.246046436172,46715.994553376346,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":47341.743060316519},48011.772795547338,48681.802530778157,49351.832266008976,50021.862001239795,50691.891736470621,51409.33627067932,52126.780804888018,52844.225339096716,53561.669873305415,54279.114407514127,55047.329059194657,55815.543710875187,56583.758362555716,57351.973014236246,58120.187665916768,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":20.972252252252254},21.192576576576577,21.412900900900901,21.633225225225225,21.853549549549548,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":22.073873873873875},22.354234234234234,22.634594594594592,22.91495495495495,23.195315315315309,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23.475675675675674},23.807927927927928,24.140180180180181,24.472432432432434,24.804684684684688,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25.136936936936937},25.492701091605078,25.848465246273218,26.204229400941358,26.559993555609498,26.915757710277632,27.296697592216017,27.677637474154402,28.058577356092787,28.439517238031172,28.820457119969554,29.228354294957843,29.636251469946131,30.04414864493442,30.452045819922709,30.859942994910991,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":66063.615132177321},66757.647475072488,67451.679817967655,68145.712160862822,68839.744503757989,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":69533.776846653185},70416.925624494936,71300.074402336686,72183.223180178436,73066.371958020187,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":73949.520735861908},74996.131498291332,76042.742260720755,77089.353023150179,78135.963785579603,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":79182.574548009026},80303.248947168817,81423.923346328607,82544.597745488398,83665.272144648188,84785.946543807979,85985.925708953291,87185.904874098604,88385.884039243916,89585.863204389228,90785.842369534526,92070.738319564625,93355.634269594724,94640.530219624823,95925.426169654922,97210.322119685035,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0291494643928756E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2390144833000161E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3768636105370824E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0291494643928756E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.2390144833000161E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.3768636105370824E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0291494643928756E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2390144833000161E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3768636105370824E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0291494643928756E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2390144833000161E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A33,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3768636105370824E-2},null,null,"Greater Dandenong (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":47089},47877.731517938533,48679.674134167319,49495.049131992608,50324.081501172644,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":51167},52501.725324104838,53871.267848569412,55276.535803288672,56718.461109940166,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":58198},815.6,1406.2,null,"Greater Dandenong (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.324368646119737E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.3265094590343667E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-9.9421084959751438E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.8087155483794914E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.10809106952407488},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.47304714450362217},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.17794569519722137},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.6467569545480121E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.49983412918274772},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.7727761955921366E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6749803944414499E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ33,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.6085667013990177E-2}]
["Hepburn (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6890.2342090328357},6957.620493400339,7025.0067777678423,7092.3930621353456,7159.779346502849,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7227.1656308703532},7300.251323007099,7373.3370151438448,7446.4227072805907,7519.5083994173365,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7592.5940915540805},7661.8993566427216,7731.2046217313627,7800.5098868200039,7869.815151908645,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7939.1204169972852},8011.5887774068979,8084.0571378165105,8156.5254982261231,8228.9938586357366,8301.4622190453501,8377.2380385843226,8453.013858123295,8528.7896776622674,8604.5654972012399,8680.3413167402159,8759.5755479874479,8838.8097792346798,8918.0440104819118,8997.2782417291437,9076.5124729763756,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":811.6133671206843},819.55092156281967,827.48847600495503,835.4260304470904,843.36358488922576,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":851.3011393313609},859.91003750287541,868.51893567438992,877.12783384590443,885.73673201741894,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":894.34563018893357},902.50922490158405,910.67281961423453,918.83641432688501,927.00000903953548,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":935.16360375218574},943.69978528352692,952.23596681486811,960.77214834620929,969.30832987755048,977.84451140889178,986.77028463757688,995.69605786626198,1004.6218310949471,1013.5476043236322,1022.4733775523173,1031.8065234604028,1041.1396693684883,1050.4728152765738,1059.8059611846593,1069.1391070927446,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":60.215746753246748},60.804654954479787,61.393563155712826,61.982471356945865,62.571379558178904,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":63.160287759411929},63.799004731212769,64.437721703013608,65.076438674814455,65.715155646615301,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":66.353872618416133},66.959551346400914,67.565230074385696,68.170908802370477,68.776587530355258,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":69.382266258340053},70.015588189883047,70.648910121426042,71.282232052969036,71.91555398451203,72.54887591605501,73.211102688172105,73.873329460289199,74.535556232406293,75.197783004523387,75.860009776640453,76.55246060751594,77.244911438391426,77.937362269266913,78.6298131001424,79.322263931017915,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7762.0633229067671},7837.9760699176386,7913.8888169285101,7989.8015639393816,8065.7143109502531,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8141.6270579611264},8223.9603652411879,8306.2936725212494,8388.6269798013109,8470.9602870813724,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8553.2935943614302},8631.368132890706,8709.4426714199817,8787.5172099492574,8865.5917484785332,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8943.6662870078108},9025.3041508803071,9106.9420147528035,9188.5798786252999,9270.2177424977963,9351.8556063702963,9437.2194259100706,9522.583245449845,9607.9470649896193,9693.3108845293937,9778.6747040691716,9867.9345320553639,9957.1943600415561,10046.454188027748,10135.714016013941,10224.973844000135,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5941017941709728E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.9140982871364081E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.9657900296005177E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.5941017941709728E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.9140982871364081E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.9657900296005177E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5941017941709728E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.9140982871364081E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.9657900296005177E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5941017941709728E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.9140982871364081E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A36,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.9657900296005177E-3},null,null,"Hepburn (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6070},6179.5720822426711,6291.122095491437,6404.6857441975117,6520.2993773279359,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6638},7133.0461652276517,7665.0116895554247,8236.6499304923855,8850.9195843659709,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":9511},113.6,574.6,null,"Hepburn (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5311418847269165E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.1399050976698195E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.4931446001102309E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-8.7861353092476557E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.14435101638411496},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.67804603605885316},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.4979545687045412E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.40019686632061457},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.33949682037542106},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3834569669642249E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.8051413878529043E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ36,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.4577608500700832E-2}]
["Hindmarsh (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2566.9841269841272},2568.7904801567811,2570.596833329435,2572.4031865020888,2574.2095396747427,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2576.0158928473975},2580.040732550337,2584.0655722532765,2588.090411956216,2592.1152516591555,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2596.140091362096},2600.9153710223623,2605.6906506826285,2610.4659303428948,2615.2412100031611,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2620.0164896634283},2624.8356870150196,2629.654884366611,2634.4740817182023,2639.2932790697937,2644.1124764213855,2648.9759953701982,2653.839514319011,2658.7030332678237,2663.5665522166364,2668.4300711654491,2673.3383193320551,2678.2465674986611,2683.1548156652671,2688.063063831873,2692.9713119984781,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":320.8730158730159},321.09881001959764,321.32460416617937,321.5503983127611,321.77619245934284,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":322.00198660592469},322.50509156879212,323.00819653165956,323.511301494527,324.01440645739444,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":324.517511420262},325.11442137779528,325.71133133532857,326.30824129286185,326.90515125039514,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":327.50206120792853},328.10446087687745,328.70686054582637,329.30926021477529,329.91165988372421,330.51405955267319,331.12199942127478,331.72993928987637,332.33787915847796,332.94581902707955,333.55375889568114,334.16728991650689,334.78082093733263,335.39435195815838,336.00788297898413,336.62141399980976,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2887.8571428571431},2889.8892901763788,2891.9214374956146,2893.9535848148503,2895.985732134086,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2898.0178794533222},2902.5458241191295,2907.0737687849369,2911.6017134507442,2916.1296581165516,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2920.657602782358},2926.0297924001579,2931.4019820179578,2936.7741716357577,2942.1463612535576,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2947.5185508713566},2358.0148406970852,1768.5111305228138,1179.0074203485424,589.50371017427108,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.0269866223604538E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5575685306228326E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.8326472123928461E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.0269866223604538E-4},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.5575685306228326E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.8326472123928461E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.0269866223604538E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5575685306228326E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A37,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.8326472123928461E-3},null,null,"Hindmarsh (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":2411},2419.1447847390264,2427.3170840025009,2435.5169907393574,2443.7445982125273,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":2452},2571.3929595920094,2696.5994097224116,2827.9024212888162,2965.5988484972509,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":3110},8.1999999999999993,131.6,null,"Hindmarsh (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.2813870361115365E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.6326605759461348E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0438979264332024E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.67098102600354E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.908181431406375E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.2923752665724284},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.7171905599527886E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.6084902230403291E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-9.5109557155222957E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.3781769966927389E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ37,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.8692071611749377E-2}]
["Horsham (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7551.198801538696},7606.6311868872526,7662.0635722358093,7717.4959575843659,7772.9283429329225,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7828.3607282814801},7876.9379594629772,7925.5151906444744,7974.0924218259715,8022.6696530074687,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8071.2468841889659},8119.8179892756525,8168.3890943623392,8216.9601994490258,8265.5313045357125,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8314.1024096223973},8364.1349693536959,8414.1675290849944,8464.2000888162929,8514.2326485475915,8564.2652082788882,8615.8031963233916,8667.341184367895,8718.8791724123985,8770.4171604569019,8821.9551485014035,8875.0438616502088,8928.132574799014,8981.2212879478193,9034.3100010966245,9087.398714245428,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1080.1776888999984},1088.1071352660267,1096.036581632055,1103.9660279980833,1111.8954743641116,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1119.8249207301399},1126.7737566288979,1133.7225925276559,1140.671428426414,1147.620264325172,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1154.5691002239298},1161.517059802105,1168.4650193802802,1175.4129789584554,1182.3609385366306,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1189.308898114806},1196.4659146575691,1203.6229312003322,1210.7799477430954,1217.9369642858585,1225.0939808286214,1232.466344645228,1239.8387084618346,1247.2110722784412,1254.5834360950478,1261.9557999116548,1269.5499905803028,1277.1441812489509,1284.7383719175989,1292.3325625862469,1299.9267532548952,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":29.746913580246911},29.965281871143247,30.183650162039584,30.40201845293592,30.620386743832256,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30.838755034728592},31.030118384562424,31.221481734396257,31.412845084230089,31.604208434063921,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":31.795571783897756},31.986911000820022,32.178250217742288,32.369589434664555,32.560928651586821,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32.75226786850908},32.949364285864988,33.146460703220896,33.343557120576804,33.540653537932712,33.737749955288606,33.940776801323601,34.143803647358595,34.34683049339359,34.549857339428584,34.752884185463586,34.962019900683032,35.171155615902478,35.380291331121924,35.58942704634137,35.798562761560824,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8661.1234040189429},8724.7036040244238,8788.2838040299048,8851.8640040353857,8915.4442040408667,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8979.0244040463494},9034.7418344764374,9090.4592649065253,9146.1766953366132,9201.8941257667011,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9257.6115561967927},9313.321960078576,9369.0323639603594,9424.7427678421427,9480.4531717239261,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9536.163575605713},9593.5502482971315,9650.9369209885499,9708.3235936799683,9765.7102663713868,9823.0969390628015,9882.2103177699464,9941.3236964770913,10000.437075184236,10059.550453891381,10118.663832598528,10179.555872131201,10240.447911663874,10301.339951196547,10362.23199072922,10423.124030261892,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.2354095862099399E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.1296797992080876E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.9466474359100019E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.2354095862099399E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":6.1296797992080876E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":5.9466474359102239E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.2354095862099399E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.1296797992080876E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.9466474359102239E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.2354095862099399E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.1296797992080876E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A39,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.9466474359102239E-3},null,null,"Horsham (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":7907},7941.104528527344,7975.3561569492203,8009.7555197379397,8044.3032541024204,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":8079},8369.1908370594283,8669.8050831934015,8981.2171384272151,9303.8148509179537,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":9638},34.4,311.8,null,"Horsham (RC)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.7564776485754052E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.6686859347615552E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.5558972040191676E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.8092611405436942E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.5500568437133238E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.20172082289315352},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.6014293778583699E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.6850818150244185E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.16885627634319411},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5630505211669199E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.3132070984372994E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ39,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.5919152996587211E-2}]
["Hume (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":85335.861219854531},88079.452852309958,90823.044484765385,93566.636117220813,96310.22774967624,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":99053.819382131696},101756.76521262483,104459.71104311796,107162.65687361109,109865.60270410423,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":112568.54853459734},115472.69108480387,118376.83363501039,121280.97618521692,124185.11873542344,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":127089.26128562998},130368.02197126215,133646.7826568943,136925.54334252645,140204.3040281586,143483.06471379078,147184.76717770135,150886.46964161191,154588.17210552248,158289.87456943304,161991.57703334367,166170.77839786161,170349.97976237955,174529.18112689749,178708.38249141542,182887.58385593331,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11299.536466479141},11662.822349540509,12026.108232601877,12389.394115663245,12752.679998724612,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13115.965881785982},13473.86975176496,13831.773621743938,14189.677491722916,14547.581361701894,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14905.485231680868},{"$f":"AQ40+(AV40-AQ40)/5","v":15290.030066417679},{"$f":"AR40+(AV40-AQ40)/5","v":15674.57490115449},{"$f":"AS40+(AV40-AQ40)/5","v":16059.119735891301},{"$f":"AT40+(AV40-AQ40)/5","v":16443.664570628112},{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16828.209405364923},{"$f":"AV40+(BA40-AV40)/5","v":17262.358371609127},{"$f":"AW40+(BA40-AV40)/5","v":17696.507337853331},{"$f":"AX40+(BA40-AV40)/5","v":18130.656304097534},{"$f":"AY40+(BA40-AV40)/5","v":18564.805270341738},18998.954236585945,{"$f":"BA40+(BF40-BA40)/5","v":19489.105989683641},{"$f":"BB40+(BF40-BA40)/5","v":19979.257742781338},{"$f":"BC40+(BF40-BA40)/5","v":20469.409495879034},{"$f":"BD40+(BF40-BA40)/5","v":20959.56124897673},21449.713002074419,{"$f":"BF40+(BK40-BF40)/5","v":22003.091588100135},{"$f":"BG40+(BK40-BF40)/5","v":22556.47017412585},{"$f":"BH40+(BK40-BF40)/5","v":23109.848760151566},{"$f":"BI40+(BK40-BF40)/5","v":23663.227346177282},24216.605932202994,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":44.472999675233005},45.902829386153812,47.332659097074618,48.762488807995425,50.192318518916231,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":51.622148229837023},53.030795278373816,54.439442326910608,55.848089375447401,57.256736423984194,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":58.665383472520979},60.178884699858628,61.692385927196277,63.205887154533926,64.719388381871582,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":66.232889609209238},67.941624024294271,69.650358439379303,71.359092854464336,73.067827269549369,74.776561684634402,76.705713276028916,78.634864867423431,80.564016458817946,82.493168050212461,84.422319641607004,86.600320991450957,88.77832234129491,90.956323691138863,93.134325040982816,95.312326390826755,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":96679.870686008901},99788.178031236617,102896.48537646433,106004.79272169205,109113.10006691977,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":112221.40741214751},115283.66575966816,118345.92410718881,121408.18245470946,124470.44080223011,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":127532.69914975073},130822.9000359214,134113.10092209207,137403.30180826274,140693.50269443341,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":143983.70358060411},147698.32196689554,151412.94035318698,155127.55873947841,158842.17712576984,162556.79551206133,166750.57888066099,170944.36224926065,175138.14561786031,179331.92898645997,183525.71235505969,188260.47030695318,192995.22825884668,197729.98621074017,202464.74416263367,207199.50211452713,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.0262589179086197E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5909775496877785E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4562267820468886E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":3.0262589179086197E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.5909775496877785E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.4562267820468886E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.0262589179086197E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5909775496877785E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4562267820468886E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.0262589179086197E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.5909775496877785E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A40,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4562267820468886E-2},null,null,"Hume (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":54275},55954.404162190775,57685.773286887001,59470.715299916781,61310.887880352391,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":63208},66904.112352538883,70816.356310611736,74957.370253806381,79340.531595866327,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":83980},1786.6,4154.3999999999996,null,"Hume (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.6564755884966873E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.129547837778679E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.2010085794907086E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.2373195558667236E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.6278910426547064E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.37668596445848634},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.0277505251093073E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.14074931731365159},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.41534039752139318},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.593067531075044E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.094249953368533E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ40,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.8475388440369702E-2}]
["Kingston (C) (Vic.)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24423.143166460406},24681.308596873376,24939.474027286346,25197.639457699315,25455.804888112285,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25713.970318525262},25982.681958462657,26251.393598400053,26520.105238337448,26788.816878274843,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":27057.528518212235},27366.691372763864,27675.854227315493,27985.017081867121,28294.17993641875,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":28603.342790970371},28930.168321285266,29256.99385160016,29583.819381915055,29910.644912229949,30237.470442544844,30582.967728823052,30928.465015101261,31273.96230137947,31619.459587657679,31964.956873935895,32330.192645788225,32695.428417640556,33060.664189492883,33425.899961345211,33791.135733197545,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":47895.166895256232},48401.443924872765,48907.720954489298,49413.99798410583,49920.275013722363,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":50426.552043338896},50953.510787091975,51480.469530845054,52007.428274598133,52534.387018351212,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53061.345762104283},53667.631628572875,54273.917495041467,54880.203361510059,55486.489227978651,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":56092.775094447257},56733.698468370676,57374.621842294095,58015.545216217513,58656.468590140932,59297.391964064351,59974.93170886171,60652.471453659069,61330.011198456428,62007.550943253787,62685.090688051154,63401.338720900902,64117.586753750649,64833.834786600397,65550.082819450152,66266.3308522999,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":133.38719566211128},134.79716826657841,136.20714087104554,137.61711347551267,139.0270860799798,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":140.43705868444698},141.90462949827401,143.37220031210103,144.83977112592805,146.30734193975508,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":147.7749127535821},149.46340820604973,151.15190365851737,152.840399110985,154.52889456345264,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":156.21739001592033},158.00235031617166,159.78731061642299,161.57227091667431,163.35723121692564,165.14219151717691,167.02912776495714,168.91606401273737,170.80300026051759,172.68993650829782,174.57687275607805,176.57161090385961,178.56634905164117,180.56108719942273,182.55582534720429,184.55056349498579,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":72451.69725737875},73217.549690012718,73983.402122646687,74749.254555280655,75515.106987914623,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":76280.959420548606},77078.097375052908,77875.23532955721,78672.373284061512,79469.511238565814,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":80266.649193070101},81183.786409542794,82100.923626015487,83018.060842488179,83935.198058960872,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":84852.33527543355},85821.869139972114,86791.403004510677,87760.936869049241,88730.470733587805,89700.004598126368,90724.928565449722,91749.852532773075,92774.776500096428,93799.700467419781,94824.62443474312,95908.102977592978,96991.581520442836,98075.060063292694,99158.538606142552,100242.01714899243,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0353886982977789E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0238225386829836E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1173625128330533E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0353886982977789E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0238225386829836E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1173625128330533E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0353886982977789E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0238225386829836E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1173625128330533E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0353886982977789E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0238225386829836E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A42,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1173625128330533E-2},null,"Kingston (C)","Kingston (C) (Vic.)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EJ42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":55322},55994.452432366139,56675.078688415349,57363.978122972432,58061.251298544368,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EJ42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":58767},60439.994903038874,62160.617078962088,63930.222393898279,65750.205313140948,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EJ42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":67622},689,1771,"Kingston (C)","Kingston (C) (Vic.)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.6482323869271358E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4770702160637583E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.13293844009469413},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.9235269433651787E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.2449615811422934E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.42002195840441869},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.1815708474224307E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.6794229150581179E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.26830277951032144},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.3755716246386456E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.2155244430174905E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EY42,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.846827136043828E-2}]
["Knox (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32016.35152791474},32304.539404588315,32592.72728126189,32880.915157935466,33169.103034609041,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":33457.290911282616},33745.349470405708,34033.4080295288,34321.466588651892,34609.525147774984,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34897.583706898084},35203.196222544902,35508.808738191721,35814.42125383854,36120.033769485359,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":36425.64628513217},36744.64067422106,37063.63506330995,37382.62945239884,37701.62384148773,38020.618230576627,38353.580445997773,38686.54266141892,39019.504876840067,39352.467092261213,39685.429307682374,40032.970959480102,40380.512611277831,40728.054263075559,41075.595914873287,41423.137566671008,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":36177.800917258632},36503.447130256194,36829.093343253757,37154.739556251319,37480.385769248882,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":37806.03198224643},38131.532069143635,38457.032156040841,38782.532242938047,39108.032329835252,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":39433.532416732443},39778.868103693938,40124.203790655432,40469.539477616927,40814.875164578421,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":41160.210851539916},41520.667772813984,41881.124694088052,42241.58161536212,42602.038536636188,42962.495457910249,43338.7357278852,43714.975997860151,44091.216267835101,44467.456537810052,44843.696807785018,45236.411532891369,45629.126257997719,46021.84098310407,46414.555708210421,46807.270433316764,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":68194.152445173371},68807.986534844502,69421.820624515633,70035.654714186763,70649.488803857894,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":71263.322893529054},71876.881539549344,72490.440185569634,73103.998831589925,73717.557477610215,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":74331.11612363052},74982.064326238833,75633.012528847146,76283.96073145546,76934.908934063773,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":77585.857136672086},62068.685709337668,46551.514282003249,31034.34285466883,15517.171427334413,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.843468394329479E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.4652018450128708E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.6079376061689583E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.843468394329479E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.4652018450128708E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.6079376061689583E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.843468394329479E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.4652018450128708E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A43,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.6079376061689583E-3},null,null,"Knox (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":53115},53572.258984179956,54033.454441646427,54498.620260901276,54967.790622187335,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":55441},56696.988515991048,57981.430832460108,59294.971556225901,60638.269897356753,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":62012},465.2,1314.2,null,"Knox (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.0490882969160857E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0757028822625303E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-9.7789502376603332E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.8410321843229336E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-7.5896165265960991E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.90925759901069525},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.8779318861986591E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.14158826965804172},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.2254680159373752E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.6088484266206855E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ43,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.2654506881027547E-2}]
["Macedon Ranges (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":17621.051318710663},17928.322422062804,18235.593525414944,18542.864628767085,18850.135732119226,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":19157.40683547136},19469.252449143449,19781.098062815538,20092.943676487626,20404.789290159715,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":20716.6349038318},21083.811894244758,21450.988884657716,21818.165875070674,22185.342865483632,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":22552.519855896593},22952.235659421469,23351.951462946345,23751.667266471221,24151.383069996096,24551.098873520968,24986.237043284393,25421.375213047817,25856.513382811241,26291.651552574665,26726.789722338082,27200.489348710944,27674.188975083805,28147.888601456667,28621.588227829528,29095.287854202386,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":984.07992446307401},1001.2400427050192,1018.4001609469643,1035.5602791889096,1052.7203974308547,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1069.8805156727999},1087.2961058323219,1104.711695991844,1122.127286151366,1139.542876310888,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1156.9584664704098},1177.4641388309738,1197.9698111915377,1218.4754835521017,1238.9811559126656,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1259.4868282732293},1281.809690321862,1304.1325523704947,1326.4554144191275,1348.7782764677602,1371.1011385163929,1395.4022275653249,1419.7033166142569,1444.0044056631889,1468.3054947121209,1492.6065837610531,1519.061208068526,1545.5158323759988,1571.9704566834716,1598.4250809909445,{"$f":"BF46*(BF46/BA46)","v":1624.8797052984178},{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":12.999369880277253},13.226049358916194,13.452728837555135,13.679408316194076,13.906087794833017,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14.132767273471959},14.36282145153119,14.59287562959042,14.822929807649651,15.052983985708881,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":15.283038163768115},15.553911304284814,15.824784444801512,16.095657585318211,16.36653072583491,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16.637403866351608},16.932281480804427,17.227159095257246,17.522036709710065,17.816914324162884,18.111791938615703,18.432801276564529,18.753810614513355,19.074819952462182,19.395829290411008,{"$f":"CF46*(CF46/CA46)","v":19.716838628359838},20.066295453834911,20.415752279309984,20.765209104785058,21.114665930260131,{"$f":"CK46*(CK46/CF46)","v":21.4641227557352},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":18618.130613054011},18942.788514126736,19267.446415199462,19592.104316272187,19916.762217344913,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":20241.420118417635},20570.911376427302,20900.40263443697,21229.893892446638,21559.385150456306,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":21888.876408465978},22276.829944380017,22664.783480294056,23052.737016208095,23440.690552122134,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23828.644088036173},24250.977631224134,24673.311174412094,25095.644717600055,25517.978260788015,{"$f":"DF46*(DF46/DA46)","v":25940.311803975976},26400.072072126281,26859.832340276585,27319.59260842689,27779.352876577195,{"$f":"DK46*(DK46/DF46)","v":28239.113144727493},28739.616852233303,29240.120559739113,29740.624267244923,30241.127974750732,{"$f":"DP46*(DP46/DK46)","v":30741.631682256535},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6859572266006984E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5772610011728583E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.7126974998156186E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.6859572266006984E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.5772610011728583E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.7126974998156186E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6859572266006984E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5772610011728583E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.7126974998156186E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6859572266006984E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5772610011728361E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A46,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.7126974998156186E-2},null,null,"Macedon Ranges (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":15063},15389.165607120955,15722.393818189899,16062.837562802835,16410.653082005974,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":16766},17476.055491630468,18216.182485181165,18987.654536364847,19791.799137147864,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":20630},340.6,772.8,null,"Macedon Ranges (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.127538736046608E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.4716137976248609E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4218977690187762E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.7765425634880261E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.17282599019667444},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.42074550326967897},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.8034623340969085E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.15399212013526142},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.40614293619416908},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0719596709420696E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.1653429404564495E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ46,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.2350918026390794E-2}]
["Manningham (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24828.859447681316},25100.663429693366,25372.467411705416,25644.271393717467,25916.075375729517,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26187.87935774156},26456.467230481434,26725.055103221308,26993.642975961182,27262.230848701056,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":27530.818721440937},27814.322474045126,28097.826226649315,28381.329979253504,28664.833731857692,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":28948.337484461885},29246.438401529995,29544.539318598105,29842.640235666215,30140.741152734325,30438.842069802438,30752.291736484331,31065.741403166223,31379.191069848115,31692.640736530007,32006.0904032119,32335.67910260037,32665.267801988841,32994.856501377311,33324.445200765782,33654.03390015426,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34627.473020634607},35006.543395327237,35385.613770019867,35764.684144712497,36143.754519405127,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":36522.824894097772},36897.409934404095,37271.994974710418,37646.580015016742,38021.165055323065,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":38395.750095629373},38791.13751023198,39186.524924834586,39581.912339437193,39977.299754039799,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":40372.687168642413},40788.432462337987,41204.177756033561,41619.923049729136,42035.66834342471,42451.413637120299,42888.565005237928,43325.716373355557,43762.867741473186,44200.019109590816,44637.170477708438,45096.83008551399,45556.489693319541,46016.149301125093,46475.808908930645,46935.468516736204,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":116.96425784360567},118.24467715170823,119.5250964598108,120.80551576791336,122.08593507601593,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":123.36635438411849},124.63162318420211,125.89689198428573,127.16216078436935,128.42742958445297,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":129.69269838453656},131.02823319188843,132.36376799924031,133.69930280659219,135.03483761394406,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":136.370372421296},137.77467182541648,139.17897122953696,140.58327063365743,141.98757003777791,143.39186944189836,144.86847402424041,146.34507860658246,147.82168318892451,149.29828777126656,150.77489235360864,152.32752499462237,153.8801576356361,155.43279027664983,156.98542291766356,158.53805555867723,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":59573.296726159526},60225.451502172313,60877.6062781851,61529.761054197887,62181.915830210673,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":62834.070606223446},63478.508788069725,64122.946969916004,64767.385151762282,65411.823333608561,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":66056.26151545484},66736.488217468985,67416.714919483129,68096.941621497273,68777.168323511418,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":69457.395025525591},70172.645535693402,70887.896045861213,71603.146556029023,72318.397066196834,73033.647576364645,73785.725215746512,74537.802855128379,75289.880494510246,76041.958133892113,76794.035773273965,77584.836713109005,78375.637652944046,79166.438592779086,79957.239532614127,80748.040472449167,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0715002796899409E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0052060761601478E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0091926911532934E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0715002796899409E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0052060761601478E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0091926911532934E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0715002796899409E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.00520607616017E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0091926911532934E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0715002796899409E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0052060761601478E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A47,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0091926911532934E-2},null,null,"Manningham (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":39523},39919.561789508829,40320.102559684572,40724.662234411895,41133.281138159611,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":41546},43099.755727627708,44711.619500822642,46383.764470035421,48118.445058160687,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":49918},404.6,1674.4,null,"Manningham (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.2456135794788352E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.3578780494769624E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-8.3773076166712146E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.3728607944385471E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.855870622357882E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.6453082402415502},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.1700856924419809E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.27115139475531724},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.12573410402351959},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.2847991854516607E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0033696569309747E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ47,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.7398443355021183E-2}]
["Maribyrnong (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6404.3483872378356},6607.3216864121396,6810.2949855864435,7013.2682847607475,7216.2415839350515,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7419.2148831093555},7612.1312316545809,7805.0475801998064,7997.9639287450318,8190.8802772902573,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8383.7966258354809},8591.2607645988701,8798.7249033622593,9006.1890421256485,9213.6531808890377,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9421.1173196524287},9654.2508363800916,9887.3843531077546,10120.517869835418,10353.65138656308,10586.784903290747,10848.763850330817,11110.742797370887,11372.721744410957,11634.700691451028,11896.679638491096,12191.073038700461,12485.466438909825,12779.85983911919,13074.253239328555,13368.646639537921,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34086.765106860745},35167.078474213806,36247.391841566867,37327.705208919928,38408.018576272989,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":39488.331943626064},40515.117786700808,41541.903629775552,42568.689472850296,43595.475315925039,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":44622.261158999776},45726.476754175237,46830.692349350698,47934.90794452616,49039.123539701621,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":50143.339134877075},51384.178474452674,52625.017814028273,53865.857153603873,55106.696493179472,56347.535832755078,57741.903267308255,59136.270701861431,60530.638136414607,61925.005570967784,63319.373005520945,64886.264447895257,66453.155890269569,68020.047332643881,69586.938775018192,71153.830217392489,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":70.682373472949394},72.922513089005236,75.162652705061078,77.40279232111692,79.642931937172762,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":81.883071553228618},84.012216404886559,86.141361256544499,88.27050610820244,90.399650959860381,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":92.528795811518322},94.818499127399647,97.108202443280973,99.397905759162299,101.68760907504362,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":103.97731239092496},106.55031893304937,109.12332547517377,111.69633201729818,114.26933855942258,116.84234510154697,119.73370775971158,122.62507041787619,125.5164330760408,128.40779573420542,131.29915839237003,134.54826712340588,137.79737585444173,141.04648458547757,144.29559331651342,147.54470204754926,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":40561.795867571527},41847.322673714953,43132.849479858378,44418.376286001803,45703.903092145229,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":46989.429898288654},48211.261234760277,49433.0925712319,50654.923907703524,51876.755244175147,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53098.58658064677},54412.556017901501,55726.525455156232,57040.494892410963,58354.464329665694,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":59668.433766920425},61144.97962976581,62621.525492611196,64098.071355456581,65574.617218301966,67051.163081147359,68710.40082539877,70369.638569650182,72028.876313901594,73688.114058153005,75347.351802404388,77211.885753719092,79076.419705033797,80940.953656348502,82805.487607663206,84670.021558977925,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.9856229103172094E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4746767365443789E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.3604851178479436E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.9856229103172094E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.4746767365443789E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.3604851178479436E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.9856229103171872E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4746767365443789E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.3604851178479436E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.9856229103172094E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4746767365443789E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A49,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.3604851178479436E-2},null,null,"Maribyrnong (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":28520},29317.530971792658,30137.364035134004,30980.122843907127,31846.448491801839,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":32737},34160.502616261707,35645.90338136124,37195.89381183379,38813.282459398877,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":40501},{"$f":"(EQ49-EL49)/5","v":843.4},{"$f":"(EV49-EQ49)/5","v":1552.8},null,"Maribyrnong (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1370919894661435E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.3854195566094027E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.23381939698435394},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.3112605141350411E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.5096270361999693E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.33488650877989135},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.1652707053175133E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.16696717427052832},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.30471257706640165},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0454251467788342E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.7963919067063747E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ49,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.3482989163995178E-2}]
["Maroondah (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":19135.46474150024},19356.788824904903,19578.112908309566,19799.436991714228,20020.761075118891,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":20242.085158523558},20472.004270319681,20701.923382115805,20931.842493911929,21161.761605708052,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":21391.680717504179},21645.279677095343,21898.878636686506,22152.477596277669,22406.076555868833,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":22659.675515459992},22928.306588038213,23196.937660616433,23465.568733194654,23734.199805772874,24002.830878351098,24287.385094468002,24571.939310584905,24856.493526701808,25141.047742818711,25425.601958935615,25727.023165100542,26028.444371265468,26329.865577430395,26631.286783595322,26932.707989760245,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":29227.782001454936},29565.835565808356,29903.889130161777,30241.942694515197,30579.996258868618,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30918.049823222034},31269.23155663304,31620.413290044045,31971.595023455051,32322.776756866057,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32673.958490277069},33061.309161235746,33448.659832194426,33836.010503153106,34223.361174111786,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":34610.711845070466},35021.022779986262,35431.333714902059,35841.644649817856,36251.955584733652,36662.266519649456,37096.898691306225,37531.530862962994,37966.163034619763,38400.795206276533,38835.427377933287,39295.822430962624,39756.217483991961,40216.612537021298,40677.007590050634,41137.402643079979,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":105.08316229995619},106.29857226733793,107.51398223471968,108.72939220210142,109.94480216948317,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":111.16021213686491},112.42282204297999,113.68543194909506,114.94804185521014,116.21065176132521,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":117.47326166744027},118.86591039532944,120.2585591232186,121.65120785110777,123.04385657899694,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":124.43650530688608},125.91170347844276,127.38690164999944,128.86209982155611,130.3372979931128,131.81249616466948,133.37513690944843,134.93777765422738,136.50041839900632,138.06305914378527,139.62569988856424,141.28096637704328,142.93623286552233,144.59149935400137,146.24676584248041,147.9020323309594,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":48468.32990525513},49028.922962980592,49589.516020706054,50150.109078431517,50710.702136156979,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":51271.295193882455},51853.658648995704,52436.022104108953,53018.385559222203,53600.749014335452,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":54183.112469448686},54825.454748726414,55467.797028004141,56110.139307281868,56752.481586559596,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":57394.823865837338},58075.241071502911,58755.658277168484,59436.075482834058,60116.492688499631,60796.909894165212,61517.658922683659,62238.407951202105,62959.156979720552,63679.906008238999,64400.655036757445,65164.126562440186,65927.598088122933,66691.069613805681,67454.541139488429,68218.012665171162,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1307543326281255E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1108897430111453E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1583543788626915E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1307543326281255E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1108897430111453E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1583543788626915E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1307543326281255E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1108897430111453E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1583543788626915E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1307543326281255E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1108897430111453E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A50,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1583543788626915E-2},null,null,"Maroondah (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":39237},39652.697929300637,40072.799986552563,40497.352831461409,40926.403618070879,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":41360},42419.689928938387,43506.530311104369,44621.216771784493,45764.462758971065,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":46937},{"$f":"(EQ50-EL50)/5","v":424.6},{"$f":"(EV50-EQ50)/5","v":1115.4000000000001},null,"Maroondah (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6594066507462646E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4948312723649382E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.13776357350753277},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-9.9017460424878245E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.10785393421148837},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.94205729472650668},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1908118025093728E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.11361072052307319},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.7455912231507487E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.7421499731064056E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0594539065184261E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ50,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.5621129809922261E-2}]
["Melton (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":31188.39010443657},33493.612198930787,35798.834293425003,38104.05638791922,40409.278482413436,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":42714.500576907638},44739.888466995792,46765.276357083945,48790.664247172099,50816.052137260252,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":52841.440027348421},54871.994723278636,56902.549419208852,58933.104115139067,60963.658811069283,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":62994.213506999506},65414.912034270266,67835.61056154102,70256.309088811773,72677.007616082527,75097.706143353309,77983.509402765834,80869.312662178359,83755.115921590885,86640.91918100341,89526.722440415935,92966.994063758175,96407.265687100415,99847.537310442654,103287.80893378489,106728.08055712715,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2539.9346550985438},2727.6684068535537,2915.4021586085637,3103.1359103635737,3290.8696621185836,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3478.6034138735931},3643.5478972158107,3808.4923805580283,3973.436863900246,4138.3813472424636,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4303.3258305846821},4468.6910906701196,4634.0563507555571,4799.4216108409946,4964.7868709264321,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5130.1521310118706},5327.2901063409145,5524.4280816699584,5721.5660569990023,5918.7040323280462,6115.8420076570901,6350.8573990201585,6585.8727903832269,6820.8881817462952,7055.9035731093636,7290.9189644724311,7571.0894089813992,7851.2598534903673,8131.4302979993354,8411.6007425083026,8691.7711870172698,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":17.629992171734532},18.933074740086184,20.236157308437836,21.539239876789487,22.842322445141139,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24.145405013492791},25.290304526658129,26.435204039823468,27.580103552988806,28.725003066154144,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":29.869902579319486},31.017722754508206,32.165542929696926,33.313363104885646,34.461183280074366,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":35.609003455263085},36.977361871423909,38.345720287584733,39.714078703745557,41.08243711990638,42.450795536067218,44.082065656206304,45.713335776345389,47.344605896484474,48.975876016623559,50.60714613676263,52.551842916079124,54.496539695395619,56.441236474712113,58.385933254028608,60.330630033345095,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":33745.954751706849},36240.213680524423,38734.472609341996,41228.731538159569,43722.990466977142,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":46217.249395794723},48408.726668738265,50600.203941681808,52791.681214625351,54983.158487568893,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":57174.635760512421},59371.703536703266,61568.77131289411,63765.839089084955,65962.9068652758,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":68159.974641466644},70779.179502482613,73398.384363498582,76017.589224514551,78636.794085530521,81255.99894654649,84378.448867442232,87500.898788337974,90623.348709233716,93745.798630129459,96868.248551025172,100590.6353156557,104313.02208028623,108035.40884491676,111757.79560954729,115480.18237417784,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.4918753230479354E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.3469747214584853E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.5774471191795332E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":6.4918753230479131E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.3469747214584631E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":3.5774471191795332E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.4918753230479131E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.3469747214584631E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.5774471191795332E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.4918753230479131E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.3469747214584853E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A52,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.5774471191795332E-2},null,null,"Melton (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":36300},37720.404823649849,39196.38953333407,40730.128948287405,42323.882987571917,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":43980},46855.259034660317,49918.492478515625,53181.989442942067,56658.842458563457,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":60363},1536,3276.6,null,"Melton (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.8862303292972493E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.2227506360826839E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.353189860915176E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.0147016410937422E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.14343117588790644},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.43254439432883718},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.2223951198590024E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.2842204447633128E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.41843099959298502},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.773563810308425E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.9129609466937998E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ52,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.5376512839024903E-2}]
["Mildura (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":21362.250033057611},21584.318452762167,21806.386872466723,22028.455292171278,22250.523711875834,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":22472.59213158039},22684.762498930409,22896.932866280429,23109.103233630449,23321.273600980468,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23533.443968330488},23737.226290844868,23941.008613359249,24144.790935873629,24348.573258388009,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24552.355580902393},24764.960928857767,24977.566276813141,25190.171624768514,25402.776972723888,25615.382320679266,25837.192698642917,26059.003076606568,26280.81345457022,26502.623832533871,26724.434210497529,26955.848162430222,27187.262114362915,27418.676066295608,27650.0900182283,27881.503970160997,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1849.4009817398294},1868.626182867027,1887.8513839942245,1907.0765851214221,1926.3017862486197,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1945.5269873758177},1963.8952812149973,1982.263575054177,2000.6318688933566,2019.0001627325362,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2037.3684565717156},2055.0105694922231,2072.6526824127304,2090.2947953332377,2107.9369082537451,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2125.5790211742533},2143.9849727300748,2162.3909242858963,2180.7968758417178,2199.2028273975393,2217.6087789533613,2236.8116405494602,2256.0145021455592,2275.2173637416581,2294.4202253377571,2313.6230869338551,2333.6573618454554,2353.6916367570557,2373.725911668656,2393.7601865802562,2413.7944614918561,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":132.65882352941176},134.03786062781921,135.41689772622667,136.79593482463412,138.17497192304157,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":139.55400902144896},140.87157956186024,142.18915010227153,143.50672064268281,144.82429118309409,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":146.14186172350537},147.40734279965676,148.67282387580815,149.93830495195954,151.20378602811093,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":152.46926710426234},153.78953885897806,155.10981061369378,156.4300823684095,157.75035412312522,159.070625877841,160.44806054608696,161.82549521433293,163.2029298825789,164.58036455082487,165.95779921907089,167.39487174486646,168.83194427066204,170.26901679645761,171.70608932225318,173.14316184804881,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23344.309838326852},23586.982496257013,23829.655154187174,24072.327812117335,24315.000470047496,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24557.673127977658},24789.529359707267,25021.385591436876,25253.241823166485,25485.098054896094,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25716.954286625711},25939.644203136751,26162.334119647792,26385.024036158833,26607.713952669874,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26830.403869180907},27062.735440446821,27295.067011712734,27527.398582978647,27759.73015424456,27992.061725510466,28234.452399738464,28476.843073966462,28719.23374819446,28961.624422422457,29204.015096650455,29456.900396020545,29709.785695390634,29962.670994760723,30215.556294130813,30468.441593500902,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0185743506636591E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.2679070927987883E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.513080510413662E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0185743506636591E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.2679070927987883E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.513080510413662E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0185743506636591E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.2679070927987883E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.513080510413662E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0185743506636591E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.2679070927987883E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A53,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.513080510413662E-3},null,null,"Mildura (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":20388},20635.135567348669,20885.266817876109,21138.430064112334,21394.662058754013,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":21654},22351.05478274019,23070.548162051036,23813.202449332628,24579.763207606746,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":25371},253.2,743.4,null,"Mildura (RC)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3127582410083605E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5726252458557077E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.7098561036252846E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.853008413169599E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.8360216914939183E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.9125331620119912E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.2835332606434009E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.9449726320960092E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.28236985641086032},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0328152093470822E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.2121618959616942E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ53,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.219057831071348E-2}]
["Monash (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":40524.439858902275},41002.170657966068,41479.90145702986,41957.632256093653,42435.363055157446,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":42913.093854221224},43485.480433973709,44057.867013726194,44630.253593478679,45202.640173231164,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":45775.026752983664},46400.412090120641,47025.797427257618,47651.182764394594,48276.568101531571,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":48901.953438668548},49570.059321007655,50238.165203346762,50906.271085685868,51574.376968024975,52242.482850364089,52956.227550646938,53669.972250929786,54383.716951212635,55097.461651495483,55811.206351778324,56573.707492163856,57336.208632549387,58098.709772934919,58861.21091332045,59623.712053705982,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":40178.98190340674},40652.640199415669,41126.298495424599,41599.956791433528,42073.615087442457,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":42547.273383451393},43114.780549736774,43682.287716022154,44249.794882307535,44817.302048592916,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":45384.809214878311},46004.863341004937,46624.917467131563,47244.971593258189,47865.025719384816,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":48485.079845511427},49147.490337785406,49809.900830059385,50472.311322333364,51134.721814607343,51797.132306881322,52504.792560697693,53212.452814514065,53920.113068330436,54627.773322146808,55335.433575963187,56091.434636743972,56847.435697524757,57603.436758305543,58359.437819086328,59115.438879867128,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":74.817025440313103},75.699021526418775,76.581017612524448,77.463013698630121,78.345009784735794,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":79.227005870841481},80.283757338551851,81.340508806262221,82.397260273972591,83.454011741682962,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":84.510763209393346},85.665362035225044,86.819960861056742,87.974559686888441,89.129158512720139,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":90.283757338551851},91.517227683110036,92.750698027668221,93.984168372226407,95.217638716784592,96.451109061342805,97.768838697702478,99.08656833406215,100.40429797042182,101.7220276067815,103.03975724314114,104.44750198722944,105.85524673131775,107.26299147540605,108.67073621949436,110.07848096358263,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":80778.238787749317},81730.509878908138,82682.78097006696,83635.052061225782,84587.323152384604,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":85539.594243543455},86680.544741049045,87821.495238554635,88962.445736060225,90103.396233565814,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":91244.346731071375},92490.9407931608,93737.534855250226,94984.128917339651,96230.722979429076,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":97477.31704151853},98809.066886476168,100140.81673143381,101472.56657639144,102804.31642134908,104136.06626630675,105558.78895004233,106981.51163377792,108404.2343175135,109826.95700124909,111249.67968498464,112769.58963089505,114289.49957680545,115809.40952271585,117329.31946862626,118849.22941453668,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1520202662494983E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2996059693231032E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3303447442477578E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1520202662494983E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.2996059693231032E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.33034474424778E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1520202662494983E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2996059693231032E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3303447442477578E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1520202662495205E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.2996059693231032E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A56,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3303447442477578E-2},null,null,"Monash (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":61295},62002.287667312688,62717.736780817278,63441.441516062172,64173.497135294572,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":64914},67075.043597100826,69308.030217718464,71615.354907764849,73999.49244631629,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":76463},723.8,2309.8000000000002,null,"Monash (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.3740157573736198E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.6490574133380989E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.3808658778444771E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.1994765822453992E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.3634511646919902E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.37185808530440778},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.650077210034965E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.14305931082451506},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.23253456739250289},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.1531805292772699E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1539076063507459E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ56,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.3290870953890161E-2}]
["Moonee Valley (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12596.732878727811},12801.424989377569,13006.117100027326,13210.809210677084,13415.501321326841,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13620.193431976602},13845.991209523345,14071.788987070087,14297.58676461683,14523.384542163572,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14749.182319710317},14985.08512277811,15220.987925845902,15456.890728913695,15692.793531981488,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":15928.696335049277},16183.464635637183,16438.232936225089,16693.001236812997,16947.769537400905,17202.53783798881,17477.680337952228,17752.822837915646,18027.965337879064,18303.107837842483,18578.250337805894,18875.396392128288,19172.542446450683,19469.688500773078,19766.834555095473,20063.980609417875,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":42351.117488573356},43039.307014426624,43727.496540279892,44415.686066133159,45103.875591986427,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":45792.065117839695},46551.213406336756,47310.361694833817,48069.509983330878,48828.658271827939,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":49587.806560324992},50380.928667842192,51174.050775359392,51967.172882876592,52760.294990393792,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53553.417097911006},54409.966358297665,55266.515618684323,56123.064879070982,56979.614139457641,57836.163399844292,58761.21217671629,59686.260953588288,60611.309730460285,61536.358507332283,62461.407284204281,63460.433585629253,64459.459887054225,65458.486188479197,66457.512489904169,67456.538791329149,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":38.019188865312159},38.636986201252689,39.254783537193219,39.872580873133749,40.490378209074279,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":41.108175545014809},41.789673551884057,42.471171558753305,43.152669565622553,43.834167572491801,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":44.515665579361062},45.227662357417429,45.939659135473796,46.651655913530163,47.36365269158653,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":48.075649469642912},48.844585687485811,49.61352190532871,50.38245812317161,51.151394341014509,51.920330558857401,52.750759748052033,53.581188937246665,54.411618126441297,55.242047315635929,56.072476504830554,56.969316349624215,57.866156194417876,58.762996039211536,59.659835884005197,60.556675728798872,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":54985.869556166479},55879.368990005445,56772.868423844411,57666.367857683377,58559.867291522343,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":59453.366725361309},60438.994289411981,61424.621853462653,62410.249417513325,63395.876981563997,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":64381.504545614669},65411.241452977716,66440.97836034077,67470.715267703825,68500.452175066879,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":69530.189082429919},70642.275579622321,71754.362076814723,72866.448574007125,73978.535071199527,75090.621568391944,76291.64327441655,77492.664980441157,78693.686686465764,79894.708392490371,81095.730098514978,82392.799294107142,83689.868489699307,84986.937685291472,86284.006880883637,87581.076076475772,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5745883833946372E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6054336491081012E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5505915911499635E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.574588383394615E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.6054336491081012E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.5505915911499635E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.574588383394615E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6054336491081012E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5505915911499635E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.574588383394615E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6054336491081012E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A57,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5505915911499635E-2},null,null,"Moonee Valley (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":42429},43122.552450587726,43827.441840573418,44543.85348571049,45271.975730958678,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":46012},47703.566663090358,49457.321402675516,51275.550476189193,53160.624192113923,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":55115},716.6,1820.6,null,"Moonee Valley (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.0758100090304552E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5040440491300489E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.18681911691923403},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.0336823591065265E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6924273743989415E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.32874092531433075},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.2496339203693676E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.19855103179013445},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.36594667042853968},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.6136909375586983E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6346188941236628E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ57,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.6763597824271077E-2}]
["Moreland (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12597.155336362508},12817.183290251878,13037.211244141248,13257.239198030618,13477.267151919988,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13697.295105809362},13961.109877251509,14224.924648693655,14488.739420135802,14752.554191577949,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":15016.368963020095},15284.689827693213,15553.010692366332,15821.33155703945,16089.652421712568,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16357.973286385683},16650.266686162402,16942.56008593912,17234.853485715837,17527.146885492555,17819.44028526928,18137.847993358308,18456.255701447335,18774.663409536362,19093.07111762539,19411.478825714417,19758.333967321971,20105.189108929524,20452.044250537077,20798.899392144631,21145.754533752181,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":66900.639842467106},68069.158488572662,69237.677134678219,70406.195780783775,71574.714426889332,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":72743.233072994917},74144.293593256007,75545.354113517096,76946.414633778186,78347.475154039275,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":79748.535674300379},81173.527035476916,82598.518396653453,84023.50975782999,85448.501119006527,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":86873.492480183093},88425.796547621794,89978.100615060495,91530.404682499196,93082.708749937898,94635.01281737657,96326.004063665387,98016.995309954204,99707.98655624302,101398.97780253184,103089.96904882064,104932.03817368191,106774.10729854318,108616.17642340445,110458.24554826572,112300.31467312701,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":655.64407996042564},667.0958737615988,678.54766756277195,689.9994613639451,701.45125516511825,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":712.90304896629152},726.63381503876121,740.3645811112309,754.0953471837006,767.82611325617029,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":781.55687932863975},795.52217401266887,809.48746869669799,823.45276338072711,837.41805806475622,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":851.38335274878511},866.5963458458798,881.80933894297448,897.02233204006916,912.23532513716384,927.44831823425852,944.02048260375966,960.5926469732608,977.16481134276194,993.73697571226307,1010.3091400817643,1028.3619078794577,1046.4146756771511,1064.4674434748445,1082.5202112725378,1100.5729790702314,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":80153.439258790051},81553.437652586159,82953.436046382267,84353.434440178375,85753.432833974482,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":87153.431227770576},88832.037285546277,90510.643343321979,92189.249401097681,93867.855458873382,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":95546.461516649113},97253.739037182808,98961.016557716503,100668.2940782502,102375.57159878389,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":104082.84911931756},105942.65957963007,107802.47003994258,109662.28050025509,111522.0909605676,113381.90142088011,115407.87253962745,117433.8436583748,119459.81477712214,121485.78589586949,123511.75701461681,125718.73404888334,127925.71108314987,130132.6881174164,132339.66515168292,134546.64218594943,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6886462145342618E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.8558608432276191E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.726221347067991E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.6886462145342618E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.8558608432276191E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.726221347067991E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6886462145342618E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.8558608432276191E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.726221347067991E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6886462145342618E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.8558608432276191E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A59,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.726221347067991E-2},null,null,"Moreland (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":58582},59754.330722365601,60950.121881769926,62169.842963568546,63413.972848359721,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":64683},67204.068873613374,69823.398314385078,72544.818102278412,75372.307285828923,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":78310},1220.2,2725.4,null,"Moreland (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3252965851792586E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.241156034406222E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.24974172237653913},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.2172957639819737E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.8569159928991699E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.43174309353221685},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.9035655087211611E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.10163007541935976},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.093658047120118E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.2835122192825121E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0011790692799902E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ59,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.8975756746183254E-2}]
["Mornington Peninsula (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":72554.713802429629},73055.609681354545,73556.50556027946,74057.401439204375,74558.297318129291,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":75059.193197054206},75603.341923462896,76147.490649871586,76691.639376280276,77235.788102688966,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":77779.936829097627},78431.054963261864,79082.173097426101,79733.291231590338,80384.409365754575,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":81035.527499918811},81713.899116274028,82392.270732629244,83070.64234898446,83749.013965339676,84427.385581694922,85134.151413777116,85840.917245859309,86547.683077941503,87254.448910023697,87961.214742105905,88697.563270487255,89433.911798868605,90170.260327249955,90906.608855631304,91642.957384012625,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":29844.168406411798},30050.203551218783,30256.238696025768,30462.273840832753,30668.308985639738,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":30874.344130446716},31098.1706108777,31321.997091308684,31545.823571739667,31769.650052170651,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":31993.476532601642},32261.303090382309,32529.129648162976,32796.956205943643,33064.78276372431,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":33332.60932150497},33611.64614350615,33890.682965507331,34169.719787508511,34448.756609509692,34727.793431510858,35018.509739399487,35309.226047288117,35599.942355176747,35890.658663065376,36181.374970954021,36484.259626342049,36787.144281730078,37090.028937118106,37392.913592506135,37695.798247894178,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":94.452068617558027},95.104137235116042,95.756205852674057,96.408274470232072,97.060343087790088,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":97.712411705348131},98.42078708375378,99.129162462159428,99.837537840565076,100.54591321897072,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":101.25428859737639},102.10191725529768,102.94954591321897,103.79717457114026,104.64480322906155,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":105.49243188698284},106.37553925655585,107.25864662612886,108.14175399570188,109.02486136527489,109.90796873484793,110.82803982836987,111.74811092189181,112.66818201541375,113.58825310893569,114.50832420245763,115.46690618954257,116.42548817662751,117.38407016371245,118.34265215079739,119.30123413788233,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":102493.33427745898},103200.91736980843,103908.50046215788,104616.08355450734,105323.66664685679,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":106031.24973920627},106799.93332142434,107568.61690364241,108337.30048586048,109105.98406807856,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":109874.66765029664},110794.45997089946,111714.25229150229,112634.04461210511,113553.83693270793,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":114473.62925331076},115431.92079903673,116390.21234476269,117348.50389048866,118306.79543621463,119265.08698194061,120263.48919300495,121261.89140406929,122260.29361513363,123258.69582619797,124257.09803726235,125297.28980301881,126337.48156877527,127377.67333453173,128417.8651002882,129458.05686604463,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.8103042692311266E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.14671104951492E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.2345495362710075E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":6.8103042692311266E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":7.14671104951492E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.2345495362710075E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.8103042692311266E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.14671104951492E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.2345495362710075E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":6.8103042692311266E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.14671104951492E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A60,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.2345495362710075E-3},null,null,"Mornington Peninsula (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":56503},57394.988977788351,58301.059408534878,59221.433590185356,60156.337330009264,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":61106},66546.330144031046,72471.018486537738,78923.187937016293,85949.800682029498,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":93602},920.6,6499.2,null,"Mornington Peninsula (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.2590925332372827E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5661128782912925E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.7635321656369189E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.6007170191511007E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3128811031598797E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.59945657273002673},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1552631930979773E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.4443389851001038E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.34170035168959911},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3614262107530806E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5786577310733074E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ60,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.9031030406687472E-2}]
["Moyne (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8923.769374282434},9020.8081646446244,9117.8469550068148,9214.8857453690052,9311.9245357311956,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9408.9633260933824},9500.3398276779444,9591.7163292625064,9683.0928308470684,9774.4693324316304,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9865.8458340161924},9957.5073605743273,10049.168887132462,10140.830413690597,10232.491940248732,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":10324.153466806869},10420.073034486019,10515.992602165168,10611.912169844318,10707.831737523467,10803.751305202621,10904.126716885512,11004.502128568403,11104.877540251295,11205.252951934186,11305.628363617079,11410.666610914142,11515.704858211206,11620.743105508269,11725.781352805332,11830.819600102395,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":371.20168388825101},375.23820263656529,379.27472138487957,383.31124013319385,387.34775888150813,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":391.38427762982235},395.1852623744258,398.98624711902926,402.78723186363271,406.58821660823617,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":410.38920135283951},414.20204227006496,418.01488318729042,421.82772410451588,425.64056502174134,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":429.4534059389668},433.44336842532886,437.43333091169092,441.42329339805298,445.41325588441504,449.40321837077721,453.57853042501347,457.75384247924973,461.92915453348598,466.10446658772224,470.2797786419585,474.64905048595165,479.01832232994479,483.38759417393794,487.75686601793109,492.12613786192412,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":42.537313432835823},42.999872388323354,43.462431343810884,43.924990299298415,44.387549254785945,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":44.850108210273476},45.285676491486605,45.721244772699734,46.156813053912863,46.592381335125992,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":47.027949616339107},47.464876538293446,47.901803460247784,48.338730382202122,48.775657304156461,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":49.212584226110792},49.669808134929951,50.127032043749111,50.58425595256827,51.04147986138743,51.498703770206596,51.977167541358057,52.455631312509517,52.934095083660978,53.412558854812438,53.891022625963906,54.391712935216788,54.892403244469669,55.393093553722551,55.893783862975432,56.394474172228328,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9337.5083716035224},9439.0462396695129,9540.5841077355035,9642.121975801494,9743.6598438674846,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9845.1977119334788},9940.8107665438565,10036.423821154234,10132.036875764612,10227.64993037499,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":10323.262984985371},10419.174279382685,10515.085573779999,10610.996868177313,10706.908162574628,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":10802.819456971945},10903.186211046277,11003.552965120609,11103.919719194941,11204.286473269272,11304.653227343604,11409.682414851884,11514.711602360165,11619.740789868445,11724.769977376725,11829.799164885002,11939.707374335312,12049.615583785622,12159.523793235932,12269.432002686242,12379.340212136549,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0645129950322074E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5283274882596025E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.1228155355072005E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0645129950322074E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.5283274882596025E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.1228155355072005E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0645129950322074E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5283274882596025E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.1228155355072005E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0645129950322074E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.5283274882596025E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A62,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.1228155355072005E-3},null,null,"Moyne (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6050},6113.0711862821954,6176.7998890171248,6241.1929628068838,6306.2573337127214,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6372},6757.9322982617796,7167.2393201333552,7601.3368002041743,8061.7262197215377,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":8550},64.400000000000006,435.6,null,"Moyne (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1513323426049382E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.9743545442484418E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.5447740209124259E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.11813979377827954},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.9700850671013486E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.64304572121136805},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.8132158134362908E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.1486983549970351},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.22886734980306311},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.1727318721197548E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0424989468131418E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ62,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.0566901798772665E-2}]
["Murrindindi (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8169.3314656679149},8268.5456888272274,8367.759911986539,8466.9741351458506,8566.1883583051622,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8665.4025814644756},8768.0337983421668,8870.6650152198581,8973.2962320975494,9075.9274489752406,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9178.5586658529319},9281.1899761363475,9383.8212864197631,9486.4525967031786,9589.0839069865942,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9691.7152172700062},9800.0844577851458,9908.4536983002854,10016.822938815425,10125.192179330565,10233.561419845702,10347.989387854661,10462.417355863619,10576.845323872578,10691.273291881536,10805.701259890495,10926.526687847887,11047.352115805279,11168.177543762671,11289.002971720063,11409.828399677453,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":106.37244444444445},107.66430773649779,108.95617102855113,110.24803432060446,111.5398976126578,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":112.8317609047111},114.16811669605926,115.50447248740741,116.84082827875557,118.17718407010372,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":119.51353986145185},120.84989686903111,122.18625387661038,123.52261088418965,124.85896789176891,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":126.19532489934817},127.60639520107705,129.01746550280592,130.42853580453482,131.83960610626372,133.25067640799259,134.74063708850568,136.23059776901877,137.72055844953186,139.21051913004496,140.70047981055805,142.27374148770841,143.84700316485876,145.42026484200912,146.99352651915947,148.56678819630983,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":22.263999999999999},22.534389991359998,22.804779982719996,23.075169974079994,23.345559965439993,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23.615949956799998},23.895652331733331,24.175354706666663,24.455057081599996,24.734759456533329,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25.014461831466662},25.294164460959998,25.573867090453334,25.85356971994667,26.133272349440006,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26.412974978933335},26.708315274644033,27.003655570354731,27.298995866065429,27.594336161776127,27.889676457486821,28.20152869294305,28.513380928399279,28.825233163855508,29.137085399311736,29.448937634767972,29.778224962543629,30.107512290319285,30.436799618094941,30.766086945870597,31.095374273646257,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8297.9679101123584},8398.7443865550849,8499.5208629978115,8600.2973394405381,8701.0738158832646,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8801.8502923259875},8906.0975673699595,9010.3448424139315,9114.5921174579034,9218.8393925018754,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9323.0866675458492},9427.3340374663367,9531.5814073868241,9635.8287773073116,9740.0761472277991,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9844.3235171482884},9954.3991682608666,10064.474819373445,10174.550470486023,10284.626121598601,10394.701772711183,10510.931553636112,10627.16133456104,10743.391115485969,10859.620896410897,10975.850677335824,11098.578654298142,11221.306631260461,11344.034608222779,11466.762585185097,11589.490562147415,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.186004012670705E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1572813095262591E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0939652142731848E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.186004012670705E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1572813095262591E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0939652142731848E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.186004012670705E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1572813095262591E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0939652142731848E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1860040126707272E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1572813095262369E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A63,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0939652142731848E-2},null,null,"Murrindindi (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":5361},5437.2026586478869,5514.4884818518276,5592.8728659966246,5672.3714263153279,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":5753},6197.8689829892091,6677.1388719450197,7193.4698260976184,7749.7277099320718,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":8349},78.400000000000006,519.20000000000005,null,"Murrindindi (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.93679159404725E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3367175278151899E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.4999061485105498E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.22807769341378126},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.6418770759613572E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.13691559179934965},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.4834386689104138E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.9167969761803239E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.39064347787261933},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.6119441925008804E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4214262012290035E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ63,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.7328173646655562E-2}]
["Port Phillip (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3369.0128438964593},3435.5298381351254,3502.0468323737914,3568.5638266124574,3635.0808208511235,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3701.5978150897895},3782.4954237013853,3863.3930323129812,3944.290640924577,4025.1882495361729,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4106.0858581477678},4203.3758769253973,4300.6658957030268,4397.9559144806562,4495.2459332582857,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4592.5359520359152},4701.3519691496113,4810.1679862633073,4918.9840033770033,5027.8000204906994,5136.6160376043954,5258.3235439782238,5380.0310503520523,5501.7385567258807,5623.4460630997091,5745.1535694735358,5881.2798264404528,6017.4060834073698,6153.5323403742868,6289.6585973412039,6425.7848543081191,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":61358.629798913593},62570.080100215026,63781.530401516458,64992.980702817891,66204.431004119324,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":67415.881305420771},68889.240609291941,70362.599913163111,71835.95921703428,73309.31852090545,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":74782.677824776605},76554.586250747976,78326.494676719347,80098.403102690718,81870.311528662089,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":83642.219954633489},85624.04727902844,87605.874603423392,89587.701927818343,91569.529252213295,93551.356576608232,95767.971998799287,97984.587420990341,100201.2028431814,102417.81826537245,104634.43368756352,107113.65267370567,109592.87165984782,112072.09064598997,114551.30963213212,117030.52861827424,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":288.58843079652274},294.28625264466882,299.9840744928149,305.68189634096098,311.37971818910705,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":317.07754003725307},324.00720015021676,330.93686026318045,337.86652037614414,344.79618048910783,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":351.72584060207151},360.05966868529362,368.39349676851572,376.72732485173782,385.06115293495992,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":393.39498101818214},402.71612198125712,412.0372629443321,421.35840390740708,430.67954487048206,440.00068583355716,450.42610713885517,460.85152844415319,471.27694974945121,481.70237105474922,492.12779236004724,503.78831866509154,515.44884497013584,527.10937127518014,538.76989758022444,550.43042388526862,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":65016.231073606577},66299.896190994827,67583.561308383069,68867.22642577131,70150.891543159552,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":71434.556660547809},72995.743233143541,74556.929805739273,76118.116378335006,77679.302950930738,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":79240.489523526441},81118.021796358677,82995.554069190912,84873.086342023147,86750.618614855382,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":88628.150887687589},90728.115370159314,92828.079852631039,94928.044335102764,97028.00881757449,99127.973300046186,101476.72164991638,103825.46999978657,106174.21834965676,108522.96669952695,110871.71504939711,113498.72081881121,116125.72658822531,118752.73235763941,121379.73812705351,124006.74389646764,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.9007340974354525E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0957724231693176E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2645019809066413E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.9007340974354525E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.0957724231693176E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.2645019809066413E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.9007340974354525E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0957724231693176E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2645019809066413E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.9007340974354525E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0957724231693176E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A66,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2645019809066413E-2},null,null,"Port Phillip (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":46009},46893.158763729822,47794.308479653351,48712.77566430618,49648.893108919219,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":50603},52920.400953854965,55343.928959088858,57878.444180713544,60529.029358509855,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":63301},918.8,2539.6,null,"Port Phillip (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.4072460164132883E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.5011690528617967E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.26507472499090268},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.552142901381881E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.8122572541615654E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.12520284587154973},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.15269094806005201},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.16193697321939449},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.19655837109964325},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0212326301580754E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.9217082825747633E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ66,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.5795722661797988E-2}]
["Pyrenees (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3676.7567934782605},3712.4466635498607,3748.1365336214608,3783.8264036930609,3819.516273764661,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3855.2061438362616},3887.4029950725048,3919.5998463087481,3951.7966975449913,3983.9935487812345,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4016.1904000174768},4047.878975601845,4079.5675511862132,4111.2561267705814,4142.9447023549492,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4174.6332779393178},4207.5720007061527,4240.5107234729876,4273.4494462398225,4306.3881690066573,4339.3268917734922,4373.5650813261209,4407.8032708787496,4442.0414604313783,4476.2796499840069,4510.5178395366356,4546.1067611879043,4581.6956828391731,4617.2846044904418,4652.8735261417105,4688.4624477929774,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":20.515625},20.71476789462562,20.91391078925124,21.11305368387686,21.31219657850248,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":21.511339473128096},21.690991966683068,21.87064446023804,22.050296953793012,22.229949447347984,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":22.409601940902952},22.586418350034556,22.76323475916616,22.940051168297764,23.116867577429367,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23.293683986560968},23.477475986472953,23.661267986384939,23.845059986296924,24.02885198620891,24.212643986120888,24.403686771106443,24.594729556091998,24.785772341077553,24.976815126063109,25.16785791104866,25.366437532101344,25.565017153154027,25.763596774206711,25.962176395259394,26.160756016312085,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3697.2724184782605},3733.1614314444864,3769.0504444107123,3804.9394573769382,3840.8284703431641,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3876.7174833093895},3909.0939870391876,3941.4704907689857,3973.8469944987837,4006.2234982285818,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4038.6000019583798},4070.4653939518794,4102.3307859453789,4134.1961779388785,4166.061569932378,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4197.9269619258785},4231.0494766926249,4264.1719914593714,4297.2945062261178,4330.4170209928643,4363.5395357596117,4397.9687680972256,4432.3980004348396,4466.8272327724535,4501.2564651100674,4535.6856974476823,4571.473198720003,4607.2606999923237,4643.0482012646444,4678.8357025369651,4714.6232038092867,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.523749504980028E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.2154252361521518E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.7685649659584577E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.523749504980028E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.2154252361521518E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.7685649659584577E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.523749504980028E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.2154252361521518E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A67,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.7685649659584577E-3},null,null,"Pyrenees (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":2782},2813.2882621168615,2844.928413287028,2876.9244110938689,2909.2802576304266,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":2942},3118.8273273192849,3306.2827660209227,3505.0051130220422,3715.6715597848283,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":3939},32,199.4,null,"Pyrenees (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0181190267062989E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1609929779495598E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.2040905432112261E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-7.7892088518272229E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.8852443962371455E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.6615223839563384E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.20597481237656989},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.0839825132298087E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1246679409367966E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ67,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.0104462039185957E-2}]
["South Gippsland (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13964.975523399014},14126.75787103384,14288.540218668666,14450.322566303492,14612.104913938318,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14773.887261573147},14944.600247593209,15115.313233613271,15286.026219633333,15456.739205653395,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":15627.452191673456},15798.23859407366,15969.024996473865,16139.81139887407,16310.597801274274,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16481.384203674475},16661.502899940326,16841.621596206176,17021.740292472026,17201.858988737877,17381.977685003723,17571.938620350826,17761.899555697928,17951.86049104503,18141.821426392133,18331.782361739235,18532.123346356875,18732.464330974515,18932.805315592155,19133.146300209795,19333.487284827439,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":888.4291256157635},898.72145655529459,909.01378749482569,919.30611843435679,929.59844937388789,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":939.8907803134191},950.75126400327122,961.61174769312333,972.47223138297545,983.33271507282757,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":994.1931987626798},1005.058353083734,1015.9235074047882,1026.7886617258425,1037.6538160468967,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1048.5189703679509},1059.9778301104827,1071.4366898530145,1082.8955495955463,1094.3544093380781,1105.8132690806103,1117.8982761333475,1129.9832831860847,1142.0682902388219,1154.1532972915591,1166.238304344296,1178.9836733204622,1191.7290422966284,1204.4744112727947,1217.2197802489609,1229.9651492251276,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":130.24147167487683},131.75030146205916,133.25913124924148,134.7679610364238,136.27679082360612,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":137.78562061078841},139.37774015987114,140.96985970895386,142.56197925803659,144.15409880711931,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":145.74621835620209},147.33902260805274,148.9318268599034,150.52463111175405,152.1174353636047,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":153.71023961545538},155.39007958642546,157.06991955739554,158.74975952836562,160.42959949933569,162.10943947030574,163.88107105955476,165.65270264880377,167.42433423805278,169.19596582730179,{"$f":"CF69*(CF69/CA69)","v":170.96759741655075},172.83603640018345,174.70447538381615,176.57291436744885,178.44135335108155,{"$f":"CK69*(CK69/CF69)","v":180.3097923347143},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14983.646120689655},15157.229629051195,15330.813137412735,15504.396645774275,15677.980154135816,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":15851.563662497354},16034.729251756351,16217.894841015348,16401.060430274345,16584.226019533344,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16767.391608792339},16950.635969765448,17133.880330738557,17317.124691711666,17500.369052684775,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":17683.61341365788},17876.870809637232,18070.128205616584,18263.385601595935,18456.642997575287,{"$f":"DF69*(DF69/DA69)","v":18649.900393554635},18853.717967543722,19057.535541532809,19261.353115521895,19465.170689510982,{"$f":"DK69*(DK69/DF69)","v":19668.988263500076},19883.943056077514,20098.897848654953,20313.852641232392,20528.80743380983,{"$f":"DP69*(DP69/DK69)","v":20743.762226387269},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1325412649062727E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1296908609329082E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.06972892713455E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1325412649062727E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1296908609329082E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.06972892713455E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1325412649062727E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1296908609329082E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.06972892713455E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1325412649062727E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1296908609329082E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A69,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.06972892713455E-2},null,null,"South Gippsland (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":10886},11047.722954522302,11211.8484732573,11378.412248817793,11547.450504067798,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":11719},12645.614588264691,13645.496058958339,14724.437582325447,15888.690391249043,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":17145},166.6,1085.2,null,"South Gippsland (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.8362726958199183E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4043376245275185E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.3832849441303612E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.3175563269475932E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.0409564435168503E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.25887698438319595},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.1076623050496641E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.3264115894405633E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.1618898382626686E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.5242082671552026E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4856049469254229E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ69,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.9069424717526315E-2}]
["Southern Grampians (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6673.7640346729713},6709.8467623475171,6745.929490022063,6782.0122176966088,6818.0949453711546,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6854.1776730457022},6883.1179335622246,6912.058194078747,6940.9984545952693,6969.9387151117917,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6998.8789756283159},7026.1927828325552,7053.5065900367945,7080.8203972410338,7108.1342044452731,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7135.4480116495106},7163.2947928247158,7191.1415739999211,7218.9883551751263,7246.8351363503316,7274.6819175255359,7303.0720725859919,7331.4622276464479,7359.8523827069039,7388.2425377673599,7416.6326928278177,7445.5768246212056,7474.5209564145935,7503.4650882079814,7532.4092200013692,7561.3533517947553,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1255.0607407407408},1261.8464189109432,1268.6320970811455,1275.4177752513478,1282.2034534215502,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1288.989131591753},1294.4316052261804,1299.8740788606078,1305.3165524950352,1310.7590261294627,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1316.2014997638896},1321.3381043732377,1326.4747089825858,1331.6113135919338,1336.7479182012819,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1341.8845228106295},1347.1213579200853,1352.3581930295411,1357.5950281389969,1362.8318632484527,1368.068698357908,1373.4077197639394,1378.7467411699708,1384.0857625760023,1389.4247839820337,1394.7638053880646,1400.2070070505708,1405.6502087130771,1411.0934103755833,1416.5366120380895,1421.979813700596,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":51.185185185185183},51.461925730462603,51.738666275740023,52.015406821017443,52.292147366294863,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":52.568887911572297},52.790848500252039,53.012809088931782,53.234769677611524,53.456730266291267,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53.678690854971023},53.888177176722571,54.09766349847412,54.307149820225668,54.516636141977216,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":54.726122463728764},54.939696489399878,55.153270515070993,55.366844540742107,55.580418566413222,55.793992592084336,56.011734084989364,56.229475577894391,56.447217070799418,56.664958563704445,56.88270005660948,57.104690336483308,57.326680616357137,57.548670896230966,57.770661176104795,57.992651455978624,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7980.0099605988971},8023.1551069889229,8066.3002533789486,8109.4453997689743,8152.590546159,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8195.7356925490276},8230.3403872886574,8264.9450820282873,8299.5497767679171,8334.154471507547,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8368.7591662471768},8401.419064382515,8434.0789625178531,8466.7388606531913,8499.3987587885294,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8532.0586569238694},8565.3558472342011,8598.6530375445327,8631.9502278548644,8665.247418165196,8698.5446084755295,8732.491526434922,8766.4384443943145,8800.385362353707,8834.3322803130995,8868.2791982724939,8902.8885220082611,8937.4978457440284,8972.1071694797956,9006.7164932155629,9041.3258169513319,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.3491200991455656E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.1870702348605349E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.8724887363641436E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":5.3491200991455656E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.1870702348605349E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":3.8724887363641436E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.3491200991455656E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.1870702348605349E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.8724887363641436E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":5.3491200991455656E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.1870702348605349E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A70,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.8724887363641436E-3},null,null,"Southern Grampians (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6781},6758.6531966903867,6736.3800373297718,6714.1802792243279,6692.0536804800267,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6670},6966.7868883640385,7276.7795424109563,7600.5655630561196,7938.7586969791018,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":8292},-22.2,324.39999999999998,null,"Southern Grampians (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.8630976111199136E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.2919458120933545E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.9717913695094289E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.4226883755389395E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.18491738011209824},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.60456216501737603},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.4068553730129421E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.0866000763305497E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.17260275680763959},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.156045741451452E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.295502626399216E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ70,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.4495785361924778E-2}]
["Strathbogie (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":4972.5445997593415},5034.2066675362839,5095.8687353132264,5157.5308030901688,5219.1928708671112,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5280.8549386440545},5341.3967994841469,5401.9386603242392,5462.4805211643315,5523.0223820044239,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5583.5642428445162},5643.9350182719254,5704.3057936993346,5764.6765691267437,5825.0473445541529,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5885.4181199815612},5949.0526086637947,6012.6870973460282,6076.3215860282617,6139.9560747104952,6203.5905633927268,6270.6652054058686,6337.7398474190104,6404.8144894321522,6471.889131445294,6538.9637734584376,6609.6645474311417,6680.3653214038459,6751.06609537655,6821.7668693492542,6892.4676433219583,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":29.995133819951338},30.367088648606636,30.739043477261934,31.110998305917231,31.482953134572529,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":31.85490796322782},32.220105535853982,32.585303108480147,32.950500681106313,33.315698253732478,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":33.680895826358636},{"$f":"AQ72+(AV72-AQ72)/5","v":34.045061386150095},{"$f":"AR72+(AV72-AQ72)/5","v":34.409226945941555},{"$f":"AS72+(AV72-AQ72)/5","v":34.773392505733014},{"$f":"AT72+(AV72-AQ72)/5","v":35.137558065524473},{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":35.501723625315933},{"$f":"AV72+(BA72-AV72)/5","v":35.885576392303712},{"$f":"AW72+(BA72-AV72)/5","v":36.269429159291491},{"$f":"AX72+(BA72-AV72)/5","v":36.65328192627927},{"$f":"AY72+(BA72-AV72)/5","v":37.037134693267049},37.420987460254821,{"$f":"BA72+(BF72-BA72)/5","v":37.825591747405284},{"$f":"BB72+(BF72-BA72)/5","v":38.230196034555746},{"$f":"BC72+(BF72-BA72)/5","v":38.634800321706209},{"$f":"BD72+(BF72-BA72)/5","v":39.039404608856671},39.444008896007141,{"$f":"BF72+(BK72-BF72)/5","v":39.870486554264446},{"$f":"BG72+(BK72-BF72)/5","v":40.29696421252175},{"$f":"BH72+(BK72-BF72)/5","v":40.723441870779055},{"$f":"BI72+(BK72-BF72)/5","v":41.14991952903636},41.576397187293679,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":14.997566909975669},15.183544324303318,15.369521738630967,15.555499152958616,15.741476567286265,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":15.92745398161391},16.110052767926991,16.292651554240074,16.475250340553156,16.657849126866239,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":16.840447913179318},17.022530693075048,17.204613472970777,17.386696252866507,17.568779032762237,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":17.750861812657966},17.942788196151856,18.134714579645745,18.326640963139635,18.518567346633525,18.710493730127411,18.912795873702642,19.115098017277873,19.317400160853104,19.519702304428336,19.72200444800357,19.935243277132223,20.148482106260875,20.361720935389528,20.57495976451818,20.78819859364684,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5017.537300489269},5079.7573005091945,5141.9773005291199,5204.1973005490454,5266.4173005689709,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5328.6373005888963},5389.7269577879279,5450.8166149869594,5511.9062721859909,5572.9959293850225,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5634.085586584054},5695.00261035115,5755.919634118246,5816.836657885342,5877.753681652438,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5938.6707054195349},6002.8809732522495,6067.0912410849642,6131.3015089176788,6195.5117767503934,6259.722044583109,6327.4035930269765,6395.0851414708441,6462.7666899147116,6530.4482383585791,6598.1297868024476,6669.4702772625378,6740.810767722628,6812.1512581827183,6883.4917486428085,6954.8322391028978,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.210392751348266E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1210233156051297E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0585728722868781E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.210392751348266E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1210233156051519E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0585728722868781E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.210392751348266E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1210233156051519E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0585728722868781E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.210392751348266E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1210233156051297E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A72,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0585728722868781E-2},null,null,"Strathbogie (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":4071},4159.2867458554783,4249.4881440061545,4341.6457170313915,4435.8018880002146,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":4532},4819.5273255932407,5125.2964788481759,5450.4647907271847,5796.2630176728835,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":6164},92.2,326.39999999999998,null,"Strathbogie (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3513562835933968E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.9583368707290836E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.9585589051063232E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-7.5196504874270875E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-8.1466257792344399E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.21712914297884334},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.19767286990278232},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-8.1936577415472556E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.35562689129456659},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.6652524440538041E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.1686746709771221E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ72,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.3443805294183697E-2}]
["Surf Coast (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":29882.877931561372},{"$f":"B73+(G73-B73)/5","v":30519.331352513884},{"$f":"C73+(G73-B73)/5","v":31155.784773466396},{"$f":"D73+(G73-B73)/5","v":31792.238194418907},{"$f":"E73+(G73-B73)/5","v":32428.691615371419},{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":33065.145036323935},{"$f":"G73+(L73-G73)/5","v":33534.992388333849},{"$f":"H73+(L73-G73)/5","v":34004.839740343763},{"$f":"I73+(L73-G73)/5","v":34474.687092353677},{"$f":"J73+(L73-G73)/5","v":34944.534444363591},{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":35414.381796373491},{"$f":"L73+(Q73-L73)/5","v":35807.942180352111},{"$f":"M73+(Q73-L73)/5","v":36201.502564330731},{"$f":"N73+(Q73-L73)/5","v":36595.062948309351},{"$f":"O73+(Q73-L73)/5","v":36988.623332287971},{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":37382.183716266591},{"$f":"Q73+(V73-Q73)/5","v":37797.612302933034},{"$f":"R73+(V73-Q73)/5","v":38213.040889599477},{"$f":"S73+(V73-Q73)/5","v":38628.46947626592},{"$f":"T73+(V73-Q73)/5","v":39043.898062932363},{"$f":"Q73*(Q73/L73)","v":39459.326649598799},{"$f":"V73+(AA73-V73)/5","v":39897.838546744046},{"$f":"W73+(AA73-V73)/5","v":40336.350443889292},{"$f":"X73+(AA73-V73)/5","v":40774.862341034539},{"$f":"Y73+(AA73-V73)/5","v":41213.374238179786},{"$f":"V73*(V73/Q73)","v":41651.886135325047},{"$f":"AA73+(AF73-AA73)/5","v":42114.763968266096},{"$f":"AB73+(AF73-AA73)/5","v":42577.641801207144},{"$f":"AC73+(AF73-AA73)/5","v":43040.519634148193},{"$f":"AD73+(AF73-AA73)/5","v":43503.397467089242},{"$f":"AA73*(AA73/V73)","v":43966.275300030291},{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3065.8873862744822},{"$f":"AG73+(AL73-AG73)/5","v":3131.1854649842526},{"$f":"AH73+(AL73-AG73)/5","v":3196.483543694023},{"$f":"AI73+(AL73-AG73)/5","v":3261.7816224037933},{"$f":"AJ73+(AL73-AG73)/5","v":3327.0797011135637},{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3392.3777798233332},{"$f":"AL73+(AQ73-AL73)/5","v":3440.5826104725338},{"$f":"AM73+(AQ73-AL73)/5","v":3488.7874411217344},{"$f":"AN73+(AQ73-AL73)/5","v":3536.9922717709351},{"$f":"AO73+(AQ73-AL73)/5","v":3585.1971024201357},{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3633.4019330693368},3673.7799655915328,3714.1579981137288,3754.5360306359248,3794.9140631581208,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3835.2920956803164},3877.9137356266242,3920.535375572932,3963.1570155192398,4005.7786554655477,{"$f":"AV73*(AV73/AQ73)","v":4048.400295411856},4093.3902089425392,4138.3801224732224,4183.3700360039056,4228.3599495345888,4273.349863065273,4320.8396434221104,4368.3294237789478,4415.8192041357852,4463.3089844926226,4510.7987648494591,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":40.918765283556986},{"$f":"BL73+(BQ73-BL73)/5","v":41.79026394595212},{"$f":"BM73+(BQ73-BL73)/5","v":42.661762608347253},{"$f":"BN73+(BQ73-BL73)/5","v":43.533261270742386},{"$f":"BO73+(BQ73-BL73)/5","v":44.40475993313752},{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":45.276258595532639},{"$f":"BQ73+(BV73-BQ73)/5","v":45.919622784217054},{"$f":"BR73+(BV73-BQ73)/5","v":46.56298697290147},{"$f":"BS73+(BV73-BQ73)/5","v":47.206351161585886},{"$f":"BT73+(BV73-BQ73)/5","v":47.849715350270301},{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":48.49307953895471},{"$f":"BV73+(CA73-BV73)/5","v":49.031983623554915},{"$f":"BW73+(CA73-BV73)/5","v":49.570887708155119},{"$f":"BX73+(CA73-BV73)/5","v":50.109791792755324},{"$f":"BY73+(CA73-BV73)/5","v":50.648695877355529},{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":51.187599961955733},{"$f":"CA73+(CF73-CA73)/5","v":51.756448279337185},{"$f":"CB73+(CF73-CA73)/5","v":52.325296596718637},{"$f":"CC73+(CF73-CA73)/5","v":52.894144914100089},{"$f":"CD73+(CF73-CA73)/5","v":53.462993231481541},{"$f":"CA73*(CA73/BV73)","v":54.031841548862985},{"$f":"CF73+(CK73-CF73)/5","v":54.632297951838233},{"$f":"CG73+(CK73-CF73)/5","v":55.23275435481348},{"$f":"CH73+(CK73-CF73)/5","v":55.833210757788727},{"$f":"CI73+(CK73-CF73)/5","v":56.433667160763974},57.034123563739222,{"$f":"CK73+(CP73-CK73)/5","v":57.667944357186698},{"$f":"CL73+(CP73-CK73)/5","v":58.301765150634175},{"$f":"CM73+(CP73-CK73)/5","v":58.935585944081652},{"$f":"CN73+(CP73-CK73)/5","v":59.569406737529128},60.203227530976605,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":32989.684083119406},{"$f":"CQ73+(CV73-CQ73)/5","v":33692.307081444087},{"$f":"CR73+(CV73-CQ73)/5","v":34394.930079768768},{"$f":"CS73+(CV73-CQ73)/5","v":35097.55307809345},{"$f":"CT73+(CV73-CQ73)/5","v":35800.176076418131},{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":36502.799074742805},{"$f":"CV73+(DA73-CV73)/5","v":37021.494621590602},{"$f":"CW73+(DA73-CV73)/5","v":37540.190168438399},{"$f":"CX73+(DA73-CV73)/5","v":38058.885715286197},{"$f":"CY73+(DA73-CV73)/5","v":38577.581262133994},{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":39096.276808981776},{"$f":"DA73+(DF73-DA73)/5","v":39530.754129567191},{"$f":"DB73+(DF73-DA73)/5","v":39965.231450152605},{"$f":"DC73+(DF73-DA73)/5","v":40399.70877073802},{"$f":"DD73+(DF73-DA73)/5","v":40834.186091323434},{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":41268.663411908863},{"$f":"DF73+(DK73-DF73)/5","v":41727.282486838994},{"$f":"DG73+(DK73-DF73)/5","v":42185.901561769126},{"$f":"DH73+(DK73-DF73)/5","v":42644.520636699257},{"$f":"DI73+(DK73-DF73)/5","v":43103.139711629388},43561.75878655952,{"$f":"DK73+(DP73-DK73)/5","v":44045.861053638429},{"$f":"DL73+(DP73-DK73)/5","v":44529.963320717339},{"$f":"DM73+(DP73-DK73)/5","v":45014.065587796249},{"$f":"DN73+(DP73-DK73)/5","v":45498.167854875159},45982.270121954061,{"$f":"DP73+(DU73-DP73)/5","v":46493.271556045394},{"$f":"DQ73+(DU73-DP73)/5","v":47004.272990136727},{"$f":"DR73+(DU73-DP73)/5","v":47515.274424228061},{"$f":"DS73+(DU73-DP73)/5","v":48026.275858319394},48537.277292410734,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0445000457931295E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3822316066512297E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0873939482910933E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.0445000457931295E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.3822316066512297E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.0873939482910933E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0445000457931073E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3822316066512297E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0873939482910933E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0445000457931295E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3822316066512297E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A73,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0873939482910933E-2},null,null,"Surf Coast (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":9628},9866.1260706539797,10110.141632949537,10360.192349693354,10616.427486321096,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":10879},12370.090803303672,14065.552576705404,15993.396688343393,18185.473783258021,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":20678},250.2,1959.8,null,"Surf Coast (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.0283853680095563E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.2048423000035076E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.23045091042257004},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.13038302352051612},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.20167310544588779},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.81653972677736664},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.7939930087453204E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.1444455602521764E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.20394603438775072},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.3589046524667321E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.4732662095344748E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ73,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.13706138462208584}]
["Wangaratta (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":10083.054488341186},10185.750217684312,10288.445947027438,10391.141676370564,10493.83740571369,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":10596.533135056814},10692.372652749609,10788.212170442404,10884.0516881352,10979.891205827995,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11075.730723520788},11171.570241213583,11267.409758906379,11363.249276599174,11459.088794291969,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11554.928311984762},11654.914379183352,11754.900446381942,11854.886513580532,11954.872580779122,12054.858647977715,12159.170667429715,12263.482686881714,12367.794706333714,12472.106725785714,12576.41874523771,12685.243881649392,12794.069018061075,12902.894154472757,13011.719290884439,13120.544427296121,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1814.1472755829402},1832.6243330874152,1851.1013905918901,1869.578448096365,1888.05550560084,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1906.5325631053149},1923.776048213583,1941.019533321851,1958.263018430119,1975.5065035383871,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1992.7499886466553},2009.9934737549233,2027.2369588631914,2044.4804439714594,2061.7239290797274,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2078.9674141879955},2096.9569481743792,2114.946482160763,2132.9360161471468,2150.9255501335306,2168.9150841199148,2187.6829451999288,2206.4508062799428,2225.2186673599567,2243.9865284399707,2262.7543895199842,2282.3342524439099,2301.9141153678356,2321.4939782917613,2341.073841215687,2360.6537041396127,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11897.201763924126},12018.374550771727,12139.547337619328,12260.720124466929,12381.89291131453,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12503.065698162129},12616.148700963191,12729.231703764253,12842.314706565316,12955.397709366378,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13068.480712167444},13181.563714968506,13294.646717769569,13407.729720570631,13520.812723371693,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13633.895726172757},10907.116580938206,8180.3374357036537,5453.5582904691018,2726.7791452345505,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.9836359605536273E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.8851221142749459E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.5071309819895191E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.9836359605536273E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.8851221142749459E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.5071309819895191E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.9836359605536273E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.8851221142749459E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A76,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.5071309819895191E-3},null,null,"Wangaratta (RC)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":10947},11087.164441097932,11229.123535575629,11372.900262019732,11518.517893232714,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":11666},12043.029413458047,12432.243909944769,12834.037294938242,13248.816101179393,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":13677},143.80000000000001,402.2,null,"Wangaratta (RC)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.3999572521350494E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.4520271984503905E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.3583497508077644E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1398955988994208E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.29774148646361598},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.71021287319572135},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.5290811545880576E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.8903573297426091E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.4519492326832211E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.2803913501227004E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ76,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.2318653648041096E-2}]
["Warrnambool (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":10571.682952350679},10697.270066374875,10822.857180399071,10948.444294423267,11074.031408447463,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11199.618522471663},11331.807918053089,11463.997313634516,11596.186709215943,11728.376104797369,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11860.565500378798},11995.419404152735,12130.273307926673,12265.12721170061,12399.981115474548,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12534.835019248485},12677.355326181061,12819.875633113637,12962.395940046214,13104.91624697879,13247.436553911368,13398.059096675914,13548.68163944046,13699.304182205005,13849.926724969551,14000.549267734097,14159.734655958038,14318.920044181979,14478.105432405921,14637.290820629862,14796.476208853803,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1891.856679358061},1914.3311350884185,1936.805590818776,1959.2800465491334,1981.7545022794909,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2004.2289580098482},2027.884925758618,2051.5408935073879,2075.1968612561577,2098.8528290049276,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2122.508796753697},2146.6415918575744,2170.7743869614519,2194.9071820653294,2219.0399771692068,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2243.1727722730839},2268.6775093929768,2294.1822465128698,2319.6869836327628,2345.1917207526558,2370.6964578725479,2397.651131492195,2424.6058051118421,2451.5604787314892,2478.5151523511363,2505.4698259707839,2533.9568645364557,2562.4439031021275,2590.9309416677993,2619.4179802334711,2647.9050187991429,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":82.76623330491617},83.749461086743139,84.732688868570108,85.715916650397077,86.699144432224045,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":87.682372214051043},88.717289587608434,89.752206961165825,90.787124334723217,91.822041708280608,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":92.856959081837999},93.9127370229794,94.9685149641208,96.0242929052622,97.080070846403601,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":98.135848787544987},99.251647381528272,100.36744597551156,101.48324456949484,102.59904316347813,103.71484175746139,104.89407316003179,106.0733045626022,107.25253596517261,108.43176736774302,{"$f":"CF77*(CF77/CA77)","v":109.6109987703134},110.85726911722602,112.10353946413865,113.34980981105127,114.5960801579639,{"$f":"CK77*(CK77/CF77)","v":115.84235050487653},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":12546.305865013655},12695.350662550036,12844.395460086416,12993.440257622797,13142.485055159177,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13291.529852695561},13448.410133399315,13605.290414103069,13762.170694806822,13919.050975510576,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14075.931256214333},14235.97373303329,14396.016209852247,14556.058686671204,14716.101163490161,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14876.143640309114},15045.284482955567,15214.42532560202,15383.566168248473,15552.707010894926,{"$f":"DF77*(DF77/DA77)","v":15721.847853541376},15900.60430132814,16079.360749114903,16258.117196901667,16436.873644688429,{"$f":"DK77*(DK77/DF77)","v":16615.630092475192},16804.548789611719,16993.467486748246,17182.386183884773,17371.3048810213,{"$f":"DP77*(DP77/DK77)","v":17560.22357815782},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1606986384493423E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1533879422814586E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1119870452469316E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1606986384493423E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1533879422814364E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.1119870452469316E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1606986384493423E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1533879422814364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1119870452469316E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1606986384493423E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1533879422814586E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A77,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.1119870452469316E-2},null,null,"Warrnambool (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":12580},12768.090769097467,12958.993790772016,13152.751112619044,13349.405410911579,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":13549},14011.524865585267,14489.839033058839,14984.481504910465,15496.009683663407,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":16025},193.8,495.2,null,"Warrnambool (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4607644017324173E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.6909160089383155E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-3.3310169457366534E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.6520913496339116E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.11606797259680701},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.19295838514101793},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.2171701670392312E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.4592871535139817E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.18273017044763984},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4765739414776879E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4951571470386948E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ77,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.4137195777198759E-2}]
["West Wimmera (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3549.5370370370374},3562.5192218800712,3575.501406723105,3588.4835915661388,3601.4657764091726,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3614.4479612522068},3622.527873703702,3630.6077861551971,3638.6876986066923,3646.7676110581874,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3654.8475235096835},3661.4865752499736,3668.1256269902638,3674.7646787305539,3681.403730470844,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3688.0427822111346},3694.7421333315315,3701.4414844519283,3708.1408355723252,3714.840186692722,3721.5395378131179,3728.2997359844908,3735.0599341558636,3741.8201323272365,3748.5803304986093,3755.3405286699826,3762.1621265374383,3768.983724404894,3775.8053222723497,3782.6269201398054,3789.4485180072602,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3549.5370370370374},3562.5192218800712,3575.501406723105,3588.4835915661388,3601.4657764091726,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3614.4479612522068},3622.527873703702,3630.6077861551971,3638.6876986066923,3646.7676110581874,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3654.8475235096835},3661.4865752499736,3668.1256269902638,3674.7646787305539,3681.403730470844,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":3688.0427822111346},2950.4342257689077,2212.8256693266808,1475.2171128844539,737.60855644222693,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.6309666971090504E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2255205951682289E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.809942154018751E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.6309666971090504E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.2255205951682289E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A79,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.809942154018751E-3},null,null,"West Wimmera (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":1815},1781.8079943039097,1749.2229909450807,1717.2338893036585,1685.8297917635559,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":1655},1760.6284191470163,1872.9984473160855,1992.5403597359127,2119.7118934431824,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":2255},-32,120,null,"West Wimmera (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.0887556692976759E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.5333387505683138E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.17188564453418453},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4931978945393665E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.17044166595257726},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.9244876491456564E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.8617553510468241E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.3090675677116543E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.8287606444126858E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ79,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.3823818215719808E-2}]
["Whitehorse (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":18902.515576453286},19234.551601368748,19566.58762628421,19898.623651199672,20230.659676115134,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":20562.695701030596},20881.599623294675,21200.503545558753,21519.407467822832,21838.31139008691,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":22157.215312350992},22476.153900139558,22795.092487928123,23114.031075716688,23432.969663505253,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":23751.908251293826},24093.801398431704,24435.694545569582,24777.587692707461,25119.480839845339,25461.373986983213,25827.873772632647,26194.373558282081,26560.873343931515,26927.373129580948,27293.872915230375,27686.750321535659,28079.627727840943,28472.505134146228,28865.382540451512,29258.259946756792,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":53548.839573284808},54489.462727850427,55430.085882416046,56370.709036981665,57311.332191547284,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":58251.955346112911},59155.376634329332,60058.797922545753,60962.219210762174,61865.640498978595,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":62769.061787195031},63672.581279198246,64576.100771201462,65479.620263204677,66383.1397552079,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":67286.659247211122},68255.206592840492,69223.753938469861,70192.301284099231,71160.8486297286,72129.395975357984,73167.651341211633,74205.906707065282,75244.162072918931,76282.41743877258,77320.672804626229,78433.6531969512,79546.633589276171,80659.613981601142,81772.594373926113,{"$f":"BF80*(BF80/BA80)","v":82885.574766251113},{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":83.497469142801222},84.964161109409787,86.430853076018352,87.897545042626916,89.364237009235481,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":90.830928975844017},92.239612931218346,93.648296886592675,95.056980841967004,96.465664797341333,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":97.87434875271569},99.283185834987322,100.69202291725895,102.10085999953058,103.50969708180222,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":104.91853416407383},106.4287676770588,107.93900119004377,109.44923470302874,110.9594682160137,112.46970172899869,114.0886293484118,115.70755696782491,117.32648458723803,118.94541220665114,{"$f":"CF80*(CF80/CA80)","v":120.56433982606426},122.29978445390751,124.03522908175076,125.77067370959401,127.50611833743726,{"$f":"CK80*(CK80/CF80)","v":129.24156296528054},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":72534.852618880905},73808.978490328591,75083.104361776277,76357.230233223963,77631.35610467165,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":78905.48197611935},80129.215870555228,81352.949764991106,82576.683659426984,83800.417553862862,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":85024.151448298726},86248.018365172786,87471.885282046846,88695.752198920905,89919.619115794965,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":91143.48603266901},92455.436758949247,93767.387485229483,95079.338211509719,96391.288937789956,{"$f":"DF80*(DF80/DA80)","v":97703.239664070192},99109.613743192691,100515.98782231519,101922.36190143769,103328.73598056019,{"$f":"DK80*(DK80/DF80)","v":104735.11005968267},106242.70330294078,107750.29654619888,109257.88978945698,110765.48303271508,{"$f":"DP80*(DP80/DK80)","v":112273.07627597319},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6979242841462794E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5049042505029364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3996989975503027E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.6979242841462794E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.5049042505029364E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.3996989975503027E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6979242841462794E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5049042505029364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3996989975503027E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.6979242841462794E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.5049042505029364E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A80,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.3996989975503027E-2},null,null,"Whitehorse (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":57208},57838.163353464566,58475.268146099348,59119.390839947861,59770.608739306066,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":60429},62533.781658369182,64711.874240788195,66965.831214769307,69298.294986771041,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":71712},644.20000000000005,2256.6,null,"Whitehorse (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.7438442957808977E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4225962287903071E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.1929121190367532},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.7389113990526948E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.476307936479949E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.60575213166114628},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.1071522763912109E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.20058411687832445},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.17763604314939485},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.9174887136625998E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1015301242213837E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ80,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.483065512203054E-2}]
["Wyndham (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":103186.9617249837},107776.36180019053,112365.76187539735,116955.16195060418,121544.562025811,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":126133.96210101782},130184.82376514141,134235.685429265,138286.5470933886,142337.4087575122,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":146388.27042163577},150408.28796141324,154428.30550119071,158448.32304096819,162468.34058074566,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":166488.35812052313},171060.35093036739,175632.34374021165,180204.33655005592,184776.32935990018,189348.32216974444,194548.0801425479,199747.83811535136,204947.59608815482,210147.35406095829,215347.11203376172,221260.83152114079,227174.55100851986,233088.27049589893,239001.98998327801,244915.70947065714,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":9183.4768659304318},9591.9262350618865,10000.375604193341,10408.824973324796,10817.27434245625,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":11225.723711587709},11586.244011416988,11946.764311246267,12307.284611075545,12667.804910904824,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":13028.325210734103},13386.100432138286,13743.875653542469,14101.650874946652,14459.426096350835,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":14817.201317755016},15224.101467720757,15631.001617686497,16037.901767652238,16444.801917617981,16851.702067583719,17314.47232705649,17777.242586529261,18240.012846002031,18702.783105474802,19165.55336494758,19691.865073288136,20218.176781628692,20744.488489969248,21270.800198309804,21797.11190665036,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":17.583874493588695},18.365944568860272,19.148014644131848,19.930084719403425,20.712154794675001,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":21.494224869946578},22.184523740095333,22.874822610244088,23.565121480392843,24.255420350541598,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24.94571922069035},25.630762008071475,26.3158047954526,27.000847582833725,27.68589037021485,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":28.370933157595974},29.150036897157158,29.929140636718341,30.708244376279524,31.487348115840707,32.26645185540189,33.152531744395034,34.038611633388179,34.924691522381323,35.810771411374468,36.696851300367598,37.704595878926952,38.712340457486306,39.72008503604566,40.727829614605014,41.735574193164354,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":112388.02246540772},117386.65397982128,122385.28549423483,127383.91700864839,132382.54852306194,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":137381.18003747548},141793.25230029851,146205.32456312154,150617.39682594457,155029.4690887676,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":159441.54135159057},163820.0191555596,168198.49695952862,172576.97476349765,176955.45256746668,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":181333.93037143574},186313.60243498528,191293.27449853483,196272.94656208437,201252.61862563391,206232.29068918352,211895.70500134872,217559.11931351392,223222.53362567912,228885.94793784432,234549.36225000955,240990.40119030775,247431.44013060594,253872.47907090414,260313.51801120234,266754.55695150048,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.0977739511905531E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.023155634541852E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.6066522617828047E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":4.0977739511905531E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":3.023155634541852E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.6066522617828047E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.0977739511905531E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.023155634541852E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.6066522617828047E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":4.0977739511905531E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":3.023155634541852E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A83,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.6066522617828047E-2},null,null,"Wyndham (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":55023},57786.840300398595,60689.510057680811,63737.982763801236,66939.582193652474,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":70302},75489.903664818819,81060.646287781652,87042.479293229073,93465.738906330531,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":100363},3055.8,6012.2,null,"Wyndham (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.6832305185521532E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.4222275150792143E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.5757391961915674E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.5616979796903934E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.6700445337514402E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.41134327322913822},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.1245804738770939E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.1344426280935727E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.42004278423328356},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.5268037101633434E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.023063628661828E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ83,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.3794538772991025E-2}]
["Yarra (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":5926.714783295487},6077.1115600454077,6227.5083367953284,6377.9051135452492,6528.3018902951699,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":6678.6986670450915},6831.4271401250662,6984.1556132050409,7136.8840862850157,7289.6125593649904,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":7442.3410324449633},7597.5307283551901,7752.720424265417,7907.9101201756439,8063.0998160858708,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":8218.2895119960958},8389.6594941977692,8561.0294763994425,8732.3994586011158,8903.7694408027892,9075.1394230044643,9264.3766698948148,9453.6139167851652,9642.8511636755156,9832.0884105658661,10021.325657456217,10230.293034067694,10439.260410679171,10648.227787290649,10857.195163902126,11066.162540513606,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":45573.877979303914},46730.364262632422,47886.85054596093,49043.336829289437,50199.823112617945,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":51356.309395946439},52530.725417404094,53705.141438861749,54879.557460319404,56053.973481777059,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":57228.389503234714},58421.731265688366,59615.073028142018,60808.414790595671,62001.756553049323,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":63195.098315502975},64512.859494122051,65830.620672741119,67148.381851360202,68466.143029979285,69783.904208598353,71239.056938948706,72694.20966929906,74149.362399649413,75604.515129999767,77059.66786035012,78666.536770288003,80273.405680225886,81880.274590163768,83487.143500101651,85094.012410039519,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":1282.5459954345774},1315.0919826804195,1347.6379699262616,1380.1839571721036,1412.7299444179457,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1445.2759316637882},1478.3264999296432,1511.3770681954982,1544.4276364613531,1577.4782047272081,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1610.5287729930626},1644.1119519210181,1677.6951308489736,1711.2783097769291,1744.8614887048846,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1778.44466763284},1815.5292739361385,1852.6138802394369,1889.6984865427353,1926.7830928460337,1963.8676991493321,2004.8187963525165,2045.7698935557009,2086.7209907588854,2127.6720879620698,2168.6231851652542,2213.8438988066309,2259.0646124480077,2304.2853260893844,2349.5060397307611,2394.7267533721388,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":52783.13875803398},54122.567805358245,55461.996852682511,56801.425900006776,58140.854947331041,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":59480.283994655321},60840.479057458804,62200.674120262287,63560.86918306577,64921.064245869253,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":66281.259308672743},67663.373945964573,69045.488583256403,70427.603220548233,71809.717857840064,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":73191.832495131908},74718.04826225595,76244.264029379992,77770.479796504034,79296.695563628076,80822.911330752147,82508.252405196035,84193.593479639923,85878.934554083811,87564.275628527699,89249.616702971587,91110.67370316232,92971.730703353052,94832.787703543785,96693.844703734518,98554.901703925265,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4178286773404167E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.1888574776719238E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0033356201625496E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.4178286773404167E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.1888574776719238E-2},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.0033356201625496E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4178286773404167E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.1888574776719238E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0033356201625496E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.4178286773404167E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.1888574776719238E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A84,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.0033356201625496E-2},null,null,"Yarra (C)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":33525},34707.227228874101,35931.144576187915,37198.222204303689,38509.982119460648,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":39868},41724.966206574718,43668.425929060955,45702.407850516189,47831.12830144183,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":50059},1268.5999999999999,2038.2,null,"Yarra (C)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1884982967520052E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-8.3683754185626125E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.21980428683805719},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.3715775345051195E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.413234694799776E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.19332652947016693},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.5409705174118464E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.0702709136089013E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.18843418800513212},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.1756237338711006E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.5264048586848729E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ84,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.6577862109328683E-2}]
["Yarra Ranges (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":42157.690872419385},42527.196751109361,42896.702629799336,43266.208508489311,43635.714387179287,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":44005.220265869269},44410.418869240166,44815.617472611062,45220.816075981958,45626.014679352855,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":46031.213282723766},46483.094638246359,46934.975993768952,47386.857349291546,47838.738704814139,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":48290.620060336747},48764.681665401622,49238.743270466497,49712.804875531372,50186.866480596247,50660.928085661122,51158.258640794964,51655.589195928806,52152.919751062647,52650.250306196489,53147.580861330331,53669.322505089665,54191.064148849,54712.805792608335,55234.547436367669,55756.289080126997,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":24596.864730700247},24812.452584950632,25028.040439201017,25243.628293451402,25459.216147701787,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":25674.804001952165},25911.216742544253,26147.629483136341,26384.042223728429,26620.454964320517,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":26856.867704912602},27120.517452944376,27384.16720097615,27647.816949007924,27911.466697039697,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":28175.116445071471},28451.707238649018,28728.298032226565,29004.888825804112,29281.479619381658,29558.070412959212,29848.237453371625,30138.404493784037,30428.57153419645,30718.738574608862,31008.905615021267,31313.315281925425,31617.724948829582,31922.134615733739,32226.544282637897,32530.953949542047,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":210.7329673441823},212.58001040218815,214.427053460194,216.27409651819985,218.12113957620571,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":219.9681826342115},221.99364233764919,224.01910204108688,226.04456174452457,228.07002144796226,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":230.09548115139992},232.35429317279286,234.61310519418581,236.87191721557875,239.13072923697169,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":241.3895412583646},243.75922533431631,246.12890941026802,248.49859348621973,250.86827756217144,253.23796163812315,255.7239598383436,258.20995803856403,260.69595623878445,263.18195443900487,265.66795263922535,268.2759741532397,270.88399566725406,273.49201718126841,276.10003869528276,278.708060209297,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":66965.288570463817},67552.229346462176,68139.170122460535,68726.110898458894,69313.051674457252,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":69899.99245045564},70543.629254122061,71187.266057788482,71830.902861454902,72474.539665121323,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":73118.176468787758},73835.966384363521,74553.756299939283,75271.546215515045,75989.336131090808,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":76707.126046666584},77460.148129384965,78213.170212103345,78966.192294821725,79719.214377540105,80472.236460258471,81262.220054004953,82052.203647751434,82842.187241497915,83632.170835244397,84422.154428990849,85250.913761168355,86079.67309334586,86908.432425523366,87737.191757700872,88565.951089878377,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.6151258515325679E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.0429318167757344E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.6295938537067638E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":8.6151258515325679E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.0429318167757344E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":9.6295938537067638E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.6151258515325679E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.0429318167757344E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.6295938537067638E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.6151258515323459E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.0429318167757344E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A85,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":9.6295938537067638E-3},null,null,"Yarra Ranges (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":52273},52633.396118534038,52996.276987555982,53361.659738174276,53729.561619607754,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":54100},55518.443973141315,56974.078025856397,58467.877242142145,60000.842271651993,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":61574},365.4,1494.8,null,"Yarra Ranges (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.8434249290864066E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.2586619277336064E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-4.5802949711151175E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":8.2847434729264258E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.32130025787463201},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":1.4691586292105194},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.2652796516878237E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.2298243750627007E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.17093221264370628},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":9.7644623944355136E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":6.8944984702243861E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ85,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":2.6218927414811688E-2}]
["Yarriambiack (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1941.7777777777776},1944.9725250992992,1948.1672724208208,1951.3620197423425,1954.5567670638641,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1957.7515143853861},1962.0647746416978,1966.3780348980094,1970.6912951543211,1975.0045554106327,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1979.3178156669444},1982.5650889575238,1985.8123622481032,1989.0596355386826,1992.3069088292621,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":1995.5541821198419},1998.8280928299916,2002.1020035401414,2005.3759142502911,2008.6498249604408,2011.9237356705901,2015.2245023073642,2018.5252689441384,2021.8260355809125,2025.1268022176866,2028.4275688544606,2031.7554117173293,2035.0832545801979,2038.4110974430666,2041.7389403059353,2045.0667831688042,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":199.88888888888889},200.2177599366926,200.54663098449632,200.87550203230003,201.20437308010375,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":201.53324412790741},201.97725621311596,202.42126829832452,202.86528038353308,203.30929246874163,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":203.75330455395016},204.08758268680393,204.4218608196577,204.75613895251146,205.09041708536523,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":205.42469521821903},205.76171543838149,206.09873565854394,206.4357558787064,206.77277609886886,207.10979631903135,207.44958111987575,207.78936592072014,208.12915072156454,208.46893552240894,208.80872032325331,209.15129238266627,209.49386444207923,209.83643650149219,210.17900856090515,210.5215806203181,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2141.6666666666665},2145.190285035992,2148.7139034053175,2152.237521774643,2155.7611401439685,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2159.2847585132936},2164.0420308548137,2168.7993031963338,2173.5565755378539,2178.313847879374,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2183.0711202208945},2186.6526716443277,2190.2342230677609,2193.8157744911941,2197.3973259146273,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":2200.978877338061},1760.7831018704487,1320.5873264028364,880.39155093522425,440.19577546761207,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.639882024180972E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.1935261893772928E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.63524545657312E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.639882024180972E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":2.1935261893772928E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":1.63524545657312E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":{"$error":"#DIV/0!"}},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.639882024180972E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":2.1935261893772928E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A86,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.63524545657312E-3},null,null,"Yarriambiack (S)",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":2965},2945.5463960551651,2926.220428773549,2907.0212607207177,2887.9480599567128,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":2869},3001.9031074920126,3140.9627977588711,3286.4642673785852,3438.7059243308595,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":3598},-19.2,145.80000000000001,null,"Yarriambiack (S)",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-8.9537990589327876E-4},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.2606693168464633E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.5046493310143783E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-0.12178945339206082},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.10245624587374724},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.28523563844287159},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":5.650077210034965E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.22423992536427462},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.6765188268172979E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-6.5610805884771528E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ86,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":4.6323843670969866E-2}]
["Unincorporated Vic",{"$f":"INDEX(' Dwell stock VIF and Census'!$B$8:$B$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":539.54761904761904},545.28351457142276,551.01941009522648,556.7553056190302,562.49120114283392,{"$f":"INDEX(' Dwell stock VIF and Census'!$C$8:$C$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":568.22709666663764},573.14959325213363,578.07208983762962,582.99458642312561,587.9170830086216,{"$f":"INDEX(' Dwell stock VIF and Census'!$D$8:$D$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":592.83957959411759},597.3341417290477,601.82870386397781,606.32326599890791,610.81782813383802,{"$f":"INDEX(' Dwell stock VIF and Census'!$E$8:$E$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":615.31239026876824},619.97732807934551,624.64226588992278,629.30720370050005,633.97214151107733,638.63707932165482,643.47885125032167,648.32062317898851,653.16239510765536,658.0041670363222,662.84593896498927,667.87124827480955,672.89655758462982,677.92186689445009,682.94717620427036,687.97248551409064,{"$f":"INDEX(' Dwell stock VIF and Census'!$F$8:$F$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$G$8:$G$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$H$8:$H$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,{"$f":"INDEX(' Dwell stock VIF and Census'!$I$8:$I$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX(' Dwell stock VIF and Census'!$J$8:$J$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)),0)","v":100.38095238095238},101.44809573421819,102.51523908748399,103.5823824407498,104.6495257940156,{"$f":"INDEX(' Dwell stock VIF and Census'!$K$8:$K$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":105.71666914728142},106.63248246551323,107.54829578374505,108.46410910197686,109.37992242020867,{"$f":"INDEX(' Dwell stock VIF and Census'!$L$8:$L$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":110.29573573844048},111.13193334493911,111.96813095143774,112.80432855793637,113.640526164435,{"$f":"INDEX(' Dwell stock VIF and Census'!$M$8:$M$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":114.47672377093363},115.34461917755267,116.21251458417171,117.08040999079076,117.9483053974098,118.81620080402881,119.71699558145521,120.61779035888161,121.518585136308,122.4193799137344,{"$f":"CF87*(CF87/CA87)","v":123.32017469116082},124.25511595810413,125.19005722504744,126.12499849199075,127.05993975893406,{"$f":"CK87*(CK87/CF87)","v":127.99488102587735},{"$f":"INDEX(' Dwell stock VIF and Census'!$N$8:$N$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":639.92857142857144},646.73161030564097,653.5346491827105,660.33768805978002,667.14072693684955,{"$f":"INDEX(' Dwell stock VIF and Census'!$O$8:$O$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":673.94376581391907},679.78207571764688,685.62038562137468,691.45869552510248,697.29700542883029,{"$f":"INDEX(' Dwell stock VIF and Census'!$P$8:$P$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":703.13531533255809},708.46607507398687,713.79683481541565,719.12759455684443,724.45835429827321,{"$f":"INDEX(' Dwell stock VIF and Census'!$Q$8:$Q$87,MATCH($A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))","v":729.78911403970187},735.32194725689817,740.85478047409447,746.38761369129077,751.92044690848707,{"$f":"DF87*(DF87/DA87)","v":757.45328012568359},763.19584683177686,768.93841353787013,774.6809802439634,780.42354695005668,{"$f":"DK87*(DK87/DF87)","v":786.16611365615006},792.1263642329136,798.08661480967714,804.04686538644069,810.00711596320423,{"$f":"DP87*(DP87/DK87)","v":815.96736653996788},null,{"$f":"(INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!B$8:B$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0411852196501314E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!C$8:C$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.5165980293198107E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!E$8:E$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!D$8:D$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.4690052140411467E-3},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!F$8:F$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!G$8:G$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"IFERROR((INDEX(' Dwell stock VIF and Census'!I$8:I$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!H$8:H$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1,0)","v":0},{"$f":"(INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!J$8:J$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0411852196501314E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!K$8:K$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.5165980293198107E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!M$8:M$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!L$8:L$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.4690052140411467E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!N$8:N$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":1.0411852196501314E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!O$8:O$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":8.5165980293198107E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!Q$8:Q$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0))/INDEX(' Dwell stock VIF and Census'!P$8:P$87,MATCH('Calc_Dwell stock Annual '!$A87,' Dwell stock VIF and Census'!$A$8:$A$87,0)))^(1/5)-1","v":7.4690052140411467E-3},null,null,"Unincorporated Vic",{"$f":"INDEX(' Dwell stock VIF and Census'!$CN$8:$CN$87,MATCH($EK87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":618},641.36516373718439,665.6137107696203,690.77903979526275,716.89581224029723,{"$f":"INDEX(' Dwell stock VIF and Census'!$CO$8:$CO$87,MATCH($EK87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":744},797.67589927023312,855.22424768356859,916.92442318373537,983.07595944344871,{"$f":"INDEX(' Dwell stock VIF and Census'!$CP$8:$CP$87,MATCH($EK87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))","v":1054},25.2,62,null,"Unincorporated Vic",null,{"$f":"(INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BX$8:BX$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-5.6183331936989767E-3},{"$f":"(INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BY$8:BY$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.4656071213384987E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CA$8:CA$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!BZ$8:BZ$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.26585609916994213},{"$f":"(INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CB$8:CB$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-2.7210281904923694E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CC$8:CC$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.4991575360349803E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CE$8:CE$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CD$8:CD$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1},{"$f":"(INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CF$8:CF$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.12700920209792543},{"$f":"(INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CG$8:CG$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.19135789816709159},{"$f":"(INDEX(' Dwell stock VIF and Census'!CI$8:CI$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CH$8:CH$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":0.15899620758246913},{"$f":"(INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CM$8:CM$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":-1.9515302280745939E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CN$8:CN$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":3.7807708312596056E-2},{"$f":"(INDEX(' Dwell stock VIF and Census'!CP$8:CP$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0))/INDEX(' Dwell stock VIF and Census'!CO$8:CO$87,MATCH('Calc_Dwell stock Annual '!$EZ87,' Dwell stock VIF and Census'!$BQ$8:$BQ$87,0)))^(1/5)-1","v":7.2145025900850923E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EW8:EW87)","v":42217},{"$f":"SUM(EX8:EX87)","v":113701.20000000001}]
["Total",{"$f":"SUM(B8:B87)","v":1597374.6500513765},{"$f":"SUM(C8:C87)","v":1630892.8783337586},1664411.1066161399,1697929.3348985214,1731447.5631809041,1764965.7914632855,1797938.2920451961,1830910.7926271078,1863883.2932090189,1896855.7937909297,1929828.294372841,1963947.536166884,1998066.7779609279,2032186.0197549697,2066305.2615490132,2100424.5033430569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1209449.7063227932,1230005.5699065139,1250561.4334902356,1271117.2970739563,1291673.1606576769,1312229.0242413986,1333660.8115433899,1355092.5988453804,1376524.3861473715,1397956.1734493619,1419387.9607513519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8037.7321279733505,8170.9608132091753,8304.1894984449991,8437.4181836808239,8570.6468689166486,8703.8755541524715,8840.7113525603436,8977.5471509682138,9114.3829493760804,9251.2187477839489,9388.0545461918227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2814862.0885021444,2869069.4090534807,2923276.7296048207,2977484.0501561589,3031691.3707074993,3085898.691258837,3140439.8149411455,3194980.9386234558,3249522.0623057652,3304063.1859880756,3358604.3096703854]
["Net dwelling Annual",null,{"$f":"C89-B89","v":33518.228282382013},{"$f":"D89-C89","v":33518.228282381315},{"$f":"E89-D89","v":33518.228282381548},33518.228282382712,33518.228282381315,32972.500581910601,32972.500581911765,32972.500581911067,32972.500581910834,{"$f":"L89-K89","v":32972.500581911299},{"$f":"M89-L89","v":34119.241794042988},34119.241794043919,34119.241794041824,34119.241794043453,34119.241794043686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH89-AG89","v":20555.863583720755},{"$f":"AI89-AH89","v":20555.863583721686},20555.863583720755,20555.863583720522,20555.863583721686,21431.787301991368,21431.787301990436,21431.787301991135,21431.787301990436,21431.787301989971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM89-BL89","v":133.22868523582474},{"$f":"BN89-BM89","v":133.22868523582383},133.22868523582474,133.22868523582474,133.22868523582292,136.83579840787206,136.83579840787024,136.8357984078666,136.83579840786842,136.83579840787388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR89-CQ89","v":54207.320551336277},{"$f":"CS89-CR89","v":54207.320551340003},54207.32055133814,54207.320551340468,54207.320551337674,54541.123682308476,54541.123682310339,54541.123682309408,54541.123682310339,54541.123682309873]

{"sheet":" Dwell stock VIF and Census","index":34,"n_rows":89,"n_cols":94,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Dwelling Stock by LGA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Split VIF total dwelling projections into dwelling types using ABS shares"]
["2021-2036",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-2016"]
[" 2021, 2026, 2031 and 2036 dwelling stock projections from VIC in Future Forecast data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," (From Vic Future dataon Occupied Private dwelling projections)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated",null,null,null,null,null,null,null,null,"Dwelling Stock Data Collected from Census data 2006, 2011,2016",null,null,null,null,null,null,null,null,null,null,"VIF forecast",null,null,null,"VIF forecast",null,null,null,"VIF forecast","Calculated from building type data",null,null,"From Census Data",null,null,"VIF forecast"]
["Building Type","All Houses",null,null,null,"Flat or apartment total",null,null,null,"Others",null,null,null,"Total",null,null,null,null,"Corrected LGA Name",null,"All Houses","All Houses","All Houses","All Houses","Flat or apartment total.","Flat or apartment total.","Flat or apartment total.","Flat or apartment total.","other","other","other","other","House Ratio",null,null,"Flat Ratio",null,null,"Other",null,null,"Occupied Private Dwelling",null,null,null,null,null,null,"Building Type","All Houses",null,null,"Flat or apartment total",null,null,"Other Dwelling",null,null,"Total",null,null,"Corrected LGA Name",null,null,null,null,null,"Corrected LGA Name","Building Type","Separate Houses",null,null,"Semi-detached, row or terrace house, townhouse etc. total",null,null,"All Houses",null,null,"All houses","Flat or apartment total",null,null,"Flat or apartment total","Other Dwelling",null,null,"other","Occupied Private Dwelling (OPD)",null,null,"Total Occupied Private Dwelling (Census)",null,null,"OPD "]
[null,2021,2026,2031,2036,2021,2026,2031,2036,2021,2026,2031,2036,2021,2026,2031,2036,null,null,null,2021,2026,2031,2036,2021,2026,2031,2036,2021,2026,2031,2036,2021,2022,2023,2021,2022,2023,2021,2022,2023,2016,2021,2026,2031,2036,null,null,null,2021,2022,2023,2021,2022,2023,2021,2022,2023,2021,2022,2023,null,null,null,null,null,null,null,null,2006,2011,2016,2006,2011,2016,2006,2011,2016,2021,2006,2011,2016,2021,2006,2011,2016,2021,2006,2011,2016,2006,2011,2016,2021]
["LGA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LGA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LGA"]
["Alpine (S)",{"$f":"U8","v":6489.0968105167021},6803.7268331061396,{"$f":"W8","v":7068.3366716451101},{"$f":"X8","v":7306.5922768568043},{"$f":"Y8","v":557.48960923638435},{"$f":"Z8","v":584.52002247712221},{"$f":"AA8","v":607.25311458450392},{"$f":"AB8","v":627.72206860482004},{"$f":"AC8","v":224.41358024691357},{"$f":"AD8","v":235.29448584660065},244.44553459329978,252.68517023763133,{"$f":"SUM(B8,F8,J8)","v":7271},{"$f":"SUM(C8,G8,K8)","v":7623.5413414298628},7920.0353208229144,8186.9995156992563,null,null,"Alpine (S)",{"$f":"AVERAGE($AG8:$AI8)*AQ8","v":6489.0968105167021},6803.7268331061396,7068.3366716451101,7306.5922768568043,{"$f":"AVERAGE($AJ8:$AL8)*AQ8","v":557.48960923638435},{"$f":"AVERAGE($AJ8:$AL8)*AR8","v":584.52002247712221},607.25311458450392,{"$f":"AVERAGE($AJ8:$AL8)*AT8","v":627.72206860482004},{"$f":"AVERAGE($AM8:$AO8)*AQ8","v":224.41358024691357},{"$f":"AVERAGE($AM8:$AO8)*AR8","v":235.29448584660065},244.44553459329978,252.68517023763133,{"$f":"INDEX(AX$8:AX$87,MATCH($T8,$T$8:$T$87,0))/INDEX(BG$8:BG$87,MATCH($T8,$T$8:$T$87,0))","v":0.96116504854368934},{"$f":"INDEX(AY$8:AY$87,MATCH($T8,$T$8:$T$87,0))/INDEX(BH$8:BH$87,MATCH($T8,$T$8:$T$87,0))","v":0.90140845070422537},0.81481481481481477,{"$f":"INDEX(BA$8:BA$87,MATCH($T8,$T$8:$T$87,0))/INDEX(BG$8:BG$87,MATCH($T8,$T$8:$T$87,0))","v":3.8834951456310676E-2},{"$f":"INDEX(BB$8:BB$87,MATCH($T8,$T$8:$T$87,0))/INDEX(BH$8:BH$87,MATCH($T8,$T$8:$T$87,0))","v":9.8591549295774641E-2},{"$f":"INDEX(BC$8:BC$87,MATCH($T8,$T$8:$T$87,0))/INDEX(BI$8:BI$87,MATCH($T8,$T$8:$T$87,0))","v":9.2592592592592587E-2},{"$f":"INDEX(BD$8:BD$87,MATCH($T8,$T$8:$T$87,0))/INDEX(BG$8:BG$87,MATCH($T8,$T$8:$T$87,0))","v":0},{"$f":"INDEX(BE$8:BE$87,MATCH($T8,$T$8:$T$87,0))/INDEX(BH$8:BH$87,MATCH($T8,$T$8:$T$87,0))","v":0},9.2592592592592587E-2,5580.1844448975689,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A8)","v":7271},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A8)","v":7623.5413414298619},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A8)","v":7920.0353208229135},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A8)","v":8186.9995156992554},null,null,"Alpine (S)",{"$f":"INDEX('Data- dwell app ABS'!O$93:O$172,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$93:$B$172,0))","v":99},{"$f":"INDEX('Data- dwell app ABS'!P$93:P$172,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$93:$B$172,0))","v":64},{"$f":"INDEX('Data- dwell app ABS'!Q$93:Q$172,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$93:$B$172,0))","v":44},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$181:$B$260,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$181:$B$260,0))","v":7},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$181:$B$260,0))","v":5},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$268:$B$347,0))","v":5},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$6:$B$85,0))","v":103},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$6:$B$85,0))","v":71},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW8,'Data- dwell app ABS'!$B$6:$B$85,0))","v":54},null,null,null,null,null,null,null,"Alpine (S)",4542,4689,5017,163,149,238,{"$f":"BR8+BU8","v":4705},{"$f":"BS8+BV8","v":4838},5255,{"$f":"INDEX($U$8:$U$87,MATCH($BQ8,$T$8:$T$87,0))","v":6489.0968105167021},210,198,149,{"$f":"INDEX($Y$8:$Y$87,MATCH($BQ8,$T$8:$T$87,0))","v":557.48960923638435},141,118,166,{"$f":"INDEX($AC$8:$AC$87,MATCH($BQ8,$T$8:$T$87,0))","v":224.41358024691357},{"$f":"SUM(BR8,BU8,CB8,CF8)","v":5056},5154,5570,5061,5147,5558,{"$f":"INDEX($AQ$8:$AQ$87,MATCH($BQ8,$T$8:$T$87,0))","v":7271}]
["Ararat (RC)",3242.6172522522525,3312.1518549320413,3393.8816196989756,3475.7908881177309,496.48355855855857,507.13013948248295,519.64394586017283,532.18523639800173,0,0,0,0,{"$f":"SUM(B9,F9,J9)","v":3739.1008108108108},3819.281994414524,3913.5255655591482,4007.9761245157324,null,null,"Ararat (RC)",3242.6172522522525,3312.1518549320413,3393.8816196989756,3475.7908881177309,496.48355855855857,507.13013948248295,519.64394586017283,532.18523639800173,{"$f":"AVERAGE($AM9:$AO9)*AQ9","v":0},0,0,0,{"$f":"INDEX(AX$8:AX$87,MATCH($T9,$T$8:$T$87,0))/INDEX(BG$8:BG$87,MATCH($T9,$T$8:$T$87,0))","v":0.57999999999999996},0.81081081081081086,{"$f":"INDEX(AZ$8:AZ$87,MATCH($T9,$T$8:$T$87,0))/INDEX(BI$8:BI$87,MATCH($T9,$T$8:$T$87,0))","v":0.375},{"$f":"INDEX(BA$8:BA$87,MATCH($T9,$T$8:$T$87,0))/INDEX(BG$8:BG$87,MATCH($T9,$T$8:$T$87,0))","v":0.1},{"$f":"INDEX(BB$8:BB$87,MATCH($T9,$T$8:$T$87,0))/INDEX(BH$8:BH$87,MATCH($T9,$T$8:$T$87,0))","v":8.1081081081081086E-2},8.9285714285714288E-2,{"$f":"INDEX(BD$8:BD$87,MATCH($T9,$T$8:$T$87,0))/INDEX(BG$8:BG$87,MATCH($T9,$T$8:$T$87,0))","v":0},0,0,4851.5261474302861,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A9)","v":5509},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A9)","v":5627.1348572351199},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A9)","v":5765.9885174345491},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A9)","v":5905.1471428953564},null,null,"Ararat (RC)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$93:$B$172,0))","v":29},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$93:$B$172,0))","v":30},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$93:$B$172,0))","v":21},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$181:$B$260,0))","v":5},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$181:$B$260,0))","v":3},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$181:$B$260,0))","v":5},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$6:$B$85,0))","v":50},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$6:$B$85,0))","v":37},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW9,'Data- dwell app ABS'!$B$6:$B$85,0))","v":56},null,null,null,null,null,null,null,"Ararat (RC)",4134,4171,4262,85,76,133,4219,4247,4395,{"$f":"INDEX($U$8:$U$87,MATCH($BQ9,$T$8:$T$87,0))","v":3242.6172522522525},141,189,129,{"$f":"INDEX($Y$8:$Y$87,MATCH($BQ9,$T$8:$T$87,0))","v":496.48355855855857},65,50,100,{"$f":"INDEX($AC$8:$AC$87,MATCH($BQ9,$T$8:$T$87,0))","v":0},4425,4486,4624,4424,4487,4629,{"$f":"INDEX($AQ$8:$AQ$87,MATCH($BQ9,$T$8:$T$87,0))","v":5509}]
["Ballarat (C)",32150.306948473542,36461.579261739673,40331.132683598742,43785.922530958298,4088.0061867266591,4636.1971547799849,5128.2222652643586,5567.508966087501,{"$f":"AC10","v":80.578790726817047},91.384196412484556,101.08251549497236,109.74130648448528,{"$f":"SUM(B10,F10,J10)","v":36318.891925927019},41189.160612932144,45560.437464358074,49463.172803530288,null,null,"Ballarat (C)",32150.306948473542,36461.579261739673,40331.132683598742,43785.922530958298,4088.0061867266591,4636.1971547799849,5128.2222652643586,5567.508966087501,80.578790726817047,91.384196412484556,101.08251549497236,109.74130648448528,0.40789473684210525,{"$f":"INDEX(AY$8:AY$87,MATCH($T10,$T$8:$T$87,0))/INDEX(BH$8:BH$87,MATCH($T10,$T$8:$T$87,0))","v":0.68821510297482835},0.81961345740873304,8.834586466165413E-2,8.8672768878718541E-2,6.6571224051539007E-2,4.2293233082706765E-3,5.7208237986270023E-4,0,43260.954157562053,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A10)","v":50347},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A10)","v":57098.401394203967},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A10)","v":63158.076234713961},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A10)","v":68568.236228638052},null,null,"Ballarat (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$93:$B$172,0))","v":868},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$93:$B$172,0))","v":1203},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$93:$B$172,0))","v":1145},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$181:$B$260,0))","v":188},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$181:$B$260,0))","v":155},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$181:$B$260,0))","v":93},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$268:$B$347,0))","v":9},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$6:$B$85,0))","v":2128},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1748},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW10,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1397},null,null,null,null,null,null,null,"Ballarat (C)",28371,31698,33111,1236,2242,5738,29607,33940,38849,32150.306948473542,3349,2882,1336,4088.0061867266591,218,232,439,80.578790726817047,33174,37054,40624,33164,37059,40614,50347]
["Banyule (C)",14038.899512924812,14900.860569930775,15763.880547154189,16730.145245579177,38847.708891427887,41232.88247198434,43620.98624121469,46294.78340615052,83.142202083849583,88.246971180887428,93.358011493032208,99.080495278102276,52969.750606436552,56221.990013096001,59478.224799861906,63124.009147007804,null,null,"Banyule (C)",14038.899512924812,14900.860569930775,15763.880547154189,16730.145245579177,38847.708891427887,41232.88247198434,43620.98624121469,46294.78340615052,83.142202083849583,88.246971180887428,93.358011493032208,99.080495278102276,0.38316400580551524,0.11165311653116532,0.29937304075235111,0.660377358490566,0.87425474254742552,0.6630094043887147,1.4513788098693759E-3,3.2520325203252032E-3,0,49554.592335807822,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A11)","v":53031},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A11)","v":56287},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A11)","v":59547},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A11)","v":63197},null,null,"Banyule (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$93:$B$172,0))","v":264},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$93:$B$172,0))","v":206},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$93:$B$172,0))","v":191},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$181:$B$260,0))","v":455},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$181:$B$260,0))","v":1613},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$181:$B$260,0))","v":423},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$268:$B$347,0))","v":6},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$6:$B$85,0))","v":689},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1845},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW11,'Data- dwell app ABS'!$B$6:$B$85,0))","v":638},null,null,null,null,null,null,null,"Banyule (C)",34832,36208,35568,4816,4515,7390,39648,40723,42958,14038.899512924812,3748,4141,3041,38847.708891427887,96,76,199,83.142202083849583,43492,44940,46198,43487,44940,46198,53031]
["Bass Coast (S)",25611.799828479176,28041.147697360448,30331.136657978841,32585.555216139495,2087.3284145523708,2285.3171099782021,2471.9482354173024,2655.6804192644672,10.793668528864059,11.81747692240185,12.782554813889517,13.73264214883144,27709.92191156041,30338.282284261051,32815.867448210032,35254.968277552798,null,null,"Bass Coast (S)",25611.799828479176,28041.147697360448,30331.136657978841,32585.555216139495,2087.3284145523708,2285.3171099782021,2471.9482354173024,2655.6804192644672,10.793668528864059,11.81747692240185,12.782554813889517,13.73264214883144,0.71508379888268159,0.8651685393258427,1.07098121085595,3.6871508379888271E-2,3.9325842696629212E-2,0.13987473903966596,1.1173184357541898E-3,0,0,15411.871300190949,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A12)","v":28981},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A12)","v":31729.925536648971},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A12)","v":34321.159675293355},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A12)","v":36872.144169612417},null,null,"Bass Coast (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$93:$B$172,0))","v":640},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$93:$B$172,0))","v":616},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$93:$B$172,0))","v":513},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$181:$B$260,0))","v":33},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$181:$B$260,0))","v":28},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$181:$B$260,0))","v":67},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$6:$B$85,0))","v":895},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$6:$B$85,0))","v":712},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW12,'Data- dwell app ABS'!$B$6:$B$85,0))","v":479},null,null,null,null,null,null,null,"Bass Coast (S)",10224,11615,12982,233,594,799,10457,12209,13781,25611.799828479176,532,582,218,2087.3284145523708,250,235,346,10.793668528864059,11239,13026,14345,11236,13024,14353,28981]
["Baw Baw (S)",24853.227474488933,28194.720678350026,31489.106010887484,34783.996478354791,1319.5311137252741,1496.9408386119983,1671.8494677365443,1846.7849159636492,49.095269939119397,55.696083093535137,62.203838971536172,68.712592697231713,26221.853858153328,29747.357600055559,33223.159317595564,36699.493987015667,null,null,"Baw Baw (S)",24853.227474488933,28194.720678350026,31489.106010887484,34783.996478354791,1319.5311137252741,1496.9408386119983,1671.8494677365443,1846.7849159636492,49.095269939119397,55.696083093535137,62.203838971536172,68.712592697231713,0.65527638190954773,0.91842105263157892,1.466824644549763,4.8241206030150752E-2,5.3947368421052633E-2,5.9241706161137442E-2,1.0050251256281408E-3,2.631578947368421E-3,2.3696682464454978E-3,19996.797114594156,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A13)","v":24522},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A13)","v":27818.959979511339},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A13)","v":31069.439910434066},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A13)","v":34320.418244180422},null,null,"Baw Baw (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$93:$B$172,0))","v":652},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$93:$B$172,0))","v":698},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$93:$B$172,0))","v":619},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$181:$B$260,0))","v":48},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$181:$B$260,0))","v":41},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$181:$B$260,0))","v":25},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$6:$B$85,0))","v":995},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$6:$B$85,0))","v":760},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW13,'Data- dwell app ABS'!$B$6:$B$85,0))","v":422},null,null,null,null,null,null,null,"Baw Baw (S)",12786,14734,16911,337,1007,726,13123,15741,17637,24853.227474488933,621,556,829,1319.5311137252741,190,192,281,49.095269939119397,13934,16489,18747,13930,16489,18742,24522]
["Bayside (C)",13792.792058216273,14615.521128367867,15389.92966581122,16164.338203254572,32500.384258517111,34439.006316162871,36263.76920200602,38088.532087849169,431.57891461771572,457.32225342988562,481.55363418657606,505.7850149432665,46724.755231351097,49511.849697960621,52135.252502003816,54758.655306047003,null,null,"Bayside (C)",13792.792058216273,14615.521128367867,15389.92966581122,{"$f":"AVERAGE($AG14:$AI14)*AT14","v":16164.338203254572},32500.384258517111,34439.006316162871,36263.76920200602,38088.532087849169,431.57891461771572,457.32225342988562,481.55363418657606,505.7850149432665,0.48154657293497366,0.16884057971014493,0.30962343096234307,0.67135325131810197,0.85434782608695647,0.7364016736401674,2.2847100175746926E-2,5.7971014492753624E-3,1.3947001394700139E-3,40083.858094574018,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A14)","v":43102},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A14)","v":45673},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A14)","v":48093},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A14)","v":50513},null,null,"Bayside (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$93:$B$172,0))","v":274},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$93:$B$172,0))","v":233},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$93:$B$172,0))","v":222},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$181:$B$260,0))","v":382},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$181:$B$260,0))","v":1179},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$181:$B$260,0))","v":528},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$268:$B$347,0))","v":13},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$268:$B$347,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$6:$B$85,0))","v":569},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1380},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW14,'Data- dwell app ABS'!$B$6:$B$85,0))","v":717},null,null,null,null,null,null,null,"Bayside (C)",23166,23675,22837,5356,5825,8724,28522,29500,31561,13792.792058216273,4833,5024,4828,32500.384258517111,207,148,381,431.57891461771572,33562,34672,36770,33568,34668,36776,43102]
["Benalla (RC)",4713.8649818281128,4958.1793029444134,5154.668417555913,5311.5142243118307,764.61252214589342,804.24152933749303,836.11304837261127,861.55422421323556,29.313008130081304,30.832268378048784,32.054129215447155,33.029469499127146,5507.7905121040876,5793.2531006599556,6022.8355951439717,6206.0979180241929,null,null,"Benalla (RC)",4713.8649818281128,4958.1793029444134,5154.668417555913,5311.5142243118307,764.61252214589342,804.24152933749303,836.11304837261127,861.55422421323556,29.313008130081304,30.832268378048784,32.054129215447155,33.029469499127146,0.72222222222222221,0.51937984496124034,0.71951219512195119,0.18518518518518517,0.10852713178294573,2.4390243902439025E-2,0,0,1.2195121951219513E-2,6387.1638931448997,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A15)","v":7211},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A15)","v":7584.7380210000001},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A15)","v":7885.3157869999995},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A15)","v":8125.2494967852763},null,null,"Benalla (RC)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$93:$B$172,0))","v":78},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$93:$B$172,0))","v":67},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$93:$B$172,0))","v":59},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$181:$B$260,0))","v":20},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$181:$B$260,0))","v":14},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$181:$B$260,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$6:$B$85,0))","v":108},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$6:$B$85,0))","v":129},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW15,'Data- dwell app ABS'!$B$6:$B$85,0))","v":82},null,null,null,null,null,null,null,"Benalla (RC)",4939,5017,5438,158,312,74,5097,5329,5512,4713.8649818281128,350,286,418,764.61252214589342,52,70,92,29.313008130081304,5499,5685,6022,5497,5690,6014,7211]
["Boroondara (C)",27947.831697896909,29514.541367978123,30993.870948827804,32511.525130217633,47418.326552848979,50076.520274367911,52586.458573062402,55161.421180013225,169.80668549358475,179.32577016115337,188.31394697544272,197.53497811134579,75535.96493623947,79770.387412507189,83768.643468865645,87870.481288342198,null,null,"Boroondara (C)",27947.831697896909,29514.541367978123,30993.870948827804,32511.525130217633,47418.326552848979,50076.520274367911,52586.458573062402,55161.421180013225,169.80668549358475,179.32577016115337,188.31394697544272,197.53497811134579,0.4476570289132602,0.33301886792452828,0.36906211936662608,0.69292123629112667,0.67924528301886788,0.57856272838002432,1.9940179461615153E-3,3.7735849056603774E-3,1.2180267965895249E-3,67911.391147402261,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A16)","v":72924},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A16)","v":77012},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A16)","v":80872},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A16)","v":84832},null,null,"Boroondara (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$93:$B$172,0))","v":449},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$93:$B$172,0))","v":353},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$93:$B$172,0))","v":303},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$181:$B$260,0))","v":695},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$181:$B$260,0))","v":720},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$181:$B$260,0))","v":475},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$268:$B$347,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1003},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1060},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW16,'Data- dwell app ABS'!$B$6:$B$85,0))","v":821},null,null,null,null,null,null,null,"Boroondara (C)",36469,37282,34673,8702,8673,12876,45171,45955,47549,27947.831697896909,12714,13353,14818,47418.326552848979,314,280,423,169.80668549358475,58199,59588,62790,58208,59594,62793,72924]
["Brimbank (C)",27548.139302583557,28821.844509168761,30236.220739171589,31711.92493578701,43884.133930055119,45913.143920866059,48166.242586557411,50517.036587346498,29.946250000000003,31.330833333333334,32.868333333333332,34.472500000000004,71462.219482638669,74766.319263368146,78435.331659062329,82263.434023133508,null,null,"Brimbank (C)",27548.139302583557,28821.844509168761,30236.220739171589,31711.92493578701,43884.133930055119,45913.143920866059,48166.242586557411,50517.036587346498,29.946250000000003,31.330833333333334,32.868333333333332,34.472500000000004,0.33878887070376434,0.25750000000000001,0.55361050328227568,0.62847790507364976,0.61250000000000004,0.5908096280087527,0,1.25E-3,0,68988.630512751537,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A17)","v":71871},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A17)","v":75194},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A17)","v":78884},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A17)","v":82734},null,null,"Brimbank (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$93:$B$172,0))","v":207},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$93:$B$172,0))","v":206},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$93:$B$172,0))","v":253},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$181:$B$260,0))","v":384},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$181:$B$260,0))","v":490},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$181:$B$260,0))","v":270},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$6:$B$85,0))","v":611},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$6:$B$85,0))","v":800},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW17,'Data- dwell app ABS'!$B$6:$B$85,0))","v":457},null,null,null,null,null,null,null,"Brimbank (C)",46686,53463,52908,5819,3141,8578,52505,56604,61486,27548.139302583557,3958,4803,3056,43884.133930055119,169,166,309,29.946250000000003,56632,61573,64851,56634,61581,64850,71871]
["Buloke (S)",1723.6629629629631,1733.8111111111111,1749.0333333333333,1759.1814814814816,0,0,0,0,0,0,0,0,1723.6629629629631,1733.8111111111111,1749.0333333333333,1759.1814814814816,null,null,"Buloke (S)",1723.6629629629631,1733.8111111111111,1749.0333333333333,1759.1814814814816,0,0,0,0,0,0,0,0,0.22222222222222221,0.46666666666666667,0.83333333333333337,0,0,0,0,0,0,2827.0710133850384,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A18)","v":3397},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A18)","v":3417},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A18)","v":3447},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A18)","v":3467},null,null,"Buloke (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$93:$B$172,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$93:$B$172,0))","v":7},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$93:$B$172,0))","v":10},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$6:$B$85,0))","v":9},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$6:$B$85,0))","v":15},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW18,'Data- dwell app ABS'!$B$6:$B$85,0))","v":12},null,null,null,null,null,null,null,"Buloke (S)",2591,2542,2516,25,46,37,2616,2588,2553,1723.6629629629631,110,60,67,0,46,39,67,0,2772,2687,2687,2775,2690,2698,3397]
["Campaspe (S)",22266.346429750109,23165.887083302237,24014.636516135339,24863.293639498472,1025.7983839297867,1067.2397291277596,1106.3411506074076,1145.4383194403356,51.264367816091955,53.335402822877377,55.289499928378305,57.243384507471433,23343.409181495987,24286.462215252875,25176.267166671125,26065.975343446276,null,null,"Campaspe (S)",22266.346429750109,23165.887083302237,24014.636516135339,24863.293639498472,1025.7983839297867,1067.2397291277596,1106.3411506074076,1145.4383194403356,51.264367816091955,53.335402822877377,55.289499928378305,57.243384507471433,0.6776859504132231,1.396551724137931,1.6701030927835052,3.3057851239669422E-2,7.7586206896551727E-2,6.1855670103092786E-2,0,8.6206896551724137E-3,0,15769.892973667989,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A19)","v":17840},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A19)","v":18560.720182361329},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A19)","v":19240.74597507565},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A19)","v":19920.69780860006},null,null,"Campaspe (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$93:$B$172,0))","v":164},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$93:$B$172,0))","v":162},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$93:$B$172,0))","v":162},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$181:$B$260,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$181:$B$260,0))","v":9},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$181:$B$260,0))","v":6},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$6:$B$85,0))","v":242},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$6:$B$85,0))","v":116},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW19,'Data- dwell app ABS'!$B$6:$B$85,0))","v":97},null,null,null,null,null,null,null,"Campaspe (S)",12116,12597,13181,557,441,851,12673,13038,14032,22266.346429750109,893,1070,503,1025.7983839297867,322,232,286,51.264367816091955,13888,14340,14821,13892,14335,14815,17840]
["Cardinia (S)",47737.016501821236,55574.841832881051,64168.876898384224,72290.363398731759,4449.2018877892806,5179.7055894142777,5980.6898117044411,6737.6313995312139,19.850889192886456,23.110158698221614,26.683889322936619,30.0611160625627,52206.069278803399,60777.657580993546,70176.250599411607,79058.055914325523,null,null,"Cardinia (S)",47737.016501821236,55574.841832881051,64168.876898384224,72290.363398731759,4449.2018877892806,5179.7055894142777,5980.6898117044411,6737.6313995312139,19.850889192886456,23.110158698221614,26.683889322936619,30.0611160625627,1.2188782489740082,1.1801385681293302,0.89069557362240293,7.7291381668946654E-2,8.9299461123941493E-2,0.14001806684733514,1.3679890560875513E-3,0,0,34706.026952010478,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A20)","v":43533},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A20)","v":50680.578025199997},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A20)","v":58517.769285200004},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A20)","v":65924.027525199999},null,null,"Cardinia (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$93:$B$172,0))","v":1782},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$93:$B$172,0))","v":1533},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$93:$B$172,0))","v":986},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$181:$B$260,0))","v":113},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$181:$B$260,0))","v":116},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$181:$B$260,0))","v":155},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1462},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1299},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW20,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1107},null,null,null,null,null,null,null,"Cardinia (S)",18310,23794,29773,369,1089,2476,18679,24883,32249,47737.016501821236,802,803,151,4449.2018877892806,187,210,250,19.850889192886456,19668,25896,32650,19669,25902,32658,43533]
["Casey (C)",104414.45754780834,122074.19934478185,137990.77788745606,153864.79873349209,17412.732940298785,20357.769240128575,23012.105986167564,25659.345575131585,45.81148704160131,53.559638509223987,60.542983045783849,67.507655538128304,121873.00197514873,142485.52822341968,161063.42685666939,179591.65196416181,null,null,"Casey (C)",104414.45754780834,122074.19934478185,137990.77788745606,153864.79873349209,17412.732940298785,20357.769240128575,23012.105986167564,25659.345575131585,45.81148704160131,53.559638509223987,60.542983045783849,67.507655538128304,0.99617590822179736,0.82119650459332283,0.73608938547486036,9.9426386233269604E-2,0.13779968630965719,0.18860335195530725,0,1.1203226529240421E-3,0,101720.4474151242,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A21)","v":122674},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A21)","v":143422},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A21)","v":162122},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A21)","v":180772},null,null,"Casey (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$93:$B$172,0))","v":4689},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$93:$B$172,0))","v":3665},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$93:$B$172,0))","v":3294},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$181:$B$260,0))","v":468},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$181:$B$260,0))","v":615},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$181:$B$260,0))","v":844},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$268:$B$347,0))","v":5},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$6:$B$85,0))","v":4707},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$6:$B$85,0))","v":4463},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW21,'Data- dwell app ABS'!$B$6:$B$85,0))","v":4475},null,null,null,null,null,null,null,"Casey (C)",65358,75583,85977,2882,3690,8707,68240,79273,94684,104414.45754780834,2976,3252,1032,17412.732940298785,263,190,503,45.81148704160131,71479,82715,96219,71479,82716,96226,122674]
["Central Goldfields (S)",4844.8786406826712,5067.1782863483677,5265.1337190268205,5441.4908212267801,434.28834773500921,454.21498635244836,471.95944274836347,487.76785410517766,0,0,0,0,5279.1669884176808,5521.3932727008159,5737.0931617751839,5929.2586753319574,null,null,"Central Goldfields (S)",4844.8786406826712,5067.1782863483677,5265.1337190268205,5441.4908212267801,434.28834773500921,454.21498635244836,471.95944274836347,487.76785410517766,0,0,0,0,0.68493150684931503,0.49473684210526314,0.89552238805970152,0,0.12631578947368421,5.9701492537313432E-2,0,0,0,6047.2630370563684,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A22)","v":7004},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A22)","v":7325.3675375000003},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A22)","v":7611.5418574999994},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A22)","v":7866.4925457249719},null,null,"Central Goldfields (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$93:$B$172,0))","v":50},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$93:$B$172,0))","v":47},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$93:$B$172,0))","v":60},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$181:$B$260,0))","v":12},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$181:$B$260,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$6:$B$85,0))","v":73},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$6:$B$85,0))","v":95},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW22,'Data- dwell app ABS'!$B$6:$B$85,0))","v":67},null,null,null,null,null,null,null,"Central Goldfields (S)",4732,4872,5184,119,166,340,4851,5038,5524,4844.8786406826712,268,247,86,434.28834773500921,126,124,158,0,5245,5409,5768,5236,5408,5780,7004]
["Colac-Otway (S)",10885.254567262244,11415.662095495883,11928.077455007289,12417.262835299312,1264.7509571752696,1326.3786779493907,1385.9158998314103,1442.7540448777595,25.325203252032523,26.559228453365375,27.751393785733299,28.889513166154387,12175.330727689545,12768.60000189864,13341.744748624433,13888.906393343226,null,null,"Colac-Otway (S)",10885.254567262244,11415.662095495883,11928.077455007289,12417.262835299312,1264.7509571752696,1326.3786779493907,1385.9158998314103,1442.7540448777595,25.325203252032523,26.559228453365375,27.751393785733299,28.889513166154387,0.85465116279069764,1.1015625,0.66463414634146345,4.6511627906976744E-2,0.203125,5.4878048780487805E-2,0,0,6.0975609756097563E-3,9303.3374696757492,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A23)","v":12460},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A23)","v":13067.140399055763},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A23)","v":13653.685742580781},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A23)","v":14213.640477747957},null,null,"Colac-Otway (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$93:$B$172,0))","v":147},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$93:$B$172,0))","v":141},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$93:$B$172,0))","v":109},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$181:$B$260,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$181:$B$260,0))","v":26},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$181:$B$260,0))","v":9},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$6:$B$85,0))","v":172},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$6:$B$85,0))","v":128},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW23,'Data- dwell app ABS'!$B$6:$B$85,0))","v":164},null,null,null,null,null,null,null,"Colac-Otway (S)",7029,7325,7732,491,389,644,7520,7714,8376,10885.254567262244,329,355,72,1264.7509571752696,126,105,206,25.325203252032523,7975,8174,8654,7978,8173,8662,12460]
["Corangamite (S)",6286.8971131945545,6484.5471124520118,6654.4010055856661,6820.6666647746224,372.40844854070656,384.11637508257104,394.17778115962409,404.02663586001449,45.385057471264368,46.811891156305698,48.038064984633515,49.238335382243712,6704.6906192065253,6915.4753786908886,7096.6168517299238,7273.9316360168805,null,null,"Corangamite (S)",6286.8971131945545,6484.5471124520118,6654.4010055856661,6820.6666647746224,372.40844854070656,384.11637508257104,394.17778115962409,404.02663586001449,45.385057471264368,46.811891156305698,48.038064984633515,49.238335382243712,0.67142857142857137,0.85483870967741937,0.86206896551724133,2.8571428571428571E-2,0.11290322580645161,0,0,0,1.7241379310344827E-2,6905.4945652373535,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A24)","v":7897},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A24)","v":8145.2690611971911},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A24)","v":8358.623307326232},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A24)","v":8567.4703565104064},null,null,"Corangamite (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$93:$B$172,0))","v":47},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$93:$B$172,0))","v":53},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$93:$B$172,0))","v":50},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$181:$B$260,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$181:$B$260,0))","v":7},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$6:$B$85,0))","v":70},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$6:$B$85,0))","v":62},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW24,'Data- dwell app ABS'!$B$6:$B$85,0))","v":58},null,null,null,null,null,null,null,"Corangamite (S)",6061,6054,6082,64,61,122,6125,6115,6204,6286.8971131945545,182,190,149,372.40844854070656,120,93,134,45.385057471264368,6427,6398,6487,6441,6395,6486,7897]
["Darebin (C)",15728.536553455784,16776.93694362192,18184.926934365118,19668.837954020935,56296.079109999569,60048.547186298725,65088.069816746567,70399.331412561703,179.00337768057832,190.9350160986574,206.95907296033045,223.84717210376039,72203.619041135928,77016.419146019296,83479.955824072022,90292.01653868641,null,null,"Darebin (C)",15728.536553455784,16776.93694362192,18184.926934365118,19668.837954020935,56296.079109999569,60048.547186298725,65088.069816746567,70399.331412561703,179.00337768057832,190.9350160986574,206.95907296033045,223.84717210376039,0.26774193548387099,0.20338983050847459,0.21905940594059406,0.83440860215053758,0.83644067796610166,0.79950495049504955,1.0752688172043011E-3,6.7796610169491523E-3,0,62777.841051425406,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A25)","v":68366},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A25)","v":72923},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A25)","v":79043},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A25)","v":85493},null,null,"Darebin (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$93:$B$172,0))","v":249},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$93:$B$172,0))","v":240},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$93:$B$172,0))","v":177},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$181:$B$260,0))","v":776},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$181:$B$260,0))","v":987},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$181:$B$260,0))","v":646},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$268:$B$347,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$6:$B$85,0))","v":930},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1180},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW25,'Data- dwell app ABS'!$B$6:$B$85,0))","v":808},null,null,null,null,null,null,null,"Darebin (C)",33596,35584,33812,7094,7155,15191,40690,42739,49003,15728.536553455784,10475,11050,8832,56296.079109999569,303,414,589,179.00337768057832,51468,54203,58424,51472,54200,58412,68366]
["East Gippsland (S)",21416.647922851411,22889.891123822632,24286.13037767377,25682.222331078556,839.79846410306209,897.56788637132456,952.31779798814102,1007.0619335988779,109.7505363963414,117.30023474929108,124.45532305254912,131.60965650831392,22366.196923350817,23904.759244943249,25362.903498714459,26820.893921185747,null,null,"East Gippsland (S)",21416.647922851411,22889.891123822632,24286.13037767377,25682.222331078556,839.79846410306209,897.56788637132456,952.31779798814102,1007.0619335988779,109.7505363963414,117.30023474929108,124.45532305254912,131.60965650831392,0.60147601476014756,0.78991596638655459,1.0723684210526316,1.4760147601476014E-2,5.8823529411764705E-2,2.3026315789473683E-2,1.8450184501845018E-3,4.2016806722689074E-3,6.5789473684210523E-3,20629.826261121099,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A26)","v":26078},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A26)","v":27871.895867052772},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A26)","v":29572.027810814128},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A26)","v":31271.980394058668},null,null,"East Gippsland (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$93:$B$172,0))","v":326},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$93:$B$172,0))","v":376},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$93:$B$172,0))","v":326},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$181:$B$260,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$181:$B$260,0))","v":28},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$181:$B$260,0))","v":7},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$6:$B$85,0))","v":542},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$6:$B$85,0))","v":476},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW26,'Data- dwell app ABS'!$B$6:$B$85,0))","v":304},null,null,null,null,null,null,null,"East Gippsland (S)",14485,15332,17367,415,628,739,14900,15960,18106,21416.647922851411,950,1118,363,839.79846410306209,500,595,675,109.7505363963414,16350,17673,19144,16360,17671,19147,26078]
["Frankston (C)",30285.385964865833,31448.665690668626,32708.628258403747,34225.726044043993,35113.264641956092,36461.9860652895,37922.802814700139,39681.745431337433,47.30120481927711,49.118072289156629,51.085943775100404,53.455421686746988,65445.9518116412,67959.769828247285,70682.517016878992,73960.926897068173,null,null,"Frankston (C)",30285.385964865833,31448.665690668626,32708.628258403747,34225.726044043993,35113.264641956092,36461.9860652895,37922.802814700139,39681.745431337433,47.30120481927711,49.118072289156629,51.085943775100404,53.455421686746988,0.68674698795180722,0.41141141141141141,0.44465290806754221,0.57349397590361451,0.6711711711711712,0.54409005628517826,2.4096385542168677E-3,0,0,55934.991364145186,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A27)","v":58890},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A27)","v":61152},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A27)","v":63602},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A27)","v":66552},null,null,"Frankston (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$93:$B$172,0))","v":285},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$93:$B$172,0))","v":274},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$93:$B$172,0))","v":237},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$181:$B$260,0))","v":238},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$181:$B$260,0))","v":447},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$181:$B$260,0))","v":290},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$6:$B$85,0))","v":415},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$6:$B$85,0))","v":666},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW27,'Data- dwell app ABS'!$B$6:$B$85,0))","v":533},null,null,null,null,null,null,null,"Frankston (C)",37552,40388,41178,3702,3430,9114,41254,43818,50292,30285.385964865833,3807,5000,1685,35113.264641956092,559,518,721,47.30120481927711,45620,49336,52698,45636,49331,52699,58890]
["Gannawarra (S)",3774.4899100899097,3884.3148793115079,3976.5304313934175,4058.0936735135874,146.49603729603729,150.75857956542174,154.33766264124441,157.5033067532292,32.278787878787881,33.217992107635304,34.006603632816564,34.704118437152196,3953.264735264735,4068.291450984565,4164.8746976674784,4250.3010987039688,null,null,"Gannawarra (S)",3774.4899100899097,3884.3148793115079,3976.5304313934175,4058.0936735135874,146.49603729603729,150.75857956542174,154.33766264124441,157.5033067532292,32.278787878787881,33.217992107635304,34.006603632816564,34.704118437152196,0.49230769230769234,0.49090909090909091,1.1428571428571428,4.6153846153846156E-2,3.6363636363636362E-2,0,0,1.8181818181818181E-2,0,4739.6986818315227,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A28)","v":5326},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A28)","v":5480.9686977598249},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A28)","v":5611.0895994147331},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A28)","v":5726.1795421301122},null,null,"Gannawarra (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$93:$B$172,0))","v":32},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$93:$B$172,0))","v":27},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$93:$B$172,0))","v":32},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$181:$B$260,0))","v":3},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$181:$B$260,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$6:$B$85,0))","v":65},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$6:$B$85,0))","v":55},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW28,'Data- dwell app ABS'!$B$6:$B$85,0))","v":28},null,null,null,null,null,null,null,"Gannawarra (S)",4161,4034,4282,53,65,11,4214,4099,4293,3774.4899100899097,154,147,136,146.49603729603729,89,105,85,32.278787878787881,4457,4351,4514,4457,4355,4509,5326]
["Glen Eira (C)",16767.346689224785,17869.558925729427,18945.443630631748,20021.328335534072,53346.789863270656,56853.575143933158,60276.597064653324,63699.61898537349,187.6158949065929,199.94894550557086,211.98740784954339,224.02587019351591,70301.752447402032,74923.083015168158,79434.028103134624,83944.973191101075,null,null,"Glen Eira (C)",16767.346689224785,17869.558925729427,18945.443630631748,20021.328335534072,53346.789863270656,56853.575143933158,60276.597064653324,63699.61898537349,187.6158949065929,199.94894550557086,211.98740784954339,224.02587019351591,0.2296195652173913,0.20323886639676114,0.32658959537572252,0.86073369565217395,0.84453441295546561,0.71098265895953761,2.717391304347826E-3,0,5.7803468208092483E-3,58956.299092637797,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A29)","v":66235},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A29)","v":70589},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A29)","v":74839},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A29)","v":79089},null,null,"Glen Eira (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$93:$B$172,0))","v":338},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$93:$B$172,0))","v":251},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$93:$B$172,0))","v":226},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$181:$B$260,0))","v":1267},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$181:$B$260,0))","v":1043},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$181:$B$260,0))","v":492},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$268:$B$347,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$268:$B$347,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1472},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1235},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW29,'Data- dwell app ABS'!$B$6:$B$85,0))","v":692},null,null,null,null,null,null,null,"Glen Eira (C)",29315,28972,27299,7017,8788,13263,36332,37760,40562,16767.346689224785,13758,13816,13784,53346.789863270656,313,327,393,187.6158949065929,50403,51903,54739,50397,51897,54732,66235]
["Glenelg (S)",5710.8264218730974,5877.3958922403399,6006.6008097592066,6124.6573597203569,991.57118499573744,1020.492653609029,1042.9265123375594,1063.4246792391357,0,0,0,0,6702.3976068688353,6897.8885458493687,7049.5273220967665,7188.0820389594928,null,null,"Glenelg (S)",5710.8264218730974,5877.3958922403399,6006.6008097592066,6124.6573597203569,991.57118499573744,1020.492653609029,1042.9265123375594,1063.4246792391357,0,0,0,0,0.31092436974789917,0.62318840579710144,0.75,5.8823529411764705E-2,0.11594202898550725,0.11764705882352941,0,0,0,8844.3018251248232,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A30)","v":10173},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A30)","v":10469.719090525286},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A30)","v":10699.878708209537},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A30)","v":10910.179143564194},null,null,"Glenelg (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$93:$B$172,0))","v":37},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$93:$B$172,0))","v":43},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$93:$B$172,0))","v":51},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$181:$B$260,0))","v":7},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$181:$B$260,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$181:$B$260,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$6:$B$85,0))","v":119},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$6:$B$85,0))","v":69},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW30,'Data- dwell app ABS'!$B$6:$B$85,0))","v":68},null,null,null,null,null,null,null,"Glenelg (S)",7174,7289,7553,124,288,222,7298,7577,7775,5710.8264218730974,379,348,294,991.57118499573744,140,111,172,0,7817,8036,8241,7817,8036,8250,10173]
["Golden Plains (S)",8762.5662295445309,9691.1672638616965,10797.664785194487,12232.557745841023,0,0,0,0,66.287594350658139,73.312331974765939,81.682831771596497,92.537597375678715,8828.8538238951896,9764.479595836463,10879.347616966084,12325.095343216701,null,null,"Golden Plains (S)",8762.5662295445309,9691.1672638616965,10797.664785194487,12232.557745841023,0,0,0,0,66.287594350658139,73.312331974765939,81.682831771596497,92.537597375678715,0.73913043478260865,1.0363636363636364,1.0186915887850467,0,0,0,7.246376811594203E-3,4.5454545454545452E-3,9.3457943925233638E-3,7943.3101388814121,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A31)","v":9408},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A31)","v":10405},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A31)","v":11593},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A31)","v":13133.584415584415},null,null,"Golden Plains (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$93:$B$172,0))","v":204},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$93:$B$172,0))","v":228},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$93:$B$172,0))","v":218},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$6:$B$85,0))","v":276},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$6:$B$85,0))","v":220},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW31,'Data- dwell app ABS'!$B$6:$B$85,0))","v":214},null,null,null,null,null,null,null,"Golden Plains (S)",5555,6383,7447,4,22,18,5559,6405,7465,8762.5662295445309,20,21,25,0,82,37,64,66.287594350658139,5661,6463,7554,5671,6478,7557,9408]
["Greater Bendigo (C)",49779.823742355984,53893.166523377033,58106.454501518157,62524.838238926328,2504.8430284346105,2711.8200165800245,2923.8260910381473,3146.1522639646873,51.674441205053448,55.94433759508923,60.317983091169239,64.904530280282628,52336.341211995648,56660.930877552142,61090.598575647477,65735.895033171299,null,null,"Greater Bendigo (C)",49779.823742355984,53893.166523377033,58106.454501518157,62524.838238926328,2504.8430284346105,2711.8200165800245,2923.8260910381473,3146.1522639646873,51.674441205053448,55.94433759508923,60.317983091169239,64.904530280282628,0.59657320872274144,0.82277227722772273,1.3892128279883382,1.0903426791277258E-2,0.11584158415841585,1.4577259475218658E-2,0,0,2.9154518950437317E-3,46473.586695803926,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A32)","v":53173},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A32)","v":57566.723385346821},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A32)","v":62067.204600813151},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A32)","v":66786.761658410833},null,null,"Greater Bendigo (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$93:$B$172,0))","v":766},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$93:$B$172,0))","v":831},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$93:$B$172,0))","v":953},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$181:$B$260,0))","v":14},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$181:$B$260,0))","v":117},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$181:$B$260,0))","v":10},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1284},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1010},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW32,'Data- dwell app ABS'!$B$6:$B$85,0))","v":686},null,null,null,null,null,null,null,"Greater Bendigo (C)",31412,35245,39166,1942,1588,3548,33354,36833,42714,49779.823742355984,2248,2369,719,2504.8430284346105,515,435,550,51.674441205053448,36117,39637,43983,36112,39637,43971,53173]
["Greater Dandenong (C)",26544.474108879254,27938.791050197578,29713.044534570588,31815.694550755565,39498.168771045814,41572.911922581727,44213.000525615651,47341.743060316519,20.972252252252254,22.073873873873875,23.475675675675674,25.136936936936937,66063.615132177321,69533.776846653185,73949.520735861908,79182.574548009026,null,null,"Greater Dandenong (C)",26544.474108879254,27938.791050197578,29713.044534570588,31815.694550755565,39498.168771045814,41572.911922581727,44213.000525615651,47341.743060316519,20.972252252252254,22.073873873873875,23.475675675675674,25.136936936936937,0.48859543817527012,0.39135135135135135,0.48837209302325579,0.72148859543817523,0.76108108108108108,0.55348837209302326,0,1.0810810810810811E-3,0,54370.824987246109,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A33)","v":58198},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A33)","v":61255},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A33)","v":65145},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A33)","v":69755},null,null,"Greater Dandenong (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$93:$B$172,0))","v":407},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$93:$B$172,0))","v":362},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$93:$B$172,0))","v":210},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$181:$B$260,0))","v":601},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$181:$B$260,0))","v":704},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$181:$B$260,0))","v":238},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$6:$B$85,0))","v":833},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$6:$B$85,0))","v":925},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW33,'Data- dwell app ABS'!$B$6:$B$85,0))","v":430},null,null,null,null,null,null,null,"Greater Dandenong (C)",31917,32276,36174,3390,3981,8635,35307,36257,44809,26544.474108879254,9225,10090,5695,39498.168771045814,321,728,670,20.972252252252254,44853,47075,51174,44854,47089,51167,58198]
["Greater Shepparton (C)",22694.160063390646,24183.366484471218,25641.306395229807,27119.542729602308,3446.7091695174995,3672.8846002232558,3894.3113833683806,4118.8207159087278,19.411962365591396,20.685788712099242,21.932870542838341,23.197313377917276,26160.281195273736,27876.936873406576,29557.550649141027,31261.560758888954,null,null,"Greater Shepparton (C)",22694.160063390646,24183.366484471218,25641.306395229807,27119.542729602308,3446.7091695174995,3672.8846002232558,3894.3113833683806,4118.8207159087278,19.411962365591396,20.685788712099242,21.932870542838341,23.197313377917276,0.565008025682183,0.7338709677419355,1.058139534883721,6.0995184590690206E-2,0.13709677419354838,0.15988372093023256,0,2.0161290322580645E-3,0,25857.10900130753,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A35)","v":28885},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A35)","v":30780.453603603673},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A35)","v":32636.111367743455},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A35)","v":34517.602306340908},null,null,"Greater Shepparton (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$93:$B$172,0))","v":352},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$93:$B$172,0))","v":364},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$93:$B$172,0))","v":364},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$181:$B$260,0))","v":38},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$181:$B$260,0))","v":68},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$181:$B$260,0))","v":55},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$6:$B$85,0))","v":623},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$6:$B$85,0))","v":496},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW35,'Data- dwell app ABS'!$B$6:$B$85,0))","v":344},null,null,null,null,null,null,null,"Greater Shepparton (C)",17874,19588,21243,903,777,2379,18777,20365,23622,22694.160063390646,1836,1909,207,3446.7091695174995,500,531,578,19.411962365591396,21113,22805,24407,21125,22800,24406,28885]
["Hepburn (S)",6890.2342090328357,7227.1656308703532,7592.5940915540805,7939.1204169972852,811.6133671206843,851.3011393313609,894.34563018893357,935.16360375218574,60.215746753246748,63.160287759411929,66.353872618416133,69.382266258340053,7762.0633229067671,8141.6270579611264,8553.2935943614302,8943.6662870078108,null,null,"Hepburn (S)",6890.2342090328357,7227.1656308703532,7592.5940915540805,7939.1204169972852,811.6133671206843,851.3011393313609,894.34563018893357,935.16360375218574,60.215746753246748,63.160287759411929,66.353872618416133,69.382266258340053,0.83125000000000004,0.61038961038961037,0.73170731707317072,0.1,5.844155844155844E-2,9.7560975609756101E-2,1.2500000000000001E-2,6.4935064935064939E-3,0,6977.2071711263061,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A36)","v":9511},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A36)","v":9976.0864768712181},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A36)","v":10480.50911101137},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A36)","v":10958.840003881403},null,null,"Hepburn (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$93:$B$172,0))","v":133},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$93:$B$172,0))","v":94},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$93:$B$172,0))","v":90},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$181:$B$260,0))","v":16},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$181:$B$260,0))","v":9},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$181:$B$260,0))","v":12},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$6:$B$85,0))","v":160},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$6:$B$85,0))","v":154},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW36,'Data- dwell app ABS'!$B$6:$B$85,0))","v":123},null,null,null,null,null,null,null,"Hepburn (S)",5313,5755,5957,109,95,135,5422,5850,6092,6890.2342090328357,139,133,61,811.6133671206843,101,89,479,60.215746753246748,5662,6072,6632,5667,6070,6638,9511]
["Horsham (RC)",7551.198801538696,7828.3607282814801,8071.2468841889659,8314.1024096223973,1080.1776888999984,1119.8249207301399,1154.5691002239298,1189.308898114806,29.746913580246911,30.838755034728592,31.795571783897756,32.75226786850908,8661.1234040189429,8979.0244040463494,9257.6115561967927,9536.163575605713,null,null,"Horsham (RC)",7551.198801538696,7828.3607282814801,8071.2468841889659,8314.1024096223973,1080.1776888999984,1119.8249207301399,1154.5691002239298,1189.308898114806,29.746913580246911,30.838755034728592,31.795571783897756,32.75226786850908,0.67716535433070868,0.60185185185185186,1.0714285714285714,0.10236220472440945,0.14814814814814814,8.5714285714285715E-2,0,9.2592592592592587E-3,0,8605.7557556616157,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A39)","v":9638},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A39)","v":9991.7566312520648},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A39)","v":10301.765257982874},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A39)","v":10611.734789396942},null,null,"Horsham (RC)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$93:$B$172,0))","v":86},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$93:$B$172,0))","v":65},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$93:$B$172,0))","v":75},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$181:$B$260,0))","v":13},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$181:$B$260,0))","v":16},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$181:$B$260,0))","v":6},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$6:$B$85,0))","v":127},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$6:$B$85,0))","v":108},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW39,'Data- dwell app ABS'!$B$6:$B$85,0))","v":70},null,null,null,null,null,null,null,"Horsham (RC)",6347,6857,7092,304,399,484,6651,7256,7576,7551.198801538696,596,544,431,1080.1776888999984,77,106,75,29.746913580246911,7324,7906,8082,7317,7907,8079,9638]
["Hume (C)",{"$f":"U40","v":85335.861219854531},99053.819382131696,112568.54853459734,127089.26128562998,11299.536466479141,13115.965881785982,14905.485231680868,16828.209405364923,44.472999675233005,51.622148229837023,58.665383472520979,66.232889609209238,96679.870686008901,112221.40741214751,127532.69914975073,143983.70358060411,null,null,"Hume (C)",{"$f":"AVERAGE($AG40:$AI40)*AQ40","v":85335.861219854531},99053.819382131696,112568.54853459734,127089.26128562998,{"$f":"AVERAGE($AJ40:$AL40)*AQ40","v":11299.536466479141},13115.965881785982,14905.485231680868,16828.209405364923,44.472999675233005,51.622148229837023,58.665383472520979,66.232889609209238,0.83316506814740032,0.95187165775401072,1.2633984212712921,7.4204946996466431E-2,0.16243315508021391,0.16701287910261736,5.0479555779909136E-4,6.6844919786096253E-4,4.1545492314083921E-4,67045.249724821246,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A40)","v":83980},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A40)","v":97480},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A40)","v":110780},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A40)","v":125070},null,null,"Hume (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$93:$B$172,0))","v":3301},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$93:$B$172,0))","v":2848},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$93:$B$172,0))","v":3041},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$181:$B$260,0))","v":294},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$181:$B$260,0))","v":486},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$181:$B$260,0))","v":402},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$6:$B$85,0))","v":3962},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$6:$B$85,0))","v":2992},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW40,'Data- dwell app ABS'!$B$6:$B$85,0))","v":2407},null,null,null,null,null,null,null,"Hume (C)",41542,47030,54020,3778,4638,6255,{"$f":"BR40+BU40","v":45320},51668,60275,85335.861219854531,2043,2282,2285,11299.536466479141,393,337,651,44.472999675233005,{"$f":"SUM(BR40,BU40,CB40,CF40)","v":47756},54287,63211,47754,54275,63208,83980]
["Kingston (C) (Vic.)",24423.143166460406,25713.970318525262,27057.528518212235,28603.342790970371,47895.166895256232,50426.552043338896,53061.345762104283,56092.775094447257,133.38719566211128,140.43705868444698,147.7749127535821,156.21739001592033,72451.69725737875,76280.959420548606,80266.649193070101,84852.33527543355,null,"Kingston (C) (Vic.)","Kingston (C)",24423.143166460406,25713.970318525262,27057.528518212235,28603.342790970371,47895.166895256232,50426.552043338896,53061.345762104283,56092.775094447257,133.38719566211128,140.43705868444698,147.7749127535821,156.21739001592033,0.40913604766633566,0.29714285714285715,0.3772357723577236,0.78450844091360472,0.7533333333333333,0.58699186991869923,4.9652432969215492E-3,9.5238095238095238E-4,0,62927.969238439051,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A42)","v":67622},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A42)","v":71196},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A42)","v":74916},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A42)","v":79196},null,null,"Kingston (C) (Vic.)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$93:$B$172,0))","v":412},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$93:$B$172,0))","v":312},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$93:$B$172,0))","v":232},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$181:$B$260,0))","v":790},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$181:$B$260,0))","v":791},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$181:$B$260,0))","v":361},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$268:$B$347,0))","v":5},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1007},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1050},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW42,'Data- dwell app ABS'!$B$6:$B$85,0))","v":615},null,null,null,null,null,null,null,"Kingston (C)",36036,36845,34698,8107,9469,15139,44143,46314,49837,24423.143166460406,8146,8516,8295,47895.166895256232,509,506,636,133.38719566211128,52798,55336,58768,52800,55322,58767,67622]
["Knox (C)",32016.35152791474,33457.290911282616,34897.583706898084,36425.64628513217,36177.800917258632,37806.03198224643,39433.532416732443,41160.210851539916,0,0,0,0,68194.152445173371,71263.322893529054,74331.11612363052,77585.857136672086,null,null,"Knox (C)",32016.35152791474,33457.290911282616,34897.583706898084,36425.64628513217,36177.800917258632,37806.03198224643,39433.532416732443,41160.210851539916,0,0,0,0,0.63244613434727504,0.4568854568854569,0.45954692556634302,0.56653992395437258,0.63835263835263834,0.54530744336569581,0,0,0,58819.48558891729,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A43)","v":62012},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A43)","v":64802.934281299997},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A43)","v":67592.61619629999},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A43)","v":70552.298111299999},null,null,"Knox (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$93:$B$172,0))","v":499},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$93:$B$172,0))","v":355},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$93:$B$172,0))","v":284},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$181:$B$260,0))","v":447},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$181:$B$260,0))","v":496},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$181:$B$260,0))","v":337},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$6:$B$85,0))","v":789},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$6:$B$85,0))","v":777},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW43,'Data- dwell app ABS'!$B$6:$B$85,0))","v":618},null,null,null,null,null,null,null,"Knox (C)",44515,46215,46739,4018,4554,6820,48533,50769,53559,32016.35152791474,2444,2116,1426,36177.800917258632,265,229,444,0,51242,53114,55429,51237,53115,55441,62012]
["Loddon (S)",3209.283532763533,3250.9365786071953,3302.4789874511962,3355.1574731522715,0,0,0,0,0,0,0,0,3209.283532763533,3250.9365786071953,3302.4789874511962,3355.1574731522715,null,null,"Loddon (S)",3209.283532763533,3250.9365786071953,3302.4789874511962,3355.1574731522715,0,0,0,0,0,0,0,0,0.72,0.81481481481481477,0.69230769230769229,0,0,0,0,0,0,3449.0243908896891,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A45)","v":4323},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A45)","v":4379.10788680522},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A45)","v":4448.5370385638198},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A45)","v":4519.4965195074219},null,null,"Loddon (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$93:$B$172,0))","v":18},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$93:$B$172,0))","v":22},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$93:$B$172,0))","v":18},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$6:$B$85,0))","v":25},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$6:$B$85,0))","v":27},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW45,'Data- dwell app ABS'!$B$6:$B$85,0))","v":26},null,null,null,null,null,null,null,"Loddon (S)",3040,3027,3097,14,7,11,3054,3034,3108,3209.283532763533,74,52,63,0,93,144,146,0,3221,3230,3317,3219,3231,3321,4323]
["Macedon Ranges (S)",17621.051318710663,19157.40683547136,20716.6349038318,22552.519855896593,984.07992446307401,1069.8805156727999,1156.9584664704098,1259.4868282732293,12.999369880277253,14.132767273471959,15.283038163768115,16.637403866351608,18618.130613054011,20241.420118417635,21888.876408465978,23828.644088036173,null,null,"Macedon Ranges (S)",17621.051318710663,19157.40683547136,20716.6349038318,22552.519855896593,984.07992446307401,1069.8805156727999,1156.9584664704098,1259.4868282732293,12.999369880277253,14.132767273471959,15.283038163768115,16.637403866351608,1.2477341389728096,0.72022684310018903,0.59447983014861994,3.9274924471299093E-2,1.890359168241966E-2,8.4925690021231418E-2,0,1.890359168241966E-3,0,17780.796962267406,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A46)","v":20630},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A46)","v":22428.701663},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A46)","v":24254.181565899999},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A46)","v":26403.559935900001},null,null,"Macedon Ranges (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$93:$B$172,0))","v":413},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$93:$B$172,0))","v":381},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$93:$B$172,0))","v":280},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$181:$B$260,0))","v":13},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$181:$B$260,0))","v":10},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$181:$B$260,0))","v":40},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$6:$B$85,0))","v":331},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$6:$B$85,0))","v":529},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW46,'Data- dwell app ABS'!$B$6:$B$85,0))","v":471},null,null,null,null,null,null,null,"Macedon Ranges (S)",12869,14341,15659,212,192,761,13081,14533,16420,17621.051318710663,402,439,170,984.07992446307401,110,86,176,12.999369880277253,13593,15058,16766,13595,15063,16766,20630]
["Maribyrnong (C)",6404.3483872378356,7419.2148831093555,8383.7966258354809,9421.1173196524287,34086.765106860745,39488.331943626064,44622.261158999776,50143.339134877075,70.682373472949394,81.883071553228618,92.528795811518322,103.97731239092496,40561.795867571527,46989.429898288654,53098.58658064677,59668.433766920425,null,null,"Maribyrnong (C)",6404.3483872378356,7419.2148831093555,8383.7966258354809,9421.1173196524287,34086.765106860745,39488.331943626064,44622.261158999776,50143.339134877075,70.682373472949394,81.883071553228618,92.528795811518322,103.97731239092496,0.12111801242236025,0.20593368237347295,0.14733276883996613,0.86413043478260865,0.72425828970331585,0.93649449618966973,0,5.235602094240838E-3,0,35003.083149179263,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A49)","v":40501},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A49)","v":46919},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A49)","v":53019},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A49)","v":59579},null,null,"Maribyrnong (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$93:$B$172,0))","v":156},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$93:$B$172,0))","v":118},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$93:$B$172,0))","v":174},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$181:$B$260,0))","v":1113},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$181:$B$260,0))","v":415},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$181:$B$260,0))","v":1106},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$268:$B$347,0))","v":3},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1288},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$6:$B$85,0))","v":573},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW49,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1181},null,null,null,null,null,null,null,"Maribyrnong (C)",16989,17387,16360,3385,4172,7896,20374,21559,24256,6404.3483872378356,5225,6768,8042,34086.765106860745,172,201,435,70.682373472949394,25771,28528,32733,25774,28520,32737,40501]
["Maroondah (C)",19135.46474150024,20242.085158523558,21391.680717504179,22659.675515459992,29227.782001454936,30918.049823222034,32673.958490277069,34610.711845070466,105.08316229995619,111.16021213686491,117.47326166744027,124.43650530688608,48468.32990525513,51271.295193882455,54183.112469448686,57394.823865837338,null,null,"Maroondah (C)",19135.46474150024,20242.085158523558,21391.680717504179,22659.675515459992,29227.782001454936,30918.049823222034,32673.958490277069,34610.711845070466,105.08316229995619,111.16021213686491,117.47326166744027,124.43650530688608,0.54029304029304026,0.38320610687022899,0.29955290611028318,0.58241758241758246,0.60610687022900767,0.67958271236959766,3.663003663003663E-3,3.0534351145038168E-3,0,44142.268223112638,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A50)","v":46937},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A50)","v":49651.407160499999},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A50)","v":52471.227189999998},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A50)","v":55581.4663525},null,null,"Maroondah (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$93:$B$172,0))","v":295},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$93:$B$172,0))","v":251},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$93:$B$172,0))","v":201},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$181:$B$260,0))","v":318},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$181:$B$260,0))","v":397},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$181:$B$260,0))","v":456},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$6:$B$85,0))","v":546},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$6:$B$85,0))","v":655},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW50,'Data- dwell app ABS'!$B$6:$B$85,0))","v":671},null,null,null,null,null,null,null,"Maroondah (C)",29356,30259,36506,4980,7022,3646,34336,37281,40152,19135.46474150024,3153,1872,1058,29227.782001454936,82,87,149,105.08316229995619,37571,39240,41359,37566,39237,41360,46937]
["Melton (C)",31188.39010443657,42714.500576907638,52841.440027348421,62994.213506999506,2539.9346550985438,3478.6034138735931,4303.3258305846821,5130.1521310118706,17.629992171734532,24.145405013492791,29.869902579319486,35.609003455263085,33745.954751706849,46217.249395794723,57174.635760512421,68159.974641466644,null,null,"Melton (C)",31188.39010443657,42714.500576907638,52841.440027348421,62994.213506999506,2539.9346550985438,3478.6034138735931,4303.3258305846821,5130.1521310118706,17.629992171734532,24.145405013492791,29.869902579319486,35.609003455263085,0.42491582491582491,0.41437283665732649,0.71075309104533535,1.0437710437710438E-2,4.648096258447338E-2,6.9314349943799175E-2,3.3670033670033672E-4,1.6482610845557937E-4,3.7467216185837392E-4,46355.73320591067,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A52)","v":60363},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A52)","v":82671},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A52)","v":102271},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A52)","v":121921},null,null,"Melton (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$93:$B$172,0))","v":2524},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$93:$B$172,0))","v":2514},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$93:$B$172,0))","v":3794},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$181:$B$260,0))","v":62},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$181:$B$260,0))","v":282},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$181:$B$260,0))","v":370},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$6:$B$85,0))","v":5940},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$6:$B$85,0))","v":6067},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW52,'Data- dwell app ABS'!$B$6:$B$85,0))","v":5338},null,null,null,null,null,null,null,"Melton (C)",24033,32680,38356,1208,2534,4948,25241,35214,43304,31188.39010443657,787,913,421,2539.9346550985438,138,178,265,17.629992171734532,26166,36305,43990,26157,36300,43980,60363]
["Mildura (RC)",21362.250033057611,22472.59213158039,23533.443968330488,24552.355580902393,1849.4009817398294,1945.5269873758177,2037.3684565717156,2125.5790211742533,132.65882352941176,139.55400902144896,146.14186172350537,152.46926710426234,23344.309838326852,24557.673127977658,25716.954286625711,26830.403869180907,null,null,"Mildura (RC)",21362.250033057611,22472.59213158039,23533.443968330488,24552.355580902393,1849.4009817398294,1945.5269873758177,2037.3684565717156,2125.5790211742533,132.65882352941176,139.55400902144896,146.14186172350537,152.46926710426234,0.70120481927710843,0.92281879194630867,0.90196078431372551,6.0240963855421686E-2,6.0402684563758392E-2,9.8039215686274508E-2,0,0,1.5686274509803921E-2,22476.624904140288,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A53)","v":25371},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A53)","v":26689.704225352114},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A53)","v":27949.631054620404},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A53)","v":29159.747333690175},null,null,"Mildura (RC)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$93:$B$172,0))","v":291},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$93:$B$172,0))","v":275},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$93:$B$172,0))","v":230},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$181:$B$260,0))","v":25},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$181:$B$260,0))","v":18},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$181:$B$260,0))","v":25},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$268:$B$347,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$6:$B$85,0))","v":415},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$6:$B$85,0))","v":298},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW53,'Data- dwell app ABS'!$B$6:$B$85,0))","v":255},null,null,null,null,null,null,null,"Mildura (RC)",15909,17072,17741,1098,1081,1885,17007,18153,19626,21362.250033057611,1625,1610,1324,1849.4009817398294,748,633,697,132.65882352941176,19380,20396,21647,19367,20388,21654,25371]
["Moira (S)",10075.722975277067,10561.04011082694,11032.876214833759,11504.71231884058,1076.5270867240176,1128.3801441525225,1178.79283887468,1229.2055335968378,18.31862745098039,19.200980392156861,20.058823529411761,20.916666666666668,11170.568689452066,11708.62123537162,12231.727877237852,12754.834519104084,null,null,"Moira (S)",10075.722975277067,10561.04011082694,11032.876214833759,11504.71231884058,1076.5270867240176,1128.3801441525225,1178.79283887468,1229.2055335968378,18.31862745098039,19.200980392156861,20.058823529411761,20.916666666666668,0.58893280632411071,0.62867647058823528,0.80454545454545456,3.5573122529644272E-2,4.4117647058823532E-2,0.13636363636363635,0,3.6764705882352941E-3,0,12605.871233811204,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A55)","v":14948},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A55)","v":15668},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A55)","v":16367.999999999998},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A55)","v":17068},null,null,"Moira (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$93:$B$172,0))","v":149},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$93:$B$172,0))","v":171},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$93:$B$172,0))","v":177},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$181:$B$260,0))","v":9},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$181:$B$260,0))","v":12},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$181:$B$260,0))","v":30},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$6:$B$85,0))","v":253},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$6:$B$85,0))","v":272},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW55,'Data- dwell app ABS'!$B$6:$B$85,0))","v":220},null,null,null,null,null,null,null,"Moira (S)",9183,9888,10523,261,369,370,9444,10257,10893,10075.722975277067,800,778,538,1076.5270867240176,303,295,303,18.31862745098039,10547,11330,11734,10548,11315,11736,14948]
["Monash (C)",40524.439858902275,42913.093854221224,45775.026752983664,48901.953438668548,40178.98190340674,42547.273383451393,45384.809214878311,48485.079845511427,74.817025440313103,79.227005870841481,84.510763209393346,90.283757338551851,80778.238787749317,85539.594243543455,91244.346731071375,97477.31704151853,null,null,"Monash (C)",40524.439858902275,42913.093854221224,45775.026752983664,48901.953438668548,40178.98190340674,42547.273383451393,45384.809214878311,48485.079845511427,74.817025440313103,79.227005870841481,84.510763209393346,90.283757338551851,0.63111545988258322,0.56360078277886494,0.39524647887323944,0.55185909980430525,0.49902152641878667,0.5255281690140845,0,2.9354207436399216E-3,0,69261.739382871514,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A56)","v":76463},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A56)","v":80970},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A56)","v":86370},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A56)","v":92270},null,null,"Monash (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$93:$B$172,0))","v":645},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$93:$B$172,0))","v":576},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$93:$B$172,0))","v":449},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$181:$B$260,0))","v":564},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$181:$B$260,0))","v":510},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$181:$B$260,0))","v":597},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$268:$B$347,0))","v":3},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1022},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1022},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW56,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1136},null,null,null,null,null,null,null,"Monash (C)",47043,47586,46211,5766,7199,10139,52809,54785,56350,40524.439858902275,6205,6368,8269,40178.98190340674,140,144,281,74.817025440313103,59154,61297,64900,59149,61295,64914,76463]
["Moorabool (S)",18590.152467967775,21003.24939754896,24150.301533384645,28103.713068072655,1789.5453092561006,2021.8374487935866,2324.782376080931,2705.3499416052223,39.981912144702846,45.171768957411068,51.940146044505319,60.442763380436723,20419.679689368579,23070.258615299957,26527.024055510079,30869.505773058314,null,null,"Moorabool (S)",18590.152467967775,21003.24939754896,24150.301533384645,28103.713068072655,1789.5453092561006,2021.8374487935866,2324.782376080931,2705.3499416052223,39.981912144702846,45.171768957411068,51.940146044505319,60.442763380436723,0.73434535104364329,1.817829457364341,1.0521978021978022,9.8671726755218223E-2,0.13565891472868216,0.11263736263736264,0,7.7519379844961239E-3,0,12464.803142012663,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A58)","v":15473},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A58)","v":17481.474586518081},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A58)","v":20100.836519223558},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A58)","v":23391.349428229012},null,null,"Moorabool (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$93:$B$172,0))","v":387},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$93:$B$172,0))","v":469},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$93:$B$172,0))","v":383},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$181:$B$260,0))","v":52},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$181:$B$260,0))","v":35},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$181:$B$260,0))","v":41},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$6:$B$85,0))","v":527},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$6:$B$85,0))","v":258},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW58,'Data- dwell app ABS'!$B$6:$B$85,0))","v":364},null,null,null,null,null,null,null,"Moorabool (S)",8463,9777,10750,147,105,805,8610,9882,11555,18590.152467967775,369,472,142,1789.5453092561006,102,100,143,39.981912144702846,9081,10454,11840,9085,10454,11848,15473]
["Moreland (C)",12597.155336362508,13697.295105809362,15016.368963020095,16357.973286385683,66900.639842467106,72743.233072994917,79748.535674300379,86873.492480183093,655.64407996042564,712.90304896629152,781.55687932863975,851.38335274878511,80153.439258790051,87153.431227770576,95546.461516649113,104082.84911931756,null,null,"Moreland (C)",{"$f":"AVERAGE($AG59:$AI59)*AQ59","v":12597.155336362508},13697.295105809362,15016.368963020095,16357.973286385683,66900.639842467106,72743.233072994917,79748.535674300379,86873.492480183093,655.64407996042564,712.90304896629152,781.55687932863975,851.38335274878511,0.26430976430976433,0.10513739545997611,0.11314083677077195,0.77609427609427606,0.90880127439267222,0.87802003535651152,1.6835016835016835E-2,2.3894862604540022E-3,5.8927519151443725E-3,70042.098389417602,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A59)","v":78310},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A59)","v":85149},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A59)","v":93349},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A59)","v":101689.06025626227},null,null,"Moreland (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$93:$B$172,0))","v":314},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$93:$B$172,0))","v":264},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$93:$B$172,0))","v":192},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$181:$B$260,0))","v":922},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$181:$B$260,0))","v":2282},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$181:$B$260,0))","v":1490},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$268:$B$347,0))","v":20},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$268:$B$347,0))","v":6},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$268:$B$347,0))","v":10},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1188},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$6:$B$85,0))","v":2511},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW59,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1697},null,null,null,null,null,null,null,"Moreland (C)",36909,37471,35894,7503,9963,17099,44412,47434,52993,12597.155336362508,10166,10800,11120,66900.639842467106,382,347,563,655.64407996042564,54960,58581,64676,54963,58582,64683,78310]
["Moyne (S)",8923.769374282434,9408.9633260933824,9865.8458340161924,10324.153466806869,371.20168388825101,391.38427762982235,410.38920135283951,429.4534059389668,42.537313432835823,44.850108210273476,47.027949616339107,49.212584226110792,9337.5083716035224,9845.1977119334788,10323.262984985371,10802.819456971945,null,null,"Moyne (S)",8923.769374282434,9408.9633260933824,9865.8458340161924,10324.153466806869,371.20168388825101,391.38427762982235,410.38920135283951,429.4534059389668,42.537313432835823,44.850108210273476,47.027949616339107,49.212584226110792,0.82051282051282048,1.3731343283582089,0.9375,8.5470085470085472E-2,4.4776119402985072E-2,0,0,1.4925373134328358E-2,0,6815.2927519246268,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A62)","v":8550},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A62)","v":9014.8717502649688},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A62)","v":9452.6178728841605},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A62)","v":9891.729429448269},null,null,"Moyne (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$93:$B$172,0))","v":96},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$93:$B$172,0))","v":92},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$93:$B$172,0))","v":90},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$181:$B$260,0))","v":10},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$181:$B$260,0))","v":3},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$6:$B$85,0))","v":117},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$6:$B$85,0))","v":67},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW62,'Data- dwell app ABS'!$B$6:$B$85,0))","v":96},null,null,null,null,null,null,null,"Moyne (S)",5520,5795,6106,82,137,97,5602,5932,6203,8923.769374282434,75,40,31,371.20168388825101,111,78,156,42.537313432835823,5788,6050,6390,5780,6050,6372,8550]
["Murrindindi (S)",8169.3314656679149,8665.4025814644756,9178.5586658529319,9691.7152172700062,106.37244444444445,112.8317609047111,119.51353986145185,126.19532489934817,22.263999999999999,23.615949956799998,25.014461831466662,26.412974978933335,8297.9679101123584,8801.8502923259875,9323.0866675458492,9844.3235171482884,null,null,"Murrindindi (S)",8169.3314656679149,8665.4025814644756,9178.5586658529319,9691.7152172700062,106.37244444444445,112.8317609047111,119.51353986145185,126.19532489934817,22.263999999999999,23.615949956799998,25.014461831466662,26.412974978933335,0.77777777777777779,0.88800000000000001,1.2696629213483146,2.2222222222222223E-2,1.6E-2,0,0,8.0000000000000002E-3,0,6255.3905469674573,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A63)","v":8349},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A63)","v":8855.9812337999992},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A63)","v":9380.4231867999988},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A63)","v":9904.8656171000002},null,null,"Murrindindi (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$93:$B$172,0))","v":105},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$93:$B$172,0))","v":111},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$93:$B$172,0))","v":113},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$181:$B$260,0))","v":3},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$181:$B$260,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$6:$B$85,0))","v":135},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$6:$B$85,0))","v":125},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW63,'Data- dwell app ABS'!$B$6:$B$85,0))","v":89},null,null,null,null,null,null,null,"Murrindindi (S)",4977,5014,5291,33,70,142,5010,5084,5433,8169.3314656679149,135,37,56,106.37244444444445,168,241,265,22.263999999999999,5313,5362,5754,5318,5361,5753,8349]
["Northern Grampians (S)",4497.4911616161617,4581.978217379633,4668.2767068018957,4754.5364057982051,1064.3585858585859,1084.352960491987,1104.7760218972271,1125.1899033126845,56.333333333333336,57.391576096608773,58.472507975314343,59.552953984472467,5618.1830808080804,5723.7227539682281,5831.5252366744371,5939.2792630953627,null,null,"Northern Grampians (S)",4497.4911616161617,4581.978217379633,4668.2767068018957,4754.5364057982051,1064.3585858585859,1084.352960491987,1104.7760218972271,1125.1899033126845,56.333333333333336,57.391576096608773,58.472507975314343,59.552953984472467,0.79166666666666663,0.72972972972972971,0.63636363636363635,0.16666666666666666,0.16216216216216217,0.18181818181818182,0,2.7027027027027029E-2,0,5264.7450057286505,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A65)","v":6253},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A65)","v":6370.464946723574},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A65)","v":6490.4483852598923},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A65)","v":6610.3778922764441},null,null,"Northern Grampians (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$93:$B$172,0))","v":38},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$93:$B$172,0))","v":27},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$93:$B$172,0))","v":21},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$181:$B$260,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$181:$B$260,0))","v":6},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$181:$B$260,0))","v":6},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$6:$B$85,0))","v":48},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$6:$B$85,0))","v":37},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW65,'Data- dwell app ABS'!$B$6:$B$85,0))","v":33},null,null,null,null,null,null,null,"Northern Grampians (S)",4357,4566,4618,167,140,91,4524,4706,4709,4497.4911616161617,260,153,185,1064.3585858585859,119,130,207,56.333333333333336,4903,4989,5101,4901,4989,5105,6253]
["Port Phillip (C)",3369.0128438964593,3701.5978150897895,4106.0858581477678,4592.5359520359152,61358.629798913593,67415.881305420771,74782.677824776605,83642.219954633489,288.58843079652274,317.07754003725307,351.72584060207151,393.39498101818214,65016.231073606577,71434.556660547809,79240.489523526441,88628.150887687589,null,null,"Port Phillip (C)",3369.0128438964593,3701.5978150897895,4106.0858581477678,4592.5359520359152,61358.629798913593,67415.881305420771,74782.677824776605,83642.219954633489,288.58843079652274,317.07754003725307,351.72584060207151,393.39498101818214,5.016722408026756E-2,5.7444314185228607E-2,5.2054794520547946E-2,0.96739130434782605,0.97069167643610788,0.96986301369863015,5.8528428093645481E-3,2.3446658851113715E-3,5.4794520547945206E-3,55373.756988291701,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A66)","v":63301},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A66)","v":69550},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A66)","v":77150},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A66)","v":86290},null,null,"Port Phillip (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$93:$B$172,0))","v":60},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$93:$B$172,0))","v":49},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$93:$B$172,0))","v":38},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$181:$B$260,0))","v":1157},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$181:$B$260,0))","v":828},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$181:$B$260,0))","v":708},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$268:$B$347,0))","v":7},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$268:$B$347,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$6:$B$85,0))","v":1196},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$6:$B$85,0))","v":853},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW66,'Data- dwell app ABS'!$B$6:$B$85,0))","v":730},null,null,null,null,null,null,null,"Port Phillip (C)",6065,6861,4269,10040,9131,11445,16105,15992,15714,3369.0128438964593,27419,29614,34019,61358.629798913593,200,407,862,288.58843079652274,43724,46013,50595,43730,46009,50603,63301]
["Queenscliffe (B)",2060.2782661782662,2145.4724053724053,2234.2163003663004,2322.9601953601955,339.98400488400483,354.04261294261289,368.68699633699629,383.33137973137968,0,0,0,0,2400.2622710622709,2499.5150183150181,2602.9032967032967,2706.2915750915754,null,null,"Queenscliffe (B)",2060.2782661782662,2145.4724053724053,2234.2163003663004,2322.9601953601955,339.98400488400483,354.04261294261289,368.68699633699629,383.33137973137968,0,0,0,0,0.91666666666666663,0.82857142857142863,0.38461538461538464,8.3333333333333329E-2,0.11428571428571428,0.15384615384615385,0,0,0,1358.9777042122789,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A68)","v":2902},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A68)","v":3022},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A68)","v":3147},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A68)","v":3272},null,null,"Queenscliffe (B)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$93:$B$172,0))","v":22},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$93:$B$172,0))","v":29},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$93:$B$172,0))","v":10},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$181:$B$260,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$181:$B$260,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$181:$B$260,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$6:$B$85,0))","v":24},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$6:$B$85,0))","v":35},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW68,'Data- dwell app ABS'!$B$6:$B$85,0))","v":26},null,null,null,null,null,null,null,"Queenscliffe (B)",1146,1166,1140,66,107,92,1212,1273,1232,2060.2782661782662,54,33,32,339.98400488400483,39,11,36,0,1305,1317,1300,1312,1317,1298,2902]
["South Gippsland (S)",13964.975523399014,14773.887261573147,15627.452191673456,16481.384203674475,888.4291256157635,939.8907803134191,994.1931987626798,1048.5189703679509,130.24147167487683,137.78562061078841,145.74621835620209,153.71023961545538,14983.646120689655,15851.563662497354,16767.391608792339,17683.61341365788,null,null,"South Gippsland (S)",13964.975523399014,14773.887261573147,15627.452191673456,16481.384203674475,888.4291256157635,939.8907803134191,994.1931987626798,1048.5189703679509,130.24147167487683,137.78562061078841,145.74621835620209,153.71023961545538,0.55517241379310345,0.8883928571428571,1,1.7241379310344827E-2,9.8214285714285712E-2,0.04,6.8965517241379309E-3,4.464285714285714E-3,1.1428571428571429E-2,12548.926572374898,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A69)","v":17145},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A69)","v":18138.112499750368},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A69)","v":19186.046361291992},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A69)","v":20234.430894528468},null,null,"South Gippsland (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$93:$B$172,0))","v":161},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$93:$B$172,0))","v":199},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$93:$B$172,0))","v":175},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$181:$B$260,0))","v":5},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$181:$B$260,0))","v":22},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$181:$B$260,0))","v":7},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$6:$B$85,0))","v":290},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$6:$B$85,0))","v":224},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW69,'Data- dwell app ABS'!$B$6:$B$85,0))","v":175},null,null,null,null,null,null,null,"South Gippsland (S)",9437,10242,11003,159,268,266,9596,10510,11269,13964.975523399014,352,254,281,888.4291256157635,148,120,179,130.24147167487683,10096,10884,11729,10093,10886,11719,17145]
["Strathbogie (S)",4972.5445997593415,5280.8549386440545,5583.5642428445162,5885.4181199815612,29.995133819951338,31.85490796322782,33.680895826358636,35.501723625315933,14.997566909975669,15.92745398161391,16.840447913179318,17.750861812657966,5017.537300489269,5328.6373005888963,5634.085586584054,5938.6707054195349,null,null,"Strathbogie (S)",{"$f":"AVERAGE($AG72:$AI72)*AQ72","v":4972.5445997593415},5280.8549386440545,5583.5642428445162,5885.4181199815612,{"$f":"AVERAGE($AJ72:$AL72)*AQ72","v":29.995133819951338},31.85490796322782,33.680895826358636,35.501723625315933,14.997566909975669,15.92745398161391,16.840447913179318,17.750861812657966,1.1882352941176471,0.72262773722627738,0.5092592592592593,0,1.4598540145985401E-2,0,0,7.2992700729927005E-3,0,4797.1997236199568,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A72)","v":6164},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A72)","v":6546.1835864433169},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A72)","v":6921.424092316699},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A72)","v":7295.6042050024234},null,null,"Strathbogie (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$93:$B$172,0))","v":101},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$93:$B$172,0))","v":99},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$93:$B$172,0))","v":55},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$181:$B$260,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$6:$B$85,0))","v":85},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$6:$B$85,0))","v":137},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW72,'Data- dwell app ABS'!$B$6:$B$85,0))","v":108},null,null,null,null,null,null,null,"Strathbogie (S)",3612,3668,4160,78,47,138,{"$f":"BR72+BU72","v":3690},3715,4298,4972.5445997593415,162,156,102,29.995133819951338,84,207,135,14.997566909975669,{"$f":"SUM(BR72,BU72,CB72,CF72)","v":3936},4078,4535,3938,4071,4532,6164]
["Surf Coast (S)",29882.877931561372,33065.145036323935,35414.381796373491,37382.183716266591,3065.8873862744822,3392.3777798233332,3633.4019330693368,3835.2920956803164,40.918765283556986,45.276258595532639,48.49307953895471,51.187599961955733,{"$f":"SUM(B73,F73,J73)","v":32989.684083119406},36502.799074742805,39096.276808981776,41268.663411908863,null,null,"Surf Coast (S)",29882.877931561372,33065.145036323935,35414.381796373491,37382.183716266591,3065.8873862744822,3392.3777798233332,3633.4019330693368,3835.2920956803164,{"$f":"AVERAGE($AM73:$AO73)*AQ73","v":40.918765283556986},45.276258595532639,48.49307953895471,51.187599961955733,{"$f":"INDEX(AX$8:AX$87,MATCH($T73,$T$8:$T$87,0))/INDEX(BG$8:BG$87,MATCH($T73,$T$8:$T$87,0))","v":0.97632058287795997},1.3899082568807339,1.9692307692307693,{"$f":"INDEX(BA$8:BA$87,MATCH($T73,$T$8:$T$87,0))/INDEX(BG$8:BG$87,MATCH($T73,$T$8:$T$87,0))","v":0.11657559198542805},0.1628440366972477,0.16538461538461538,{"$f":"INDEX(BD$8:BD$87,MATCH($T73,$T$8:$T$87,0))/INDEX(BG$8:BG$87,MATCH($T73,$T$8:$T$87,0))","v":3.6429872495446266E-3},2.2935779816513763E-3,0,11842.474926604227,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A73)","v":20678},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A73)","v":22880.027506955117},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A73)","v":24505.624540666475},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A73)","v":25867.280810612745},null,null,"Surf Coast (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$93:$B$172,0))","v":536},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$93:$B$172,0))","v":606},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$93:$B$172,0))","v":512},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$181:$B$260,0))","v":64},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$181:$B$260,0))","v":71},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$181:$B$260,0))","v":43},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$6:$B$85,0))","v":549},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$6:$B$85,0))","v":436},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW73,'Data- dwell app ABS'!$B$6:$B$85,0))","v":260},null,null,null,null,null,null,null,"Surf Coast (S)",7352,8597,9951,443,452,644,7795,9049,10595,{"$f":"INDEX($U$8:$U$87,MATCH($BQ73,$T$8:$T$87,0))","v":29882.877931561372},259,478,155,{"$f":"INDEX($Y$8:$Y$87,MATCH($BQ73,$T$8:$T$87,0))","v":3065.8873862744822},104,95,128,{"$f":"INDEX($AC$8:$AC$87,MATCH($BQ73,$T$8:$T$87,0))","v":40.918765283556986},8158,9622,10878,8162,9628,10879,{"$f":"INDEX($AQ$8:$AQ$87,MATCH($BQ73,$T$8:$T$87,0))","v":20678}]
["Towong (S)",1661.7063492063492,1713.4937727251227,1755.7375648981283,1792.9024460602127,243.05555555555557,250.6304324284508,256.80937516420386,262.24543240880723,52.083333333333336,53.706521234668024,55.030580392329398,56.195449801887257,1956.8452380952381,2017.8307263882416,2067.5775204546617,2111.343328270907,null,null,"Towong (S)",1661.7063492063492,1713.4937727251227,1755.7375648981283,1792.9024460602127,243.05555555555557,250.6304324284508,256.80937516420386,262.24543240880723,52.083333333333336,53.706521234668024,55.030580392329398,56.195449801887257,0.22857142857142856,0.46666666666666667,0.9,0,0.13333333333333333,0.1,0,0,0.05,2717.1082396236807,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A75)","v":3125},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A75)","v":3222.3912740800815},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A75)","v":3301.8348235397639},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A75)","v":3371.7269881132356},null,null,"Towong (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$93:$B$172,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$93:$B$172,0))","v":14},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$93:$B$172,0))","v":18},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$181:$B$260,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$181:$B$260,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$6:$B$85,0))","v":35},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$6:$B$85,0))","v":30},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW75,'Data- dwell app ABS'!$B$6:$B$85,0))","v":20},null,null,null,null,null,null,null,"Towong (S)",2305,2285,2402,18,34,25,2323,2319,2427,1661.7063492063492,44,23,15,243.05555555555557,35,34,56,52.083333333333336,2402,2376,2498,2402,2378,2508,3125]
["Wangaratta (RC)",10083.054488341186,10596.533135056814,11075.730723520788,11554.928311984762,1814.1472755829402,1906.5325631053149,1992.7499886466553,2078.9674141879955,0,0,0,0,11897.201763924126,12503.065698162129,13068.480712167444,13633.895726172757,null,null,"Wangaratta (RC)",10083.054488341186,10596.533135056814,11075.730723520788,11554.928311984762,1814.1472755829402,1906.5325631053149,1992.7499886466553,2078.9674141879955,0,0,0,0,0.61702127659574468,0.76881720430107525,0.8258426966292135,0.1276595744680851,0.23655913978494625,3.3707865168539325E-2,0,0,0,12293.269777549254,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A76)","v":13677},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A76)","v":14373.5},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A76)","v":15023.5},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A76)","v":15673.5},null,null,"Wangaratta (RC)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$93:$B$172,0))","v":145},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$93:$B$172,0))","v":143},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$93:$B$172,0))","v":147},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$181:$B$260,0))","v":30},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$181:$B$260,0))","v":44},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$181:$B$260,0))","v":6},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$6:$B$85,0))","v":235},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$6:$B$85,0))","v":186},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW76,'Data- dwell app ABS'!$B$6:$B$85,0))","v":178},null,null,null,null,null,null,null,"Wangaratta (RC)",9268,9675,10205,337,390,1156,9605,10065,11361,10083.054488341186,686,726,124,1814.1472755829402,157,163,179,0,10448,10954,11664,10444,10947,11666,13677]
["Wellington (S)",15833.142892984455,16686.303420082826,17543.052833229933,18376.620292836174,931.29152327021609,981.47367423327694,1031.8669203135717,1080.8966242991999,351.62885474555958,370.57618952838675,389.60322774720646,408.11543174584409,17116.063271000228,18038.353283844488,18964.522981290713,19865.63234888122,null,null,"Wellington (S)",15833.142892984455,16686.303420082826,17543.052833229933,18376.620292836174,931.29152327021609,981.47367423327694,1031.8669203135717,1080.8966242991999,351.62885474555958,370.57618952838675,389.60322774720646,408.11543174584409,0.58897243107769426,0.69254658385093171,0.73509933774834435,4.7619047619047616E-2,2.7950310559006212E-2,4.3046357615894038E-2,7.5187969924812026E-3,3.7267080745341616E-2,0,18373.316792389091,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A78)","v":23554},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A78)","v":24823.194827021936},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A78)","v":26097.728620701557},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A78)","v":27337.776037457013},null,null,"Wellington (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$93:$B$172,0))","v":235},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$93:$B$172,0))","v":223},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$93:$B$172,0))","v":222},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$181:$B$260,0))","v":19},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$181:$B$260,0))","v":9},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$181:$B$260,0))","v":13},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$268:$B$347,0))","v":3},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$268:$B$347,0))","v":12},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$6:$B$85,0))","v":399},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$6:$B$85,0))","v":322},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW78,'Data- dwell app ABS'!$B$6:$B$85,0))","v":302},null,null,null,null,null,null,null,"Wellington (S)",14158,14864,15961,394,653,626,14552,15517,16587,15833.142892984455,760,610,449,931.29152327021609,249,208,309,351.62885474555958,15561,16335,17345,15550,16342,17341,23554]
["West Wimmera (S)",3549.5370370370374,3614.4479612522068,3654.8475235096835,3688.0427822111346,0,0,0,0,0,0,0,0,3549.5370370370374,3614.4479612522068,3654.8475235096835,3688.0427822111346,null,null,"West Wimmera (S)",3549.5370370370374,3614.4479612522068,3654.8475235096835,3688.0427822111346,0,0,0,0,0,0,0,0,0.88888888888888884,2.5,1.3333333333333333,0,0,0,0,0,0,1815.6146019293806,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A79)","v":2255},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A79)","v":2296.2375283249312},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A79)","v":2321.9031325826222},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A79)","v":2342.9918851694265},null,null,"West Wimmera (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$93:$B$172,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$93:$B$172,0))","v":5},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$93:$B$172,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$6:$B$85,0))","v":9},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$6:$B$85,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW79,'Data- dwell app ABS'!$B$6:$B$85,0))","v":3},null,null,null,null,null,null,null,"West Wimmera (S)",1725,1729,1583,3,6,23,1728,1735,1606,3549.5370370370374,52,56,22,0,30,33,38,0,1810,1824,1666,1812,1815,1655,2255]
["Wodonga (C)",19466.009581105169,21298.89672459893,23179.87711675579,25067.545322632675,662.5301916221033,724.91293449197849,{"$f":"AA82","v":788.93254233511573},853.1797714833283,17.248106060606062,18.87215909090909,20.538825757575758,22.211418246886037,20145.78787878788,22042.681818181816,23989.34848484848,25942.936512362889,null,null,"Wodonga (C)",19466.009581105169,21298.89672459893,23179.87711675579,25067.545322632675,662.5301916221033,724.91293449197849,788.93254233511573,853.1797714833283,17.248106060606062,18.87215909090909,20.538825757575758,22.211418246886037,0.79500891265597151,0.96022727272727271,1.4509803921568627,7.1301247771836003E-3,8.2386363636363633E-2,1.9607843137254902E-2,0,2.840909090909091E-3,0,16111.518335121966,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A82)","v":18214},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A82)","v":19929},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A82)","v":21689},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A82)","v":23455.257668711656},null,null,"Wodonga (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$93:$B$172,0))","v":446},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$93:$B$172,0))","v":338},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$93:$B$172,0))","v":296},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$181:$B$260,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$181:$B$260,0))","v":29},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$181:$B$260,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$6:$B$85,0))","v":561},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$6:$B$85,0))","v":352},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW82,'Data- dwell app ABS'!$B$6:$B$85,0))","v":204},null,null,null,null,null,null,"Wodonga (RC)","Wodonga (C)",10160,11201,12926,1027,1087,1639,11187,12288,14565,19466.009581105169,1013,1234,361,662.5301916221033,126,109,194,17.248106060606062,12326,13631,15120,12333,13626,15132,18214]
["Wyndham (C)",{"$f":"U83","v":103186.9617249837},126133.96210101782,146388.27042163577,166488.35812052313,9183.4768659304318,11225.723711587709,13028.325210734103,14817.201317755016,17.583874493588695,21.494224869946578,24.94571922069035,28.370933157595974,112388.02246540772,137381.18003747548,159441.54135159057,181333.93037143574,null,null,"Wyndham (C)",103186.9617249837,126133.96210101782,146388.27042163577,166488.35812052313,9183.4768659304318,11225.723711587709,13028.325210734103,14817.201317755016,17.583874493588695,21.494224869946578,24.94571922069035,28.370933157595974,0.86458333333333337,1.0010497585555322,1.2187793427230047,5.9185606060606064E-2,9.0909090909090912E-2,0.12441314553990611,3.1565656565656568E-4,2.0995171110644551E-4,0,74359.254866673611,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A83)","v":100363},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A83)","v":122682},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A83)","v":142382},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A83)","v":161932},null,null,"Wyndham (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$93:$B$172,0))","v":5478},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$93:$B$172,0))","v":4768},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$93:$B$172,0))","v":5192},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$181:$B$260,0))","v":375},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$181:$B$260,0))","v":433},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$181:$B$260,0))","v":530},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$268:$B$347,0))","v":1},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$6:$B$85,0))","v":6336},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$6:$B$85,0))","v":4763},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW83,'Data- dwell app ABS'!$B$6:$B$85,0))","v":4260},null,null,null,null,null,null,null,"Wyndham (C)",34161,49444,58648,2110,3073,9737,36271,52517,68385,103186.9617249837,1853,2316,1640,9183.4768659304318,155,199,268,17.583874493588695,38279,55032,70293,38279,55023,70302,100363]
["Yarra (C)",5926.714783295487,6678.6986670450915,7442.3410324449633,8218.2895119960958,45573.877979303914,51356.309395946439,57228.389503234714,63195.098315502975,1282.5459954345774,1445.2759316637882,1610.5287729930626,1778.44466763284,52783.13875803398,59480.283994655321,66281.259308672743,73191.832495131908,null,null,"Yarra (C)",5926.714783295487,6678.6986670450915,7442.3410324449633,8218.2895119960958,45573.877979303914,51356.309395946439,57228.389503234714,63195.098315502975,1282.5459954345774,1445.2759316637882,1610.5287729930626,1778.44466763284,0.15181518151815182,0.14869888475836432,5.4669703872437359E-2,0.95819581958195821,0.85501858736059477,0.91799544419134393,9.9009900990099011E-3,1.1152416356877323E-2,5.5808656036446469E-2,43696.534713603258,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A84)","v":50059},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A84)","v":56410.505448299999},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A84)","v":62860.482301800002},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A84)","v":69414.400679537735},null,null,"Yarra (C)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$93:$B$172,0))","v":138},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$93:$B$172,0))","v":40},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$93:$B$172,0))","v":48},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$181:$B$260,0))","v":871},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$181:$B$260,0))","v":230},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$181:$B$260,0))","v":806},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$268:$B$347,0))","v":9},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$268:$B$347,0))","v":3},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$268:$B$347,0))","v":49},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$6:$B$85,0))","v":909},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$6:$B$85,0))","v":269},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW84,'Data- dwell app ABS'!$B$6:$B$85,0))","v":878},null,null,null,null,null,null,null,"Yarra (C)",6054,6962,5451,13353,13626,15051,19407,20588,20502,5926.714783295487,11747,12575,18833,45573.877979303914,463,367,541,1282.5459954345774,31617,33530,39876,31622,33525,39868,50059]
["Yarra Ranges (S)",42157.690872419385,44005.220265869269,46031.213282723766,48290.620060336747,24596.864730700247,25674.804001952165,26856.867704912602,28175.116445071471,210.7329673441823,219.9681826342115,230.09548115139992,241.3895412583646,66965.288570463817,69899.99245045564,73118.176468787758,76707.126046666584,null,null,"Yarra Ranges (S)",42157.690872419385,44005.220265869269,46031.213282723766,48290.620060336747,24596.864730700247,25674.804001952165,26856.867704912602,28175.116445071471,210.7329673441823,219.9681826342115,230.09548115139992,241.3895412583646,0.54825174825174827,0.53271028037383172,0.97303921568627449,0.4041958041958042,0.43146417445482865,0.36274509803921567,5.5944055944055944E-3,4.6728971962616819E-3,0,57954.446865689606,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A85)","v":61574},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A85)","v":64272.434675099998},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A85)","v":67231.526870100002},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A85)","v":70531.534770099999},null,null,"Yarra Ranges (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$93:$B$172,0))","v":392},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$93:$B$172,0))","v":342},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$93:$B$172,0))","v":397},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$181:$B$260,0))","v":289},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$181:$B$260,0))","v":277},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$181:$B$260,0))","v":148},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$268:$B$347,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$268:$B$347,0))","v":3},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$6:$B$85,0))","v":715},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$6:$B$85,0))","v":642},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW85,'Data- dwell app ABS'!$B$6:$B$85,0))","v":408},null,null,null,null,null,null,null,"Yarra Ranges (S)",46738,48169,50469,1408,1895,2826,48146,50064,53295,42157.690872419385,1250,1861,268,24596.864730700247,388,346,538,210.7329673441823,49784,52271,54101,49794,52273,54100,61574]
["Yarriambiack (S)",1941.7777777777776,1957.7515143853861,1979.3178156669444,1995.5541821198419,199.88888888888889,201.53324412790741,203.75330455395016,205.42469521821903,0,0,0,0,2141.6666666666665,2159.2847585132936,2183.0711202208945,2200.978877338061,null,null,"Yarriambiack (S)",1941.7777777777776,1957.7515143853861,1979.3178156669444,1995.5541821198419,199.88888888888889,201.53324412790741,203.75330455395016,205.42469521821903,0,0,0,0,0.66666666666666663,0.2857142857142857,0.66666666666666663,0,0,0.16666666666666666,0,0,0,3070.8184977337005,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A86)","v":3598},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A86)","v":3627.5983943023334},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A86)","v":3667.5594819711032},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A86)","v":3697.6445139279426},null,null,"Yarriambiack (S)",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$93:$B$172,0))","v":10},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$93:$B$172,0))","v":4},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$93:$B$172,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$181:$B$260,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$6:$B$85,0))","v":15},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$6:$B$85,0))","v":14},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW86,'Data- dwell app ABS'!$B$6:$B$85,0))","v":12},null,null,null,null,null,null,null,"Yarriambiack (S)",2890,2858,2704,19,38,14,2909,2896,2718,1941.7777777777776,67,35,57,199.88888888888889,35,36,99,0,3011,2967,2874,3005,2965,2869,3598]
["Unincorporated Vic",539.54761904761904,568.22709666663764,592.83957959411759,615.31239026876824,0,0,0,0,100.38095238095238,105.71666914728142,110.29573573844048,114.47672377093363,639.92857142857144,673.94376581391907,703.13531533255809,729.78911403970187,null,null,"Unincorporated Vic",539.54761904761904,568.22709666663764,592.83957959411759,615.31239026876824,0,0,0,0,100.38095238095238,105.71666914728142,110.29573573844048,114.47672377093363,1,0.25,0.2857142857142857,0,0,0,0,0,0.2857142857142857,395.37574463727975,{"$f":"SUMIFS('VIF data 2024'!C:C,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A87)","v":1054},{"$f":"SUMIFS('VIF data 2024'!D:D,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A87)","v":1110.025026046455},{"$f":"SUMIFS('VIF data 2024'!E:E,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A87)","v":1158.1052252536251},{"$f":"SUMIFS('VIF data 2024'!F:F,'VIF data 2024'!$B:$B,' Dwell stock VIF and Census'!$A87)","v":1202.0055995948032},null,null,"Unincorporated Vic",{"$f":"INDEX('Data- dwell app ABS'!L$93:L$172,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$93:$B$172,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!M$93:M$172,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$93:$B$172,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!N$93:N$172,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$93:$B$172,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$181:O$260,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$181:P$260,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$181:Q$260,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$181:$B$260,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!O$268:O$347,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!P$268:P$347,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$268:$B$347,0))","v":0},{"$f":"INDEX('Data- dwell app ABS'!Q$268:Q$347,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$268:$B$347,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!O$6:O$85,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$6:$B$85,0))","v":2},{"$f":"INDEX('Data- dwell app ABS'!P$6:P$85,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$6:$B$85,0))","v":8},{"$f":"INDEX('Data- dwell app ABS'!Q$6:Q$85,MATCH(' Dwell stock VIF and Census'!$AW87,'Data- dwell app ABS'!$B$6:$B$85,0))","v":7},null,null,null,null,null,null,null,"Unincorporated Vic",95,78,91,49,62,75,144,140,166,539.54761904761904,520,453,538,0,11,20,48,100.38095238095238,675,613,752,682,618,744,1054]
[]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U8:U87)","v":1597374.6500513765},{"$f":"SUM(V8:V87)","v":1764965.7914632855},{"$f":"SUM(W8:W87)","v":1929828.294372841},{"$f":"SUM(X8:X87)","v":2100424.5033430569},{"$f":"SUM(U8:U87)","v":1597374.6500513765},{"$f":"SUM(V8:V87)","v":1764965.7914632855},1929828.294372841,2100424.5033430569,1209449.7063227932,1312229.0242413986,1419387.9607513519,1532206.5863715797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX8:AX87)","v":39586},36743,36220,19929,25273,20059,143,127,117,67823,65480,54638]

{"sheet":"AusNet Area_POA16_LG20_MBpop16","index":35,"n_rows":471,"n_cols":18,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["POSTCODE_2016","MB_CODE_2016","LGA_CODE_2020","LGA_NAME_2020","Link_Code","Area LGA","Postcode Area","Ratio","Area_MB","PostCode_LGA_Area","Population_count_MB","Postcode_pop","LGA_pop","Link_code pop","LGA_ratio_linkcode","postcode_ratio_linkcode",null,"Old"]
[3000,20392860000,24600,"Melbourne (C)","3000_Melbourne (C)",37.351299999999959,3.1881000000000008,8.5354458880949377E-2,1.11E-2,3.1881000000000017,9,{"$f":"SUMIFS($K$2:$K$36073,$A$2:$A$36073,$A2)","v":9},{"$f":"SUMIFS($K$2:$K$36073,$D$2:$D$36073,$D2)","v":2755},{"$f":"SUMIFS($K$2:$K$36073,$E$2:$E$36073,$E2)","v":9},{"$f":"R2","v":3.2667876588021779E-3},{"$f":"IFERROR(N2/L2,0)","v":1},{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E2,[3]Table1!J$2:J$965,0)),0)","v":0.28798695222052884},{"$f":"N2/M2","v":3.2667876588021779E-3}]
[3002,20395470000,24600,"Melbourne (C)","3002_Melbourne (C)",37.351299999999959,1.8557000000000003,4.9682340373695226E-2,1.52E-2,1.8557000000000003,79,79,{"$f":"SUMIFS($K$2:$K$36073,$D$2:$D$36073,$D3)","v":2755},{"$f":"SUMIFS($K$2:$K$36073,$E$2:$E$36073,$E3)","v":79},{"$f":"R3","v":2.8675136116152449E-2},{"$f":"IFERROR(N3/L3,0)","v":1},{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E3,[3]Table1!J$2:J$965,0)),0)","v":3.2726397689901342E-2},{"$f":"N3/M3","v":2.8675136116152449E-2}]
[3003,20396140000,24600,"Melbourne (C)","3003_Melbourne (C)",37.351299999999959,6.5821000000000005,0.17622144343034934,1.38E-2,6.5820999999999961,116,116,2755,{"$f":"SUMIFS($K$2:$K$36073,$E$2:$E$36073,$E4)","v":116},4.2105263157894736E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E4,[3]Table1!J$2:J$965,0)),0)","v":5.3641613860591963E-2},4.2105263157894736E-2]
[3004,20399031000,24600,"Melbourne (C)","3004_Melbourne (C)",37.351299999999959,3.3164000000000002,8.8789412952159738E-2,2.0799999999999999E-2,2.1610999999999998,89,89,2755,89,3.2304900181488204E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E5,[3]Table1!J$2:J$965,0)),0)","v":1.6891259591989519E-2},3.2304900181488204E-2]
[3005,20394822000,24600,"Melbourne (C)","3005_Melbourne (C)",37.351299999999959,0.11830000000000002,3.1672257725969418E-3,2.1700000000000001E-2,0.11830000000000002,0,0,2755,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E6,[3]Table1!J$2:J$965,0)),0)","v":0},0]
[3006,20394781000,24600,"Melbourne (C)","3006_Melbourne (C)",37.351299999999959,1.8541000000000001,4.9639503845917067E-2,2.5399999999999999E-2,1.5854999999999995,0,0,2755,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E7,[3]Table1!J$2:J$965,0)),0)","v":0.15081815994224754},0]
[3008,20394770000,24600,"Melbourne (C)","3008_Melbourne (C)",37.351299999999959,3.0295999999999994,8.1110965347926389E-2,2.52E-2,3.0295999999999985,0,0,2755,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E8,[3]Table1!J$2:J$965,0)),0)","v":0.10357343386540467},0]
[3010,20400281000,24600,"Melbourne (C)","3010_Melbourne (C)",37.351299999999959,0.5403,1.4465359974083917E-2,0.5403,0.5403,1593,1593,2755,1593,0.57822141560798546,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E9,[3]Table1!J$2:J$965,0)),0)","v":0},0.57822141560798546]
[3011,20371360000,24330,"Maribyrnong (C)","3011_Maribyrnong (C)",31.225400000000008,5.9663000000000022,0.19107201188775808,9.5999999999999992E-3,5.9662999999999977,5,5,171,5,2.9239766081871343E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E10,[3]Table1!J$2:J$965,0)),0)","v":0.26143898231490498},2.9239766081871343E-2]
[3012,20092261000,21180,"Brimbank (C)","3012_Brimbank (C)",123.39910000000003,15.257900000000006,0.12364676889863867,0.40949999999999998,3.3214000000000006,0,167,1276,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E11,[3]Table1!J$2:J$965,0)),0)","v":5.1382708690871345E-5},0]
[3012,20275830000,23110,"Hobsons Bay (C)","3012_Hobsons Bay (C)",64.240400000000122,15.257900000000006,0.23751253105522346,2.4299999999999999E-2,2.1539000000000001,90,167,589,90,0.15280135823429541,0.53892215568862278,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E12,[3]Table1!J$2:J$965,0)),0)","v":2.1552243382650882E-2},0.15280135823429541]
[3012,20371890000,24330,"Maribyrnong (C)","3012_Maribyrnong (C)",31.225400000000008,15.257900000000006,0.48863745540489484,1.1599999999999999E-2,9.7826000000000022,77,167,171,77,0.45029239766081869,0.46107784431137727,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E13,[3]Table1!J$2:J$965,0)),0)","v":0.29389881825543052},0.45029239766081869]
[3013,20371401000,24330,"Maribyrnong (C)","3013_Maribyrnong (C)",31.225400000000008,5.6585000000000001,0.18121465217419147,3.4099999999999998E-2,5.6585000000000019,6,6,171,6,3.5087719298245612E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E14,[3]Table1!J$2:J$965,0)),0)","v":0.18349312898266695},3.5087719298245612E-2]
[3015,20280680000,23110,"Hobsons Bay (C)","3015_Hobsons Bay (C)",64.240400000000122,8.9002999999999943,0.13854677119071451,8.6199999999999999E-2,8.9002999999999961,0,0,589,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E15,[3]Table1!J$2:J$965,0)),0)","v":0.20406732885788442},0]
[3016,20282480000,23110,"Hobsons Bay (C)","3016_Hobsons Bay (C)",64.240400000000122,7.3728999999999978,0.11477045597474461,2.46E-2,7.3728999999999996,116,116,589,116,0.19694397283531409,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E16,[3]Table1!J$2:J$965,0)),0)","v":0.17549527449541685},0.19694397283531409]
[3018,20275960000,23110,"Hobsons Bay (C)","3018_Hobsons Bay (C)",64.240400000000122,17.684699999999999,0.27528938175976436,2.9000000000000001E-2,17.684699999999999,88,88,589,88,0.14940577249575551,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E17,[3]Table1!J$2:J$965,0)),0)","v":0.14845640817846309},0.14940577249575551]
[3019,20372520000,24330,"Maribyrnong (C)","3019_Maribyrnong (C)",31.225400000000008,4.3246000000000011,0.13849622422771204,1.6400000000000001E-2,4.3245999999999984,0,0,171,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E18,[3]Table1!J$2:J$965,0)),0)","v":0.11362116109044394},0]
[3020,20084620000,21180,"Brimbank (C)","3020_Brimbank (C)",123.39910000000003,25.106200000000019,0.20345529262369022,2.7199999999999998E-2,25.10619999999998,136,136,1276,136,0.10658307210031348,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E19,[3]Table1!J$2:J$965,0)),0)","v":0.22799535500313434},0.10658307210031348]
[3021,20075690000,21180,"Brimbank (C)","3021_Brimbank (C)",123.39910000000003,19.753099999999996,0.16007491140535055,2.92E-2,19.753100000000021,107,107,1276,107,8.3855799373040746E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E20,[3]Table1!J$2:J$965,0)),0)","v":0.28318038413713015},8.3855799373040746E-2]
[3022,20084820000,21180,"Brimbank (C)","3022_Brimbank (C)",123.39910000000003,2.1306999999999992,1.7266738574268359E-2,4.2599999999999999E-2,2.1307,132,132,1276,132,0.10344827586206896,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E21,[3]Table1!J$2:J$965,0)),0)","v":1.6288318655006219E-2},0.10344827586206896]
[3023,20084830000,21180,"Brimbank (C)","3023_Brimbank (C)",123.39910000000003,39.515500000000017,0.32022518802811373,6.2899999999999998E-2,12.982000000000008,88,175,1276,88,6.8965517241379309E-2,0.50285714285714289,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E22,[3]Table1!J$2:J$965,0)),0)","v":0.14483244098695908},6.8965517241379309E-2]
[3023,20402040000,24650,"Melton (C)","3023_Melton (C)",527.53739999999959,39.515500000000017,7.4905589632128539E-2,3.6299999999999999E-2,26.533499999999989,87,175,598,87,0.14548494983277591,0.49714285714285716,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E23,[3]Table1!J$2:J$965,0)),0)","v":0.21770786767992847},0.14548494983277591]
[3024,20409581000,24650,"Melton (C)","3024_Melton (C)",527.53739999999959,151.28619999999995,0.28677815070552359,7.4230999999999998,49.675699999999999,34,156,598,34,5.6856187290969896E-2,0.21794871794871795,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E24,[3]Table1!J$2:J$965,0)),0)","v":1.380196691998212E-3},5.6856187290969896E-2]
[3024,20626800000,27260,"Wyndham (C)","3024_Wyndham (C)",542.09490000000005,151.28619999999995,0.27907696604413718,2.6366999999999998,101.61050000000003,122,156,371,122,0.32884097035040433,0.78205128205128205,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E25,[3]Table1!J$2:J$965,0)),0)","v":0.11560089864244716},0.32884097035040433]
[3025,20275850000,23110,"Hobsons Bay (C)","3025_Hobsons Bay (C)",64.240400000000122,13.944299999999998,0.21706433957447294,3.5499999999999997E-2,13.944300000000004,129,129,589,129,0.21901528013582344,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E26,[3]Table1!J$2:J$965,0)),0)","v":0.14195131032821176},0.21901528013582344]
[3026,20625460000,27260,"Wyndham (C)","3026_Wyndham (C)",542.09490000000005,15.461299999999998,2.8521389889482444E-2,9.4299999999999995E-2,15.461299999999998,0,0,371,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E27,[3]Table1!J$2:J$965,0)),0)","v":4.0753982931273031E-4},0]
[3027,20630771000,27260,"Wyndham (C)","3027_Wyndham (C)",542.09490000000005,3.8325000000000009,7.0697953439517701E-3,4.1399999999999999E-2,3.8325000000000009,120,120,371,120,0.32345013477088946,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E28,[3]Table1!J$2:J$965,0)),0)","v":3.2356607624761981E-2},0.32345013477088946]
[3028,20276250000,23110,"Hobsons Bay (C)","3028_Hobsons Bay (C)",64.240400000000122,15.919300000000007,0.24780823282544903,4.2200000000000001E-2,14.184300000000004,166,169,589,166,0.28183361629881154,0.98224852071005919,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E29,[3]Table1!J$2:J$965,0)),0)","v":0.30847743475737299},0.28183361629881154]
[3028,20632110000,27260,"Wyndham (C)","3028_Wyndham (C)",542.09490000000005,15.919300000000007,2.9366260409385895E-2,0.13539999999999999,1.7349999999999999,3,169,371,3,8.0862533692722376E-3,1.7751479289940829E-2,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E30,[3]Table1!J$2:J$965,0)),0)","v":6.5069384512116601E-5},8.0862533692722376E-3]
[3029,20409582000,24650,"Melton (C)","3029_Melton (C)",527.53739999999959,102.90120000000003,0.1950595351154252,4.7736999999999998,20.429399999999998,0,0,598,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E31,[3]Table1!J$2:J$965,0)),0)","v":6.5713008493518106E-3},0]
[3033,20452820000,25060,"Moonee Valley (C)","3033_Moonee Valley (C)",43.138600000000054,8.8077000000000059,0.20417213354165401,4.4600000000000001E-2,5.4335999999999967,151,151,606,151,0.24917491749174916,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E40,[3]Table1!J$2:J$965,0)),0)","v":0.12370228725717897},0.24917491749174916]
[3039,20443971000,25060,"Moonee Valley (C)","3039_Moonee Valley (C)",43.138600000000054,4.3551000000000002,0.10095598837236246,8.3999999999999995E-3,4.3551000000000002,29,29,606,29,4.7854785478547858E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E47,[3]Table1!J$2:J$965,0)),0)","v":0.13314840499306518},4.7854785478547858E-2]
[3051,20395952000,24600,"Melbourne (C)","3051_Melbourne (C)",37.351299999999959,2.345499999999999,6.279567243978125E-2,9.7000000000000003E-3,2.3454999999999995,615,615,2755,615,0.22323049001814882,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E62,[3]Table1!J$2:J$965,0)),0)","v":9.9950536081922947E-2},0.22323049001814882]
[3071,20139330000,21890,"Darebin (C)","3071_Darebin (C)",53.47109999999995,5.1327999999999969,9.5992040560227893E-2,1.4999999999999999E-2,5.1327999999999987,63,63,1509,63,4.1749502982107355E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E81,[3]Table1!J$2:J$965,0)),0)","v":0.1279203602366577},4.1749502982107355E-2]
[3211,20631906040,27260,"Wyndham (C)","3211_Wyndham (C)",542.09490000000005,181.19749999999999,0.33425420530611888,4.1538000000000004,67.766199999999998,105,105,371,105,0.28301886792452829,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E96,[3]Table1!J$2:J$965,0)),0)","v":2.5377059959725474E-3},0.28301886792452829]
[3222,20256860000,22750,"Greater Geelong (C)","3222_Greater Geelong (C)",1247.9875999999986,145.20730000000006,0.11635315927818532,2.53E-2,145.20730000000003,58,58,972,58,5.9670781893004114E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E111,[3]Table1!J$2:J$965,0)),0)","v":6.8533733752937656E-2},5.9670781893004114E-2]
[3226,20257180000,22750,"Greater Geelong (C)","3226_Greater Geelong (C)",1247.9875999999986,18.421500000000002,1.4760963971116398E-2,2.7699999999999999E-2,18.421500000000009,60,60,972,60,6.1728395061728392E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E116,[3]Table1!J$2:J$965,0)),0)","v":6.5353496969182689E-2},6.1728395061728392E-2]
[3239,20138760000,21830,"Corangamite (S)","3239_Corangamite (S)",4407.4921000000013,383.67990000000003,8.7051749905575529E-2,4.0456000000000003,33.114199999999997,0,87,449,{"$f":"SUMIFS($K$2:$K$36073,$E$2:$E$36073,$E131)","v":0},{"$f":"R131","v":0},{"$f":"IFERROR(N131/L131,0)","v":0},{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E131,[3]Table1!J$2:J$965,0)),0)","v":2.7330890117398597E-3},{"$f":"N131/M131","v":0}]
[3266,20134751000,21750,"Colac-Otway (S)","3266_Colac-Otway (S)",3437.4701000000009,568.1108999999999,0.1652700630036025,9.25,17.2424,20,91,633,20,3.15955766192733E-2,0.21978021978021978,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E150,[3]Table1!J$2:J$965,0)),0)","v":0},3.15955766192733E-2]
[3275,20508692000,25490,"Moyne (S)","3275_Moyne (S)",5481.6860999999972,16.1264,2.9418685612078387E-3,6.5603999999999996,16.1264,33,33,1147,33,2.8770706190061029E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E165,[3]Table1!J$2:J$965,0)),0)","v":2.8198193013753814E-2},2.8770706190061029E-2]
[3285,20198390000,22410,"Glenelg (S)","3285_Glenelg (S)",6218.5734000000048,411.20000000000005,6.6124490867953689E-2,1.15E-2,148.16319999999999,0,0,218,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E180,[3]Table1!J$2:J$965,0)),0)","v":3.2981203193969154E-2},0]
[3289,20542250000,26260,"Southern Grampians (S)","3289_Southern Grampians (S)",6654.0185999999985,567.17750000000012,8.5238340031090418E-2,7.0000000000000007E-2,413.25130000000001,0,33,324,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E185,[3]Table1!J$2:J$965,0)),0)","v":4.5073817414884004E-2},0]
[3304,20507441000,25490,"Moyne (S)","3304_Moyne (S)",5481.6860999999972,1981.2472,0.36143025409645418,26.868099999999998,198.7679,0,26,1147,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E200,[3]Table1!J$2:J$965,0)),0)","v":6.502848592967716E-3},0]
[3321,20134600000,21750,"Colac-Otway (S)","3321_Colac-Otway (S)",3437.4701000000009,327.71690000000007,9.5336654710102053E-2,37.301900000000003,37.301900000000003,8,62,633,8,1.2638230647709321E-2,0.12903225806451613,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E215,[3]Table1!J$2:J$965,0)),0)","v":0},1.2638230647709321E-2]
[3337,20406010000,24650,"Melton (C)","3337_Melton (C)",527.53739999999959,154.90729999999996,0.29364230858323992,0.04,154.90729999999999,123,123,598,123,0.20568561872909699,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E234,[3]Table1!J$2:J$965,0)),0)","v":0.22755923111309789},0.20568561872909699]
[3351,20534170000,25990,"Pyrenees (S)","3351_Pyrenees (S)",3434.5689000000029,1518.5503999999999,0.44213711945042028,10.8714,298.74080000000004,65,314,416,65,0.15625,0.2070063694267516,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E249,[3]Table1!J$2:J$965,0)),0)","v":0.16086559770564463},0.15625]
[3364,20273411000,22910,"Hepburn (S)","3364_Hepburn (S)",1472.9844000000001,584.97190000000001,0.39713380535462561,7.0221999999999998,353.47630000000004,0,143,339,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E268,[3]Table1!J$2:J$965,0)),0)","v":0.1096649795131357},0]
[3364,20460250000,25150,"Moorabool (S)","3364_Moorabool (S)",2110.5503999999983,584.97190000000001,0.27716556780638857,21.151399999999999,21.151399999999999,42,143,535,42,7.8504672897196259E-2,0.2937062937062937,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E269,[3]Table1!J$2:J$965,0)),0)","v":1.0894982993197278E-3},7.8504672897196259E-2]
[3378,20003861000,20260,"Ararat (RC)","3378_Ararat (RC)",4211.1171000000013,308.3383,7.3220072650081361E-2,155.33109999999999,308.3383,83,83,466,83,0.17811158798283261,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E284,[3]Table1!J$2:J$965,0)),0)","v":1.1784511784511785E-2},0.17811158798283261]
[3395,20662350000,27630,"Yarriambiack (S)","3395_Yarriambiack (S)",7325.7970000000005,833.64859999999999,0.11379630093490169,1.5100000000000001E-2,674.077,0,8,363,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E303,[3]Table1!J$2:J$965,0)),0)","v":4.7959805115712545E-2},0]
[3418,20274730000,22980,"Hindmarsh (S)","3418_Hindmarsh (S)",7524.1823999999979,2954.2891,0.39263921884721997,0.13139999999999999,2867.4573000000009,79,94,187,79,0.42245989304812837,0.84042553191489366,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E318,[3]Table1!J$2:J$965,0)),0)","v":0.50254430601859978},0.42245989304812837]
[3437,20354590000,24130,"Macedon Ranges (S)","3437_Macedon Ranges (S)",1748.2837,184.83200000000005,0.10572197178295493,0.43959999999999999,184.83199999999997,169,169,1377,169,0.12273057371096587,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E337,[3]Table1!J$2:J$965,0)),0)","v":0.22766139375801625},0.12273057371096587]
[3448,20506612000,25430,"Mount Alexander (S)","3448_Mount Alexander (S)",1529.6183999999994,220.36009999999999,0.14406213994287731,0.14050000000000001,220.36010000000002,0,0,494,0,0,0,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E352,[3]Table1!J$2:J$965,0)),0)","v":4.8420533070088846E-2},0]
[3450,20504280000,25430,"Mount Alexander (S)","3450_Mount Alexander (S)",1529.6183999999994,22.87909999999999,1.495739067992383E-2,7.0699999999999999E-2,22.879099999999998,75,75,494,75,0.15182186234817813,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E353,[3]Table1!J$2:J$965,0)),0)","v":0.37453109575518262},0.15182186234817813]
[3465,20506813000,25430,"Mount Alexander (S)","3465_Mount Alexander (S)",1529.6183999999994,880.51830000000029,0.57564572968003047,12.39,12.39,4,100,494,4,8.0971659919028341E-3,0.04,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E372,[3]Table1!J$2:J$965,0)),0)","v":3.4550839091806513E-4},8.0971659919028341E-3]
[3478,20518170000,25810,"Northern Grampians (S)","3478_Northern Grampians (S)",5729.8764000000001,488.8624999999999,8.5318157997264985E-2,3.9800000000000002E-2,68.970199999999991,0,29,310,{"$f":"SUMIFS($K$2:$K$36073,$E$2:$E$36073,$E387)","v":0},{"$f":"R387","v":0},{"$f":"IFERROR(N387/L387,0)","v":0},{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E387,[3]Table1!J$2:J$965,0)),0)","v":0.19403984597354762},{"$f":"N387/M387","v":0}]
[3517,20351200000,23940,"Loddon (S)","3517_Loddon (S)",6696.4446999999964,999.12750000000005,0.14920268064037034,0.57440000000000002,999.12750000000017,95,95,583,95,0.16295025728987994,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E402,[3]Table1!J$2:J$965,0)),0)","v":0.19298697950238494},0.16295025728987994]
[3557,20216690000,22620,"Greater Bendigo (C)","3557_Greater Bendigo (C)",2999.972100000004,268.64119999999997,8.9547899462131528E-2,0.2467,180.64060000000001,86,136,654,86,0.13149847094801223,0.63235294117647056,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E421,[3]Table1!J$2:J$965,0)),0)","v":6.5450414107651525E-3},0.13149847094801223]
[3571,20351460000,23940,"Loddon (S)","3571_Loddon (S)",6696.4446999999964,348.61529999999999,5.2059759412334157E-2,64.56,348.61529999999993,56,56,583,56,9.6054888507718691E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E436,[3]Table1!J$2:J$965,0)),0)","v":3.9319324481113832E-2},9.6054888507718691E-2]
[3575,20351241000,23940,"Loddon (S)","3575_Loddon (S)",6696.4446999999964,782.52480000000003,0.11685675534660959,6.6500000000000004E-2,782.52480000000014,42,42,583,42,7.2041166380789029E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E441,[3]Table1!J$2:J$965,0)),0)","v":0.10854711873146836},7.2041166380789029E-2]
[3666,20416701000,24850,"Mitchell (S)","3666_Mitchell (S)",2862.0832999999975,1367.6298000000006,0.47784416337567875,43.3065,43.3065,20,20,618,20,3.2362459546925564E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E456,[3]Table1!J$2:J$965,0)),0)","v":3.4382331526575522E-4},3.2362459546925564E-2]
[3756,20354470000,24130,"Macedon Ranges (S)","3756_Macedon Ranges (S)",1748.2837,200.8844,0.11490377677261419,28.088899999999999,99.882300000000001,106,167,1377,106,7.6978939724037757E-2,0.6347305389221557,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E465,[3]Table1!J$2:J$965,0)),0)","v":9.9304286991332737E-3},7.6978939724037757E-2]
[3756,20417390000,24850,"Mitchell (S)","3756_Mitchell (S)",2862.0832999999975,200.8844,7.0188173768387582E-2,4.3999999999999997E-2,101.00210000000001,61,167,618,61,9.8705501618122971E-2,0.3652694610778443,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E466,[3]Table1!J$2:J$965,0)),0)","v":0.31182752204514197},9.8705501618122971E-2]
[3757,20606490000,27070,"Whittlesea (C)","3757_Whittlesea (C)",489.6939000000005,285.49960000000016,0.58301645170585104,1.1605000000000001,175.98470000000006,51,51,1047,51,4.8710601719197708E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E467,[3]Table1!J$2:J$965,0)),0)","v":3.3838011744344712E-2},4.8710601719197708E-2]
[3758,20417480000,24850,"Mitchell (S)","3758_Mitchell (S)",2862.0832999999975,44.705500000000008,1.5619915744590679E-2,0.39739999999999998,44.705500000000008,105,105,618,105,0.16990291262135923,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E468,[3]Table1!J$2:J$965,0)),0)","v":4.6132998948305151E-2},0.16990291262135923]
[3762,20354532000,24130,"Macedon Ranges (S)","3762_Macedon Ranges (S)",1748.2837,40.592600000000004,2.3218542848623486E-2,11.2432,11.2432,6,57,1377,6,4.3572984749455342E-3,0.10526315789473684,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E469,[3]Table1!J$2:J$965,0)),0)","v":7.77332970577947E-5},4.3572984749455342E-3]
[3762,20418631000,24850,"Mitchell (S)","3762_Mitchell (S)",2862.0832999999975,40.592600000000004,1.4182885592463378E-2,13.0581,29.349399999999999,51,57,618,51,8.2524271844660199E-2,0.89473684210526316,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E470,[3]Table1!J$2:J$965,0)),0)","v":2.2247390987784159E-3},8.2524271844660199E-2]
[3764,20416791000,24850,"Mitchell (S)","3764_Mitchell (S)",2862.0832999999975,439.08629999999988,0.1534149268122281,27.530200000000001,439.08630000000005,34,34,618,34,5.5016181229773461E-2,1,{"$f":"IFERROR(INDEX([3]Table1!H$2:H$965,MATCH(E471,[3]Table1!J$2:J$965,0)),0)","v":0.21393900169889168},5.5016181229773461E-2]

{"sheet":"Data- dwell app ABS","index":36,"n_rows":462,"n_cols":30,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Total  Number of Dwelling Units Collected from Building Approvals data (2011-2021)"]
[]
[]
["Corrected LGA name ",null,"End of FY",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,"LGA"]
[null,"Alpine (S)","Alpine",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},78,51,64,78,67,104,103,79,103,71,54]
[null,"Ararat (RC)","Ararat",52,42,32,20,41,34,41,20,29,30,21,50,37,56]
[null,"Ballarat (C)","Ballarat",1170,1026,985,946,904,1072,864,822,956,1287,1224,2128,1748,1397]
[null,"Banyule (C)","Banyule",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},557,714,767,1591,830,971,775,924,689,1845,638]
[null,"Bass Coast (S)","Bass Coast",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},369,358,412,452,532,653,632,536,895,712,479]
[null,"Baw Baw (S)","Baw Baw",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},480,508,518,598,542,688,769,646,995,760,422]
[null,"Bayside (C)","Bayside (Vic.)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},935,533,1286,910,928,1269,718,628,569,1380,717]
[null,"Benalla (RC)","Benalla",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},51,38,55,47,58,78,79,64,108,129,82]
[null,"Boroondara (C)","Boroondara",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1444,1793,1873,1182,1753,968,1186,1275,1003,1060,821]
[null,"Brimbank (C)","Brimbank",1494,924,797,713,714,614,950,638,766,728,735,611,800,457]
[null,"Buloke (S)","Buloke",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},11,14,7,13,6,2,7,10,9,15,12]
[null,"Campaspe (S)","Campaspe",186,151,109,94,112,112,157,148,168,168,167,242,116,97]
[null,"Cardinia (S)","Cardinia",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1016,1242,1486,1867,1942,2125,1981,1097,1462,1299,1107]
[null,"Casey (C)","Casey",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2472,3081,3369,4009,5072,5415,4067,3683,4707,4463,4475]
["C. Goldfields (S)","Central Goldfields (S)","Central Goldfields",57,78,89,55,68,77,72,42,59,47,64,73,95,67]
[null,"Colac-Otway (S)","Colac Otway",140,129,111,106,108,91,115,110,158,147,112,172,128,164]
[null,"Corangamite (S)","Corangamite",63,44,42,38,39,48,49,45,51,53,55,70,62,58]
[null,"Darebin (C)","Darebin",1109,989,935,1166,1173,2134,1707,1412,1119,940,1112,930,1180,808]
[null,"East Gippsland (S)","East Gippsland",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},356,326,352,316,343,327,391,326,542,476,304]
[null,"Frankston (C)","Frankston",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},884,611,486,537,850,517,474,496,415,666,533]
[null,"Gannawarra (S)","Gannawarra",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},15,20,40,28,27,32,27,32,65,55,28]
[null,"Glen Eira (C)","Glen Eira",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},957,1234,1746,1680,1993,2563,1455,892,1472,1235,692]
[null,"Glenelg (S)","Glenelg",96,82,66,78,65,52,29,33,37,43,55,119,69,68]
[null,"Golden Plains (S)","Golden Plains",202,217,274,250,205,211,197,185,204,229,218,276,220,214]
["Gr. Bendigo (C)","Greater Bendigo (C)","Greater Bendigo",1102,985,1222,1108,1107,1042,881,722,862,889,1000,1284,1010,686]
[null,"Greater Dandenong (C)","Greater Dandenong",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},815,1313,1367,1088,983,1010,1050,622,833,925,430]
["Kingston (C)","Kingston (C) (Vic.)","Kingston (Vic.)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},733,750,1104,1215,1413,1723,757,932,1007,1050,615]
[null,"Maribyrnong (C)","Maribyrnong",1077,844,653,1768,651,1118,1903,1136,1738,1339,1405,1288,573,1181]
[null,"Nillumbik (S)","Nillumbik",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},159,192,195,202,262,144,230,156,168,220,130]
[null,"Wyndham (C)","Wyndham",5706,4811,2835,2361,2739,3141,4158,4747,5937,5198,5356,6336,4763,4260]
[null,"Ballarat (C)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B95,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},996,897,835,781,781,936,782,720,868,1203,1145,1931,1592,1304]
[null,"Darebin (C)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B110,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},275,318,229,272,291,307,337,223,249,240,177,153,185,162]
[null,"Indigo (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B126,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},69,88,68,113,76,131,147,108,194,93,70]
["Latrobe (C)","Latrobe (C) (Vic.)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B129,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},215,314,306,329,224,216,285,296,606,408,350]
[null,"Murrindindi (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B148,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},116,124,116,122,114,105,111,113,132,122,89]
[null,"Surf Coast (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B158,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},444,449,327,293,309,390,387,403,536,606,512,483,364,217]
[]
[null,"Ararat (RC)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B182,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},2,2,0,0,0,0,0,0,0,0,0,5,3,5]
[null,"Glenelg (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B203,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},2,13,3,6,0,0,0,0,0,0,3,7,8,8]
[null,"Hobsons Bay (C)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B211,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},246,337,329,325,367,485,533,682,541,484,398,1114,515,1140]
[null,"Moonee Valley (C)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B230,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},455,981,343,521,1099,1194,1002,2110,1205,819,658,778,1659,374]
[null,"Towong (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B248,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,2,0,0,0,0,0,0,4,2]
["Other Dwelling Approvals"]
["Calculated from  Total Dwelling ABS, Other Residential, New Houses"]
[null,"Cardinia (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B280,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},2,2,4,5,4,1,0,0,2,0,0]
[null,"Hindmarsh (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B297,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},null,0,0,1,0,0,0,0,0,0,0,0,0,0]
["Melton (S)","Melton (C)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B312,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},null,5,5,3,3,1,1,1,0,0,1,2,1,2]
[null,"Mount Alexander (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B321,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},null,0,1,2,0,0,0,1,1,1,0,1,5,2]
[null,"Yarra Ranges (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B345,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},11,5,2,4,4,2,3,4,4,3,0]
[null,"Yarriambiack (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B346,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},null,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,"Banyule (C)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B366,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":{"$error":"#N/A"}},{"$f":"D184/D9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0.58168761220825849,0.57422969187675066,0.61147327249022165,0.79509742300439978,0.55060240963855422,0.72193614830072095,0.7290322580645161,0.79329004329004327,0.660377358490566,0.87425474254742552,0.6630094043887147]
[null,"Corangamite (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B379,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},{"$f":"D197/D22","v":6.3492063492063489E-2},4.5454545454545456E-2,0,0,0,0,0,4.4444444444444446E-2,3.9215686274509803E-2,0,9.0909090909090912E-2,2.8571428571428571E-2,0.11290322580645161,0]
[null,"Horsham (RC)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B394,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},{"$f":"D212/D37","v":3.6764705882352942E-2},0.20338983050847459,5.7142857142857141E-2,3.0303030303030304E-2,7.6190476190476197E-2,0,7.5187969924812026E-2,5.6818181818181816E-2,7.5268817204301078E-2,2.9850746268656716E-2,8.5365853658536592E-2,0.10236220472440945,0.14814814814814814,8.5714285714285715E-2]
[null,"Monash (C)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B411,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":{"$error":"#N/A"}},{"$f":"D229/D54","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0.48016528925619834,0.55161787365177195,0.58027522935779818,0.49152542372881358,0.50869565217391299,0.79202828672452585,0.75799086757990863,0.64177918983320092,0.55185909980430525,0.49902152641878667,0.5255281690140845]
[null,"Strathbogie (S)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B427,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":{"$error":"#N/A"}},{"$f":"D245/D70","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7.1428571428571425E-2,5.0632911392405063E-2,0.12121212121212122,3.7974683544303799E-2,0,0,0,0,0,1.4598540145985401E-2,0]
[null,"Warrnambool (C)",{"$f":"INDEX('D - new dwell Ausnet LGAs'!$A$499:$A$536,MATCH(B432,'D - new dwell Ausnet LGAs'!$D$499:$D$536,0))","v":"AusnetLGA"},{"$f":"D250/D75","v":5.9859154929577461E-2},0.14634146341463414,5.3097345132743362E-2,0.22613065326633167,0.12299465240641712,0.12903225806451613,0.11330049261083744,0.16355140186915887,6.8627450980392163E-2,6.0606060606060608E-2,2.9411764705882353E-2,0.20833333333333334,7.6271186440677971E-2,6.9565217391304349E-2]
[null,null,"Houses",{"$f":"SUMIFS(D$93:D$173,$C$93:$C$173,$C$446)","v":22759},{"$f":"SUMIFS(E$93:E$173,$C$93:$C$173,$C$446)","v":20088},16374,15037,16133,17811,19236,19264,22321,21830,23456,31095,25415,21987]
[]
[]
[null,"Chart",null,{"$f":"D445","v":2010},{"$f":"E445","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,"ABS approvals (Ausnet LGAs)",null,0.26334358310406214,0.36913983512210297,0.3729843246081152,0.40228208005985783,0.4096053395240859,0.51061932555123213,0.44449744654582185,0.44361420852971606,0.43541236334324146,0.30402289712195896,0.33259605841485895,0.20988562298698993,0.31115258730287537,0.31900550436019542]
[null,"Billing data",null,null,null,{"$f":"'Stata export 2023'!P20","v":0.2307868556490984},{"$f":"'Stata export 2023'!Q20","v":0.27429895125000281},{"$f":"'Stata export 2023'!R20","v":0.26706954985979037},{"$f":"'Stata export 2023'!S20","v":0.26477434650598164},{"$f":"'Stata export 2023'!T20","v":0.26784021078975995},{"$f":"'Stata export 2023'!U20","v":0.25361515437466997},{"$f":"'Stata export 2023'!V20","v":0.198954732230464},{"$f":"'Stata export 2023'!W20","v":0.15943353435007723},{"$f":"'Stata export 2023'!X20","v":0.13957870452511378},{"$f":"'Stata export 2023'!Y20","v":0.10457848871202335},{"$f":"'Stata export 2023'!Z20","v":5.451221536104256E-2},{"$f":"'Stata export 2023'!AA20","v":9.5426318008130728E-2}]
[null,"ABS approvals (Ausnet LGAs exclude melb/maribyrong)",null,0.18904050092294328,0.2037747920665387,0.21499496330407253,0.29106234695799588,0.26003129026320632,0.32957534761367907,0.27834274952919019,0.30818405085235479,0.27473856209150327,0.21884203720997056,0.19587309242481657,0.16841257050765512,0.25635748934293695,0.22779107419400255]
[null,"Projection",null,null,{"$f":"'O - CN sum'!H57","v":0.13494741372142255},{"$f":"'O - CN sum'!I57","v":0.2296301943923868},{"$f":"'O - CN sum'!J57","v":0.27462003367171245},{"$f":"'O - CN sum'!K57","v":0.26366380913578369},{"$f":"'O - CN sum'!L57","v":0.26151621196590247},{"$f":"'O - CN sum'!M57","v":0.26420195651256734},{"$f":"'O - CN sum'!N57","v":0.25249837032853834},{"$f":"'O - CN sum'!O57","v":0.19877087729027992},{"$f":"'O - CN sum'!P57","v":0.15971551244255139},{"$f":"'O - CN sum'!Q57","v":0.13969958292628418},{"$f":"'O - CN sum'!R57","v":0.10387142615321332},{"$f":"'O - CN sum'!S57","v":5.1705607628050237E-2},{"$f":"'O - CN sum'!T57","v":9.5213682480311923E-2},{"$f":"'O - CN sum'!U57","v":8.1108106686646836E-2},{"$f":"'O - CN sum'!V57","v":0.10833375806606882},{"$f":"'O - CN sum'!W57","v":0.10146861756616611},{"$f":"'O - CN sum'!X57","v":0.15366311282525225},{"$f":"'O - CN sum'!Y57","v":0.15072305264116848},{"$f":"'O - CN sum'!Z57","v":-0.82725147256872267},{"$f":"'O - CN sum'!AA57","v":-3.4715710661944899E-2},{"$f":"'O - CN sum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O - CN sum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O - CN sum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O - CN sum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O - CN sum'!#REF!","v":{"$error":"#REF!"}},{"$f":"'O - CN sum'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"VIF data 2024","index":37,"n_rows":91,"n_cols":7,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Victoria in Future (VIF) population and household projections"]
["Second Release (December 2023)"]
["Contact: David Sykes (DTP) david.sykes@delwp.vic.gov.au"]
[]
["Total Dwellings"]
["Local Government Areas (LGA) in Victoria"]
[]
[]
["LGA  code","LGA",2021,2026,2031,2036]
[null,"Victoria",2810790,3088490.4687925293,3367300.6452318896,3657813.8081590086]
[20110,"Alpine (S)",7271,7623.5413414298619,7920.0353208229135,8186.9995156992554]
[20260,"Ararat (RC)",5509,5627.1348572351199,5765.9885174345491,5905.1471428953564]
[20570,"Ballarat (C)",50347,57098.401394203967,63158.076234713961,68568.236228638052]
[20660,"Banyule (C)",53031,56287,59547,63197]
[20740,"Bass Coast (S)",28981,31729.925536648971,34321.159675293355,36872.144169612417]
[20830,"Baw Baw (S)",24522,27818.959979511339,31069.439910434066,34320.418244180422]
[20910,"Bayside (C)",43102,45673,48093,50513]
[21010,"Benalla (RC)",7211,7584.7380210000001,7885.3157869999995,8125.2494967852763]
[21110,"Boroondara (C)",72924,77012,80872,84832]
[21180,"Brimbank (C)",71871,75194,78884,82734]
[21270,"Buloke (S)",3397,3417,3447,3467]
[21370,"Campaspe (S)",17840,18560.720182361329,19240.74597507565,19920.69780860006]
[21450,"Cardinia (S)",43533,50680.578025199997,58517.769285200004,65924.027525199999]
[21610,"Casey (C)",122674,143422,162122,180772]
[21670,"Central Goldfields (S)",7004,7325.3675375000003,7611.5418574999994,7866.4925457249719]
[21750,"Colac-Otway (S)",12460,13067.140399055763,13653.685742580781,14213.640477747957]
[21830,"Corangamite (S)",7897,8145.2690611971911,8358.623307326232,8567.4703565104064]
[21890,"Darebin (C)",68366,72923,79043,85493]
[22110,"East Gippsland (S)",26078,27871.895867052772,29572.027810814128,31271.980394058668]
[22170,"Frankston (C)",58890,61152,63602,66552]
[22250,"Gannawarra (S)",5326,5480.9686977598249,5611.0895994147331,5726.1795421301122]
[22310,"Glen Eira (C)",66235,70589,74839,79089]
[22620,"Greater Bendigo (C)",53173,57566.723385346821,62067.204600813151,66786.761658410833]
[22670,"Greater Dandenong (C)",58198,61255,65145,69755]
[22830,"Greater Shepparton (C)",28885,30780.453603603673,32636.111367743455,34517.602306340908]
[22910,"Hepburn (S)",9511,9976.0864768712181,10480.50911101137,10958.840003881403]
[23110,"Hobsons Bay (C)",39336,42384,45464,48594]
[23190,"Horsham (RC)",9638,9991.7566312520648,10301.765257982874,10611.734789396942]
[23430,"Kingston (C) (Vic.)",67622,71196,74916,79196]
[23670,"Knox (C)",62012,64802.934281299997,67592.61619629999,70552.298111299999]
[23940,"Loddon (S)",4323,4379.10788680522,4448.5370385638198,4519.4965195074219]
[24130,"Macedon Ranges (S)",20630,22428.701663,24254.181565899999,26403.559935900001]
[24330,"Maribyrnong (C)",40501,46919,53019,59579]
[24410,"Maroondah (C)",46937,49651.407160499999,52471.227189999998,55581.4663525]
[24650,"Melton (C)",60363,82671,102271,121921]
[24780,"Mildura (RC)",25371,26689.704225352114,27949.631054620404,29159.747333690175]
[24970,"Monash (C)",76463,80970,86370,92270]
[25060,"Moonee Valley (C)",55115,59592.988771800003,64532.699976800002,69693.475836800004]
[25250,"Moreland (C)",78310,85149,93349,101689.06025626227,"Merri-bek (C)"]
[25340,"Mornington Peninsula (S)",93602,96833,100343,104543]
[25490,"Moyne (S)",8550,9014.8717502649688,9452.6178728841605,9891.729429448269]
[25620,"Murrindindi (S)",8349,8855.9812337999992,9380.4231867999988,9904.8656171000002]
[25900,"Port Phillip (C)",63301,69550,77150,86290]
[25990,"Pyrenees (S)",3939,4130.1771788405949,4302.6435726533673,4472.387325419706]
[26170,"South Gippsland (S)",17145,18138.112499750368,19186.046361291992,20234.430894528468]
[26260,"Southern Grampians (S)",8292,8516.1598416747129,8695.947918505306,8865.6318391240602]
[26490,"Surf Coast (S)",20678,22880.027506955117,24505.624540666475,25867.280810612745]
[26610,"Swan Hill (RC)",9554,9818.8250112778842,10074.335227184023,10315.690249458999]
[26700,"Wangaratta (RC)",13677,14373.5,15023.5,15673.5]
[26730,"Warrnambool (C)",16025,16976.851049312001,17978.742173809514,19000.828164146951]
[26980,"Whitehorse (C)",71712,78010.359422699999,84059.617253199991,90109.532650699999]
[27070,"Whittlesea (C)",82993,95769,108669,122319]
[27170,"Wodonga (C)",18214,19929,21689,23455.257668711656]
[27260,"Wyndham (C)",100363,122682,142382,161932]
[27350,"Yarra (C)",50059,56410.505448299999,62860.482301800002,69414.400679537735]
[27450,"Yarra Ranges (S)",61574,64272.434675099998,67231.526870100002,70531.534770099999]
[27630,"Yarriambiack (S)",3598,3627.5983943023334,3667.5594819711032,3697.6445139279426]
[29399,"Unincorporated Vic",1054,1110.025026046455,1158.1052252536251,1202.0055995948032]

{"sheet":"AusNet_LGA20 to PC16 ","index":38,"n_rows":471,"n_cols":14,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Postcode","LGA_CODE_2020","LGA_NAME_2020","Link_Code","Area LGA","Postcode Area","LinkCode_Area","Ratio_Linkcode_Postcode","Multiple_LGA?","multiple_code","Postcode_multiple","Ratio_LinkCode_LGA","Multiple_postcode?","Link_Code"]
[3271,20260,"Ararat (RC)","3271_Ararat (RC)",4211.1171000000013,436.65050000000008,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N2)","v":44.724499999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N2)","v":0.10242631120312468},3,1,"3271_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N2)","v":1.0620578563346051E-2},11,"3271_Ararat (RC)"]
[3272,20260,"Ararat (RC)","3272_Ararat (RC)",4211.1171000000013,673.721,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N3)","v":31.770299999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N3)","v":4.7156463877480438E-2},2,1,"3272_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N3)","v":7.5443876875330752E-3},11,"3272_Ararat (RC)"]
[3293,20260,"Ararat (RC)","3293_Ararat (RC)",4211.1171000000013,482.50430000000006,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N4)","v":115.5646},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N4)","v":0.2395099898591577},3,1,"3293_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N4)","v":2.7442741974570112E-2},11,"3293_Ararat (RC)"]
[3351,20260,"Ararat (RC)","3351_Ararat (RC)",4211.1171000000013,1518.5503999999999,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N5)","v":701.67600000000004},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N5)","v":0.46206961586523576},5,1,"3351_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N5)","v":0.16662467068417541},11,"3351_Ararat (RC)"]
[3374,20260,"Ararat (RC)","3374_Ararat (RC)",4211.1171000000013,154.9187,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N6)","v":41.245599999999996},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N6)","v":0.26624029248889897},2,1,"3374_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N6)","v":9.7944557276737759E-3},11,"3374_Ararat (RC)"]
[3375,20260,"Ararat (RC)","3375_Ararat (RC)",4211.1171000000013,367.28230000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N7)","v":323.3227},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N7)","v":0.88031113941510375},2,1,"3375_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N7)","v":7.6778368381159451E-2},11,"3375_Ararat (RC)"]
[3377,20260,"Ararat (RC)","3377_Ararat (RC)",4211.1171000000013,1324.6382999999992,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N8)","v":1094.1862000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N8)","v":0.82602639528088617},3,1,"3377_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N8)","v":0.25983276503994629},11,"3377_Ararat (RC)"]
[3378,20260,"Ararat (RC)","3378_Ararat (RC)",4211.1171000000013,308.3383,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N9)","v":308.3383},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N9)","v":1},1,1,"3378_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N9)","v":7.3220072650081361E-2},11,"3378_Ararat (RC)"]
[3379,20260,"Ararat (RC)","3379_Ararat (RC)",4211.1171000000013,1386.9430999999997,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N10)","v":1316.9947000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N10)","v":0.94956649627515388},2,1,"3379_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N10)","v":0.31274235997854338},11,"3379_Ararat (RC)"]
[3381,20260,"Ararat (RC)","3381_Ararat (RC)",4211.1171000000013,783.81260000000032,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N11)","v":181.6728},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N11)","v":0.23178091293760769},2,1,"3381_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N11)","v":4.3141236799138151E-2},11,"3381_Ararat (RC)"]
[3469,20260,"Ararat (RC)","3469_Ararat (RC)",4211.1171000000013,228.74189999999999,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N12)","v":51.621400000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N12)","v":0.22567531353022777},2,1,"3469_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N12)","v":1.2258362513832728E-2},11,"3469_Ararat (RC)"]
[3350,20570,"Ballarat (C)","3350_Ballarat (C)",739.03209999999933,86.780400000000057,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N13)","v":86.780399999999929},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N13)","v":0.99999999999999856},1,1,"3350_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N13)","v":0.1174243987507444},8,"3350_Ballarat (C)"]
[3351,20570,"Ballarat (C)","3351_Ballarat (C)",739.03209999999933,1518.5503999999999,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N14)","v":21.600099999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N14)","v":1.4224157459640457E-2},5,3,"3351_3",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N14)","v":2.9227553173941993E-2},8,"3351_Ballarat (C)"]
[3352,20570,"Ballarat (C)","3352_Ballarat (C)",739.03209999999933,1922.9474999999989,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N15)","v":450.49150000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N15)","v":0.23427134646161701},6,1,"3352_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N15)","v":0.60956959785644016},8,"3352_Ballarat (C)"]
[3355,20570,"Ballarat (C)","3355_Ballarat (C)",739.03209999999933,30.359599999999993,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N16)","v":30.359599999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N16)","v":1.0000000000000002},1,1,"3355_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N16)","v":4.1080218301749037E-2},8,"3355_Ballarat (C)"]
[3356,20570,"Ballarat (C)","3356_Ballarat (C)",739.03209999999933,16.164899999999996,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N17)","v":16.164900000000006},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N17)","v":1.0000000000000007},1,1,"3356_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N17)","v":2.1873068842341248E-2},8,"3356_Ballarat (C)"]
[3357,20570,"Ballarat (C)","3357_Ballarat (C)",739.03209999999933,25.435500000000001,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N18)","v":20.044799999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N18)","v":0.78806392640207579},2,1,"3357_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N18)","v":2.7123043775771061E-2},8,"3357_Ballarat (C)"]
[3363,20570,"Ballarat (C)","3363_Ballarat (C)",739.03209999999933,161.80110000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N19)","v":36.183300000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N19)","v":0.22362826952350756},2,1,"3363_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N19)","v":4.8960390218503409E-2},8,"3363_Ballarat (C)"]
[3364,20570,"Ballarat (C)","3364_Ballarat (C)",739.03209999999933,584.97190000000001,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N20)","v":77.407499999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N20)","v":0.13232686903422197},5,1,"3364_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N20)","v":0.10474172908050959},8,"3364_Ballarat (C)"]
[3012,21180,"Brimbank (C)","3012_Brimbank (C)",123.39910000000003,15.257900000000006,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N21)","v":3.3214000000000006},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N21)","v":0.2176839538861835},3,1,"3012_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N21)","v":2.6915917539106847E-2},12,"3012_Brimbank (C)"]
[3020,21180,"Brimbank (C)","3020_Brimbank (C)",123.39910000000003,25.106200000000019,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N22)","v":25.10619999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N22)","v":0.99999999999999845},1,1,"3020_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N22)","v":0.20345529262368992},12,"3020_Brimbank (C)"]
[3021,21180,"Brimbank (C)","3021_Brimbank (C)",123.39910000000003,19.753099999999996,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N23)","v":19.753100000000021},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N23)","v":1.0000000000000013},1,1,"3021_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N23)","v":0.16007491140535074},12,"3021_Brimbank (C)"]
[3022,21180,"Brimbank (C)","3022_Brimbank (C)",123.39910000000003,2.1306999999999992,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N24)","v":2.1307},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N24)","v":1.0000000000000004},1,1,"3022_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N24)","v":1.7266738574268366E-2},12,"3022_Brimbank (C)"]
[3023,21180,"Brimbank (C)","3023_Brimbank (C)",123.39910000000003,39.515500000000017,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N25)","v":12.982000000000008},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N25)","v":0.32852931128291435},2,1,"3023_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N25)","v":0.10520336047831795},12,"3023_Brimbank (C)"]
[3030,21180,"Brimbank (C)","3030_Brimbank (C)",123.39910000000003,252.71740000000005,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N26)","v":12.554100000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N26)","v":4.9676437000380658E-2},2,1,"3030_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N26)","v":0.10173575009866359},12,"3030_Brimbank (C)"]
[3033,21180,"Brimbank (C)","3033_Brimbank (C)",123.39910000000003,8.8077000000000059,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N27)","v":3.3740999999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N27)","v":0.38308525494737533},2,1,"3033_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N27)","v":2.7342987104444029E-2},12,"3033_Brimbank (C)"]
[3036,21180,"Brimbank (C)","3036_Brimbank (C)",123.39910000000003,18.153099999999988,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N28)","v":14.454200000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N28)","v":0.79623865896183088},2,1,"3036_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N28)","v":0.11713375543257608},12,"3036_Brimbank (C)"]
[3037,21180,"Brimbank (C)","3037_Brimbank (C)",123.39910000000003,22.546600000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N29)","v":10.144799999999996},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N29)","v":0.44994810747518454},2,1,"3037_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N29)","v":8.2211296516749258E-2},12,"3037_Brimbank (C)"]
[3038,21180,"Brimbank (C)","3038_Brimbank (C)",123.39910000000003,13.350900000000006,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N30)","v":13.350899999999996},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N30)","v":0.99999999999999922},1,1,"3038_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N30)","v":0.10819284743567815},12,"3038_Brimbank (C)"]
[3042,21180,"Brimbank (C)","3042_Brimbank (C)",123.39910000000003,8.8957999999999995,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N31)","v":3.3502999999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N31)","v":0.37661593111355923},2,1,"3042_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N31)","v":2.7150116978162716E-2},12,"3042_Brimbank (C)"]
[3563,21370,"Campaspe (S)","3563_Campaspe (S)",4518.8582000000015,119.70429999999999,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N40)","v":119.70429999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N40)","v":1},1,1,"3563_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N40)","v":2.6489943853515906E-2},19,"3563_Campaspe (S)"]
[3620,21370,"Campaspe (S)","3620_Campaspe (S)",4518.8582000000015,360.15359999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N47)","v":265.53189999999995},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N47)","v":0.73727404085368009},2,1,"3620_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N47)","v":5.8760839187208806E-2},19,"3620_Campaspe (S)"]
[3237,21750,"Colac-Otway (S)","3237_Colac-Otway (S)",3437.4701000000009,378.13720000000012,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N62)","v":324.28300000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N62)","v":0.85758026451774627},2,1,"3237_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N62)","v":9.4337693293681288E-2},18,"3237_Colac-Otway (S)"]
[3260,21830,"Corangamite (S)","3260_Corangamite (S)",4407.4921000000013,1107.7263999999996,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N81)","v":1046.9173000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N81)","v":0.94510458539220576},2,2,"3260_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N81)","v":0.2375312935898399},19,"3260_Corangamite (S)"]
[3070,21890,"Darebin (C)","3070_Darebin (C)",53.47109999999995,6.0093999999999985,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N96)","v":6.0094000000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N96)","v":1.0000000000000002},1,1,"3070_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N96)","v":0.11238594306083111},8,"3070_Darebin (C)"]
[3309,22410,"Glenelg (S)","3309_Glenelg (S)",6218.5734000000048,113.66839999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N111)","v":113.66839999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N111)","v":1.0000000000000002},1,1,"3309_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N111)","v":1.8278854761125743E-2},12,"3309_Glenelg (S)"]
[3213,22490,"Golden Plains (S)","3213_Golden Plains (S)",2703.3898000000013,251.02690000000001,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N116)","v":21.322999999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N116)","v":8.4943087772664988E-2},2,1,"3213_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N116)","v":7.8875047912069455E-3},15,"3213_Golden Plains (S)"]
[3444,22620,"Greater Bendigo (C)","3444_Greater Bendigo (C)",2999.972100000004,936.84620000000007,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N131)","v":145.22619999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N131)","v":0.15501605279500516},5,1,"3444_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N131)","v":4.8409183538740172E-2},13,"3444_Greater Bendigo (C)"]
[3217,22750,"Greater Geelong (C)","3217_Greater Geelong (C)",1247.9875999999986,134.83680000000004,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N150)","v":57.713700000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N150)","v":0.42802632515752365},2,1,"3217_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N150)","v":4.6245411412741654E-2},18,"3217_Greater Geelong (C)"]
[3370,22910,"Hepburn (S)","3370_Hepburn (S)",1472.9844000000001,272.52680000000004,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N165)","v":222.4982},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N165)","v":0.81642686150499677},2,2,"3370_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N165)","v":0.15105265201722434},12,"3370_Hepburn (S)"]
[3012,23110,"Hobsons Bay (C)","3012_Hobsons Bay (C)",64.240400000000122,15.257900000000006,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N180)","v":2.1539000000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N180)","v":0.14116621553424777},3,2,"3012_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N180)","v":3.3528745151026398E-2},6,"3012_Hobsons Bay (C)"]
[3028,23110,"Hobsons Bay (C)","3028_Hobsons Bay (C)",64.240400000000122,15.919300000000007,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N185)","v":14.184300000000004},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N185)","v":0.89101279578875947},2,1,"3028_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N185)","v":0.22080030634927517},6,"3028_Hobsons Bay (C)"]
[3063,23270,"Hume (C)","3063_Hume (C)",503.85050000000018,45.039099999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N200)","v":45.039099999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N200)","v":1},1,1,"3063_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N200)","v":8.9389809080272789E-2},16,"3063_Hume (C)"]
[3525,23940,"Loddon (S)","3525_Loddon (S)",6696.4446999999964,1065.8325000000004,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N215)","v":346.28800000000007},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N215)","v":0.32489908123462169},2,2,"3525_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N215)","v":5.1712216782735507E-2},22,"3525_Loddon (S)"]
[3437,24130,"Macedon Ranges (S)","3437_Macedon Ranges (S)",1748.2837,184.83200000000005,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N234)","v":184.83199999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N234)","v":0.99999999999999956},1,1,"3437_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N234)","v":0.10572197178295489},17,"3437_Macedon Ranges (S)"]
[3032,24330,"Maribyrnong (C)","3032_Maribyrnong (C)",31.225400000000008,9.747899999999996,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N249)","v":5.4934000000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N249)","v":0.56354702038387783},2,1,"3032_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N249)","v":0.17592728996265858},5,"3032_Maribyrnong (C)"]
[3029,24650,"Melton (C)","3029_Melton (C)",527.53739999999959,102.90120000000003,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N268)","v":20.429399999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N268)","v":0.19853412788189051},2,1,"3029_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N268)","v":3.8725974689187939E-2},9,"3029_Melton (C)"]
[3037,24650,"Melton (C)","3037_Melton (C)",527.53739999999959,22.546600000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N269)","v":12.401800000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N269)","v":0.55005189252481534},2,2,"3037_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N269)","v":2.3508854538085853E-2},9,"3037_Melton (C)"]
[3663,24850,"Mitchell (S)","3663_Mitchell (S)",2862.0832999999975,68.694500000000005,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N284)","v":19.246400000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N284)","v":0.280173813041801},2,1,"3663_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N284)","v":6.7246121033584239E-3},18,"3663_Mitchell (S)"]
[3341,25150,"Moorabool (S)","3341_Moorabool (S)",2110.5503999999983,156.4306,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N303)","v":156.43059999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N303)","v":0.99999999999999978},1,1,"3341_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N303)","v":7.4118391107836176E-2},10,"3341_Moorabool (S)"]
[3058,25250,"Moreland (C)","3058_Moreland (C)",50.951900000000023,11.702100000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N318)","v":11.702099999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N318)","v":0.99999999999999967},1,1,"3058_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N318)","v":0.22966955108641665},10,"3058_Moreland (C)"]
[3268,25490,"Moyne (S)","3268_Moyne (S)",5481.6860999999972,585.14510000000007,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N337)","v":176.86430000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N337)","v":0.30225716664123137},2,2,"3268_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N337)","v":3.2264580053206642E-2},28,"3268_Moyne (S)"]
[3284,25490,"Moyne (S)","3284_Moyne (S)",5481.6860999999972,221.47540000000004,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N352)","v":221.47539999999995},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N352)","v":0.99999999999999967},1,1,"3284_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N352)","v":4.0402787748098176E-2},28,"3284_Moyne (S)"]
[3285,25490,"Moyne (S)","3285_Moyne (S)",5481.6860999999972,411.20000000000005,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N353)","v":261.74750000000006},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N353)","v":0.63654547665369654},3,2,"3285_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N353)","v":4.7749450666283173E-2},28,"3285_Moyne (S)"]
[3465,25810,"Northern Grampians (S)","3465_Northern Grampians (S)",5729.8764000000001,880.51830000000029,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N372)","v":34.891199999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N372)","v":3.9625752241605867E-2},4,3,"3465_3",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N372)","v":6.0893460110239021E-3},14,"3465_Northern Grampians (S)"]
[3467,25990,"Pyrenees (S)","3467_Pyrenees (S)",3434.5689000000029,102.8086,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N387)","v":102.80859999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N387)","v":0.99999999999999989},1,1,"3467_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N387)","v":2.9933480152341652E-2},15,"3467_Pyrenees (S)"]
[3317,26260,"Southern Grampians (S)","3317_Southern Grampians (S)",6654.0185999999985,383.58949999999999,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N402)","v":100.3655},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N402)","v":0.26164819422846558},2,1,"3317_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N402)","v":1.5083441455964674E-2},12,"3317_Southern Grampians (S)"]
[3283,26730,"Warrnambool (C)","3283_Warrnambool (C)",120.94880000000005,382.97629999999981,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N421)","v":5.4970999999999997},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N421)","v":1.4353629715468039E-2},2,2,"3283_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N421)","v":4.5449810167608094E-2},5,"3283_Warrnambool (C)"]
[3074,27070,"Whittlesea (C)","3074_Whittlesea (C)",489.6939000000005,14.744099999999992,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N436)","v":14.744100000000003},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N436)","v":1.0000000000000007},1,1,"3074_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N436)","v":3.0108808788510511E-2},13,"3074_Whittlesea (C)"]
[3750,27070,"Whittlesea (C)","3750_Whittlesea (C)",489.6939000000005,53.891799999999968,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N441)","v":53.891799999999968},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N441)","v":1},1,1,"3750_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N441)","v":0.11005201412555866},13,"3750_Whittlesea (C)"]
[3385,27630,"Yarriambiack (S)","3385_Yarriambiack (S)",7325.7970000000005,836.42590000000007,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N456)","v":112.81529999999999},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N456)","v":0.134877817628555},3,3,"3385_3",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N456)","v":1.5399730568564756E-2},16,"3385_Yarriambiack (S)"]
[3424,27630,"Yarriambiack (S)","3424_Yarriambiack (S)",7325.7970000000005,1363.5153999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N465)","v":505.95200000000006},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N465)","v":0.37106438255116159},2,2,"3424_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N465)","v":6.9064430805276203E-2},16,"3424_Yarriambiack (S)"]
[3480,27630,"Yarriambiack (S)","3480_Yarriambiack (S)",7325.7970000000005,1438.5685000000003,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N466)","v":114.8653},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N466)","v":7.9846945070742192E-2},3,3,"3480_3",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N466)","v":1.5679563602431244E-2},16,"3480_Yarriambiack (S)"]
[3485,27630,"Yarriambiack (S)","3485_Yarriambiack (S)",7325.7970000000005,627.43529999999998,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N467)","v":227.68110000000001},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N467)","v":0.36287582161857967},2,2,"3485_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N467)","v":3.1079362422955482E-2},16,"3485_Yarriambiack (S)"]
[3487,27630,"Yarriambiack (S)","3487_Yarriambiack (S)",7325.7970000000005,317.59640000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N468)","v":317.59640000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N468)","v":1},1,1,"3487_1",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N468)","v":4.3353153247353157E-2},16,"3487_Yarriambiack (S)"]
[3488,27630,"Yarriambiack (S)","3488_Yarriambiack (S)",7325.7970000000005,307.59210000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N469)","v":259.49239999999998},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N469)","v":0.84362504758737289},2,2,"3488_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N469)","v":3.5421729540144227E-2},16,"3488_Yarriambiack (S)"]
[3489,27630,"Yarriambiack (S)","3489_Yarriambiack (S)",7325.7970000000005,453.16930000000002,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N470)","v":182.92170000000002},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N470)","v":0.40364980593345579},2,2,"3489_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N470)","v":2.496952891269032E-2},16,"3489_Yarriambiack (S)"]
[3491,27630,"Yarriambiack (S)","3491_Yarriambiack (S)",7325.7970000000005,1143.6908000000001,{"$f":"SUMIFS('LGA20 to PC16'!$G:$G,'LGA20 to PC16'!$D:$D,$N471)","v":712.08219999999994},{"$f":"SUMIFS('LGA20 to PC16'!$H:$H,'LGA20 to PC16'!$D:$D,$N471)","v":0.62261775647753737},2,2,"3491_2",{"$f":"SUMIFS('LGA20 to PC16'!$L:$L,'LGA20 to PC16'!$D:$D,$N471)","v":9.7202010921132523E-2},16,"3491_Yarriambiack (S)"]

{"sheet":"ABS popn LGA","index":39,"n_rows":91,"n_cols":33,"rows_kept":69,"cut":true,"hidden":false,"merged":[[5,0,5,1],[2,0,2,1],[2,2,2,20],[3,0,3,1],[3,2,3,20],[4,0,4,1],[4,2,4,20]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$f":"DotStatQuery(B1)","v":{"$error":"#NAME?"}},{"$cut":{"chars":22073,"head":"<?xml version=\"1.0\" encoding=\"utf-16\"?><WebTableParameter xmlns:xsd=\"http://www.w3.org/2001/XMLSchema\" xmlns:xsi=\"http://www.w3.org/2001/XMLSchema-instance\" xmlns=\"http://stats.oecd.org/OECDStatWS/2004/03/01/\"><DataTable Code=\"ABS_ERP_LGA2019\" HasMetadata=\"true\"><Name LocaleIsoCode=\"en\">ERP by LGA (ASGS 2019), 2001 to 2019</Name><Name LocaleIsoCode=\"fr\">ERP by LGA (ASGS 2019), 2001 to 2019</Name><Dimension Code=\"MEASURE\" HasMetadata=\"false\" Display=\"labels\"><Name LocaleIsoCode=\"en\">Measure</Name><Name LocaleIsoCode=\"fr\">Measure</Name><Member Code=\"ERP\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Estimated Resident Population</Name><Name LocaleIsoCode=\"fr\">Estimated Resident Population</Name></Member></Dimension><Dimension Code=\"REGIONTYPE\" HasMetadata=\"false\" CommonCode=\"REGIONTYPE\" Display=\"labels\"><Name LocaleIsoCode=\"en\">Geography Level</Name><Name LocaleIsoCode=\"fr\">Geography Level</Name><Member Code=\"LGA2019\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Local Government Areas (2019)</Name><Name LocaleIsoCode=\"fr\">Local Government Areas (2019)</Name></Member></Dimension><Dimension Code=\"LGA_2019\" HasMetadata=\"false\" CommonCode=\"LGA_2019\" Display=\"labels\"><Name LocaleIsoCode=\"en\">Region</Name><Name LocaleIsoCode=\"fr\">Region</Name><Member Code=\"2\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"1\"><Name LocaleIsoCode=\"en\">Victoria</Name><Name LocaleIsoCode=\"fr\">Victoria</Name><ChildMember Code=\"20110\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Alpine (S)</Name><Name LocaleIsoCode=\"fr\">Alpine (S)</Name></ChildMember><ChildMember Code=\"20260\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Ararat (RC)</Name><Name LocaleIsoCode=\"fr\">Ararat (RC)</Name></ChildMember><ChildMember Code=\"20570\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Ballarat (C)</Name><Name LocaleIsoCode=\"fr\">Ballarat (C)</Name></ChildMember><ChildMember Code=\"20660\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Banyule (C)</Name><Name LocaleIsoCode=\"fr\">Banyule (C)</Name></ChildMember><ChildMember Code=\"20740\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Bass Coast (S)</Name><Name LocaleIsoCode=\"fr\">Bass Coast (S)</Name></ChildMember><ChildMember Code=\"20830\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Baw Baw (S)</Name><Name LocaleIsoCode=\"fr\">Baw Baw (S)</Name></ChildMember><ChildMember Code=\"20910\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Bayside (C)</Name><Name LocaleIsoCode=\"fr\">Bayside (C)</Name></ChildMember><ChildMember Code=\"21010\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Benalla (RC)</Name><Name LocaleIsoCode=\"fr\">Benalla (RC)</Name></ChildMember><ChildMember Code=\"21110\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Boroondara (C)</Name><Name LocaleIsoCode=\"fr\">Boroondara (C)</Name></ChildMember><ChildMember Code=\"21180\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Brimbank (C)</Name><Name LocaleIsoCode=\"fr\">Brimbank (C)</Name></ChildMember><ChildMember Code=\"21270\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Buloke (S)</Name><Name LocaleIsoCode=\"fr\">Buloke (S)</Name></ChildMember><ChildMember Code=\"21370\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Campaspe (S)</Name><Name LocaleIsoCode=\"fr\">Campaspe (S)</Name></ChildMember><ChildMember Code=\"21450\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Cardinia (S)</Name><Name LocaleIsoCode=\"fr\">Cardinia (S)</Name></ChildMember><ChildMember Code=\"21610\" HasMetadata=\"false\" HasOnlyUnitMetadata=\"false\" HasChild=\"0\"><Name LocaleIsoCode=\"en\">Casey (C)</Name><Name LocaleIsoCode=\"fr\">"}}]
["Dataset: ERP by LGA (ASGS 2019), 2001 to 2019"]
["Measure",null,"Estimated Resident Population"]
["Geography Level",null,"Local Government Areas (2019)"]
["Frequency",null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
["Time",null,"2001","2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019",null,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,"Pooled (2012-2019)"]
["Region","","","","","","","","","","","","","","","","","","","",""]
["Victoria","",4763615,4817774,4873809,4927149,4989246,5061266,5153522,5256375,5371934,5461101,5537817,5651091,5772669,5894917,6022322,6173172,6321606,6462019,6596039]
["  Alpine (S)","",12709,12655,12581,12432,12372,12260,12227,12156,12112,12089,12068,12183,12283,12355,12429,12578,12638,12730,12814,{"$f":"TRIM(A9)","v":"Alpine (S)"},{"$f":"M9/L9-1","v":-1.7371163867979655E-3},9.5293337752735408E-3,8.20815890995652E-3,5.8617601563135668E-3,5.9894779441520551E-3,1.1988092364631164E-2,4.7702337414532447E-3,7.279632853299578E-3,6.5985860172819155E-3,null,{"$f":"AVERAGE(X9:AE9)","v":7.5281594702951982E-3}]
["  Ararat (RC)","",11544,11566,11536,11510,11452,11422,11363,11344,11332,11337,11326,11400,11490,11560,11644,11745,11756,11795,11845,{"$f":"TRIM(A10)","v":"Ararat (RC)"},-9.7027432301310945E-4,6.5336394137383014E-3,7.8947368421051767E-3,6.0922541340295844E-3,7.2664359861591699E-3,8.6739951906560364E-3,9.3656875266079354E-4,3.3174549166383738E-3,4.2390843577786441E-3,null,{"$f":"AVERAGE(X10:AE10)","v":5.61927119922076E-3}]
["  Ballarat (C)","",82333,83168,84190,84775,85663,86647,87796,89531,91390,93359,95185,96728,98344,99914,101479,103500,105422,107324,109505,"Ballarat (C)",1.9558907014856519E-2,1.6210537374586442E-2,1.6706641303448899E-2,1.5964369966647629E-2,1.5663470584702743E-2,1.9915450487292929E-2,1.8570048309178855E-2,1.8041774961582879E-2,2.0321642875777979E-2,null,1.7674241982902295E-2]
["  Banyule (C)","",117967,117559,117313,116661,117149,117963,119362,120580,122248,122780,122983,123584,124314,125107,126088,127447,129115,130250,131631,"Banyule (C)",1.6533637400228951E-3,4.8868542806730364E-3,5.9069135163127839E-3,6.379007995881425E-3,7.8412878575939704E-3,1.0778186663282785E-2,1.3087793357238642E-2,8.7906130194013166E-3,1.0602687140115252E-2,null,8.5341679788124014E-3]
["  Bass Coast (S)","",25243,25809,26224,26476,26894,26941,27408,27981,28561,29474,30233,30811,31331,31917,32576,33464,34386,35326,36320,"Bass Coast (S)",2.5751509805252093E-2,1.9118182118876614E-2,1.6877089351205798E-2,1.870352047492907E-2,2.0647303944606232E-2,2.7259332023575666E-2,2.7551996174993931E-2,2.7336706799278687E-2,2.81379154164072E-2,null,2.320400578798415E-2]
["  Baw Baw (S)","",35850,35990,36283,36643,37079,37814,38503,39389,40516,42097,43389,44506,45627,46644,47837,49296,50676,52012,53396,"Baw Baw (S)",3.0691023113285976E-2,2.5743852128419675E-2,2.5187615153013043E-2,2.2289433887829668E-2,2.5576708687076621E-2,3.0499404226853599E-2,2.7994157740993231E-2,2.6363564606519896E-2,2.6609244020610712E-2,null,2.6282997556414556E-2]
["  Bayside (C)","",88262,88717,89088,89394,89873,90807,92041,93535,94850,95594,96119,96971,98252,99797,101268,102912,104282,105745,106862,"Bayside (C)",5.4919764838796681E-3,8.8640123180641073E-3,1.3210134988811184E-2,1.5724870740544628E-2,1.4739922041744791E-2,1.6234150965754202E-2,1.3312344527363074E-2,1.4029266795803741E-2,1.0563147193720646E-2,null,1.3334731196475796E-2]
["  Benalla (RC)","",13886,13897,13878,13846,13829,13807,13802,13792,13796,13838,13818,13849,13878,13898,13923,13982,13974,14023,14037,"Benalla (RC)",-1.4452955629425945E-3,2.243450571718153E-3,2.094014008231726E-3,1.4411298457990274E-3,1.7988199740970323E-3,4.2375924728865755E-3,-5.7216421112860072E-4,3.5065120938886363E-3,9.983598374099234E-4,null,1.9684643241128091E-3]
["  Boroondara (C)","",156246,156886,157298,157885,158727,159605,161308,163408,165284,166326,167062,168483,170485,172660,174753,177276,179677,181376,183199,"Boroondara (C)",4.4250447915539226E-3,8.5058241850330951E-3,1.1882504466325994E-2,1.2757720620582447E-2,1.212208965597128E-2,1.4437520385916169E-2,1.3543852523748345E-2,9.4558568987683778E-3,1.0050943895554054E-2,null,1.159453907898747E-2]
["  Brimbank (C)","",167213,168499,169424,170953,172749,174231,177004,180561,185397,188895,191496,193774,196169,198468,200860,204190,206997,208744,209523,"Brimbank (C)",1.3769554514412752E-2,1.1895809834147952E-2,1.2359759307234208E-2,1.1719486769061316E-2,1.2052320777153014E-2,1.6578711540376379E-2,1.374700034281795E-2,8.4397358415821966E-3,3.7318437895221823E-3,null,1.13155835252369E-2]
["  Buloke (S)","",7220,7171,7102,7026,6995,6957,6861,6789,6751,6622,6465,6434,6388,6335,6306,6284,6205,6183,6124,"Buloke (S)",-2.3708849290244638E-2,-4.7950502706882725E-3,-7.1495181846440437E-3,-8.2968065122104306E-3,-4.5777426992896775E-3,-3.4887408816999255E-3,-1.2571610439210734E-2,-3.5455278001611523E-3,-9.542293385088163E-3,null,-6.7459112716240499E-3]
["  Campaspe (S)","",36011,36247,36457,36549,36779,36969,37020,37017,37021,36973,36855,37041,37213,37338,37429,37595,37597,37590,37622,"Campaspe (S)",-3.1915181348551869E-3,5.0468050468051029E-3,4.6435031451634856E-3,3.3590411952812982E-3,2.4371953505810673E-3,4.4350637206445054E-3,5.3198563638723328E-5,-1.8618506795753387E-4,8.5129023676500104E-4,null,2.5799890238652062E-3]
["  Cardinia (S)","",46720,47840,50038,52864,55173,57950,60368,63647,67889,71830,75831,80422,84591,88070,92298,97573,102403,107117,112159,"Cardinia (S)",5.5700960601420046E-2,6.0542522187495784E-2,5.183904901643821E-2,4.1127306687472664E-2,4.800726694674684E-2,5.7151834275932289E-2,4.950139895257899E-2,4.6033807603292898E-2,4.7070026232997497E-2,null,5.0159151487869397E-2]
["  Casey (C)","",180444,188914,198652,206646,213821,220440,228496,237529,246678,254471,261282,269240,278023,287937,299528,312789,326771,340443,353872,"Casey (C)",2.6765328858691095E-2,3.0457513338079112E-2,3.2621452978754961E-2,3.5658920305154718E-2,4.0255333632009727E-2,4.427298950348546E-2,4.4701060459287234E-2,4.1839698137227543E-2,3.9445663444394485E-2,null,3.8656578974799155E-2]
["  Central Goldfields (S)","",12888,12835,12732,12566,12493,12434,12471,12531,12587,12600,12579,12714,12815,12884,12950,13087,13148,13208,13186,"Central Goldfields (S)",-1.6666666666667052E-3,1.0732172668733497E-2,7.9439987415448332E-3,5.384315255559935E-3,5.1226327227569257E-3,1.0579150579150598E-2,4.6611140826775532E-3,4.5634317006388869E-3,-1.6656571774682494E-3,null,5.9151448216992475E-3]
["  Colac-Otway (S)","",20686,20689,20697,20689,20684,20614,20687,20782,20844,20855,20799,20902,21035,21131,21230,21362,21430,21502,21564,"Colac-Otway (S)",-2.6852073843203206E-3,4.9521611615943595E-3,6.3630274614869808E-3,4.5638222010935259E-3,4.6850598646537289E-3,6.2176165803109473E-3,3.1832225447054885E-3,3.3597760149324252E-3,2.8834527020742406E-3,null,4.5260173163564621E-3]
["  Corangamite (S)","",17293,17232,17027,16962,16867,16815,16718,16636,16623,16563,16526,16470,16410,16340,16274,16243,16210,16139,16020,"Corangamite (S)",-2.2338948258165958E-3,-3.3885997821614389E-3,-3.6429872495445936E-3,-4.2656916514320908E-3,-4.0391676866584625E-3,-1.9048789480152761E-3,-2.0316444006649448E-3,-4.3800123380629552E-3,-7.3734432120948767E-3,null,-3.8783031585793298E-3]
["  Darebin (C)","",127067,127359,127711,128735,130298,132299,134748,137525,140289,141780,142942,144986,147272,149511,151974,155126,158751,161653,164184,"Darebin (C)",8.1957963041332516E-3,1.4299506093380598E-2,1.5767039576235042E-2,1.5203161497093776E-2,1.6473704275939527E-2,2.0740389803518999E-2,2.3368100769696865E-2,1.828019980976503E-2,1.5656993684002085E-2,null,1.747363693870399E-2]
["  East Gippsland (S)","",38843,39112,39329,39776,40173,40544,40969,41416,41904,42385,42826,43329,43809,44277,44868,45600,46136,46816,47316,"East Gippsland (S)",1.0404624277456698E-2,1.1745201513099435E-2,1.1078030880011136E-2,1.068273642402251E-2,1.3347787790500609E-2,1.6314522599625514E-2,1.1754385964912295E-2,1.4739032425871379E-2,1.0680109364319845E-2,null,1.254272587029534E-2]
["  Frankston (C)","",113306,114262,115483,117124,118530,120148,122182,124689,127252,129052,130350,132194,134351,136181,137790,139502,140718,141847,142643,"Frankston (C)",1.0057961131946902E-2,1.4146528576908235E-2,1.631692815105068E-2,1.3621037431801764E-2,1.1815157767970597E-2,1.2424704260106001E-2,8.7167209072271934E-3,8.0231384755327095E-3,5.6116801906278546E-3,null,1.1334486970153129E-2]
["  Gannawarra (S)","",11873,11783,11661,11540,11455,11413,11207,11052,10923,10692,10453,10498,10526,10534,10536,10567,10569,10546,10472,"Gannawarra (S)",-2.2353161242050112E-2,4.3049842150579831E-3,2.6671746999429313E-3,7.6002280068410144E-4,1.8986140117704942E-4,2.9422930903568734E-3,1.8926847733502505E-4,-2.176175607909947E-3,-7.0168784373222381E-3,null,2.3256882991522232E-4]
["  Glen Eira (C)","",122346,123197,123816,125037,126485,128474,130524,132900,135414,136515,137152,139116,141260,143694,145924,148583,151457,153920,156511,"Glen Eira (C)",4.6661539025014687E-3,1.4319878674754927E-2,1.5411598953391392E-2,1.7230638538864529E-2,1.551908917560918E-2,1.8221814095008337E-2,1.9342724268590628E-2,1.6262041371478464E-2,1.6833419958419915E-2,null,1.6642650629514671E-2]
["  Glenelg (S)","",20083,20065,20039,20033,20051,20077,20035,20020,19995,19949,19848,19825,19797,19755,19722,19759,19692,19664,19674,"Glenelg (S)",-5.0629104215750287E-3,-1.1588069326884387E-3,-1.4123581336695779E-3,-2.12153356569178E-3,-1.6704631738799769E-3,1.8760774769293054E-3,-3.3908598613290319E-3,-1.4218972171440303E-3,5.0854353132634422E-4,null,-1.0989122345183983E-3]
["  Golden Plains (S)","",14872,15119,15477,15931,16390,16666,17022,17456,17941,18441,18958,19604,20362,20899,21388,22016,22568,23118,23722,"Golden Plains (S)",2.8035356000216893E-2,3.4075324401308116E-2,3.8665578453376925E-2,2.6372654945486795E-2,2.3398248720034376E-2,2.936225921077229E-2,2.5072674418604723E-2,2.4370790499822714E-2,2.612682758024043E-2,null,2.8430544778705796E-2]
["  Greater Bendigo (C)","",89071,90176,91513,92535,93269,94577,96097,97417,99003,100506,101995,103905,105957,107955,109908,112267,114091,116041,118093,"Greater Bendigo (C)",1.4815035918253727E-2,1.8726408157262675E-2,1.9748809008228729E-2,1.8856706022254421E-2,1.8090871196331904E-2,2.1463405757542686E-2,1.6246982639600338E-2,1.7091619847314776E-2,1.768340500340404E-2,null,1.8488525953992446E-2]
["  Greater Shepparton (C)","",57610,57996,58379,58338,58419,58688,59208,59854,60758,61443,61744,62562,63244,63919,64489,65072,65554,66008,66498,"Greater Shepparton (C)",4.8988493400388133E-3,1.324825084218717E-2,1.0901186023464682E-2,1.0672949212573446E-2,8.9175362568250094E-3,9.0403014467583809E-3,7.4071797393655547E-3,6.9255880648015911E-3,7.4233426251364421E-3,null,9.3170417763890345E-3]
["  Hepburn (S)","",14268,14192,14114,14097,13973,13926,14014,14187,14416,14561,14629,14825,15022,15184,15334,15525,15629,15812,15975,"Hepburn (S)",4.6700089279583246E-3,1.3398044979151091E-2,1.3288364249578466E-2,{"$f":"P37/O37-1","v":1.0784183197976249E-2},9.8788198103265668E-3,1.2455980174775005E-2,6.6988727858292574E-3,1.170900249536122E-2,1.0308626359726736E-2,null,1.1065236756590574E-2]
["  Hobsons Bay (C)","",82854,83124,83107,82668,82990,83906,84819,85513,86767,87192,87395,88339,89188,90417,91674,93445,95071,96481,97751,"Hobsons Bay (C)",2.3281952472704592E-3,1.0801533268493646E-2,9.6107042189745862E-3,1.3779880701439762E-2,1.3902252894920197E-2,1.9318454523638007E-2,1.7400609984482784E-2,1.4831021026390889E-2,1.3163213482447311E-2,null,1.4100958762598398E-2]
["  Horsham (RC)","",18305,18326,18340,18413,18584,18770,18917,19060,19243,19390,19523,19608,19694,19748,19792,19884,19885,19874,19921,"Horsham (RC)",6.8592057761733827E-3,4.3538390616195688E-3,4.3859649122806044E-3,2.7419518635116713E-3,2.2280737289852581E-3,4.6483427647534548E-3,5.0291691812587302E-5,-5.5318078953980887E-4,2.3648988628359735E-3,null,2.5275227620324137E-3]
["  Indigo (S)","",14493,14603,14710,14810,14919,15038,15047,15128,15223,15287,15317,15454,15605,15732,15922,16165,16333,16489,16701,"Indigo (S)",1.9624517563943122E-3,8.9443102435202704E-3,9.7709330917561399E-3,8.1384171739826705E-3,1.2077294685990392E-2,1.5261901771134179E-2,1.0392824002474432E-2,9.5512153309251779E-3,1.285705621929778E-2,null,1.087424406488513E-2]
["  Kingston (C) (Vic.)","",133063,134216,135191,136121,137091,138390,140487,142817,146050,147407,148304,150435,152336,154210,156244,158941,161051,163452,165782,"Kingston (C) (Vic.)",6.0851926977687487E-3,1.4369133671377821E-2,1.263668694120379E-2,1.2301754017435051E-2,1.3189806108553359E-2,1.7261462840173047E-2,1.3275366330902649E-2,1.490832096665029E-2,1.4254949465286382E-2,null,1.4024685042697799E-2]
["  Loddon (S)","",8473,8390,8284,8125,8012,7922,7883,7812,7741,7653,7546,7529,7518,7513,7531,7558,7507,7513,7504,"Loddon (S)",-1.3981445184894858E-2,-2.2528491916247173E-3,-1.4610173993889752E-3,-6.6507049747277502E-4,2.3958471981897489E-3,3.5851812508298497E-3,-6.747816882773261E-3,7.9925402957248259E-4,-1.1979235990948744E-3,null,-6.9304938647031522E-4]
["  Macedon Ranges (S)","",37325,37605,37942,38509,38998,39383,39900,40584,41582,42223,42883,43794,44595,45471,46373,47480,48422,49387,50231,"Macedon Ranges (S)",1.5631291002534242E-2,2.1243849544108295E-2,1.8290176736539321E-2,1.9643457786747476E-2,1.9836819071496148E-2,2.3871649451189247E-2,1.9839932603201271E-2,1.9928957911693024E-2,1.7089517484358163E-2,null,1.9968045073666618E-2]
["  Mansfield (S)","",6718,6757,6807,6939,7124,7357,7465,7593,7754,7870,7942,8097,8276,8395,8530,8674,8796,8979,9176,"Mansfield (S)",9.1486658195680803E-3,1.9516494585746669E-2,2.2106953192540413E-2,1.4378927017883125E-2,1.6081000595592698E-2,1.6881594372801789E-2,1.4065021904542396E-2,2.0804911323328845E-2,2.1940082414522832E-2,null,1.8221873175869846E-2]
["  Maribyrnong (C)","",60848,61557,62516,63168,64137,65518,67666,69902,71872,73613,75154,77179,79782,82463,84783,86942,89362,91413,93448,"Maribyrnong (C)",2.0933802453370953E-2,2.6944673603534142E-2,3.3726790966454701E-2,3.3604071093730425E-2,2.8133829717570391E-2,2.5465010674309729E-2,2.783464838628058E-2,2.2951590161366164E-2,2.2261603929419227E-2,null,2.761527731658317E-2]
["  Melton (C)","",52504,57724,63837,69145,74316,80595,86196,92552,99935,106848,112643,118329,123936,129309,134915,141420,148618,156718,164895,"Melton (C)",5.4235923929320196E-2,5.047805900055935E-2,4.7384833810815596E-2,4.3353020914020046E-2,4.335351754324912E-2,4.8215543119741966E-2,5.0898034224296396E-2,5.4502146442557464E-2,5.2176520884646305E-2,null,4.879520949248578E-2]
["  Mildura (RC)","",48865,49405,49534,49677,49981,50540,50855,51140,51373,51625,51822,52475,53156,53737,54156,54658,55142,55516,55777,"Mildura (RC)",3.8159806295399168E-3,1.2600825904056201E-2,1.2977608384945105E-2,1.0930092557754456E-2,7.7972346800156966E-3,9.2695176896373521E-3,8.8550623879395385E-3,6.782488846976964E-3,4.7013473593198185E-3,null,9.2392722263306415E-3]
["  Moira (S)","",26404,26437,26583,26684,26969,27477,27703,27968,28140,28331,28406,28675,28905,29100,29288,29486,29652,29797,29925,"Moira (S)",2.647276834562895E-3,9.4698303175384524E-3,8.0209241499564765E-3,6.7462376751428188E-3,6.4604810996564677E-3,6.760447965036942E-3,5.6297904090076845E-3,4.8900580062052335E-3,4.2957344699130484E-3,null,6.5341880115571405E-3]
["  Monash (C)","",162135,162430,162824,163495,164949,167010,169145,171321,174398,175731,177345,180312,183255,186150,189174,192625,196922,200212,202847,"Monash (C)",9.1844922068389234E-3,1.6730102342890962E-2,1.6321709037667942E-2,1.5797658999754383E-2,1.6244963738920148E-2,1.8242464609301567E-2,2.2307592472420534E-2,1.6707122617076742E-2,1.3161049287754967E-2,null,1.6939082888223406E-2]
["  Moreland (C)","",135540,136156,136630,137642,138963,140872,143694,146450,150114,152261,154247,156967,160282,164099,167870,172294,176974,181780,185767,"Moreland (C)",1.3043392595608827E-2,1.7634054471075578E-2,2.1119088725655821E-2,2.38142773361949E-2,2.2980030347534042E-2,2.6353726097575469E-2,2.7162872763996315E-2,2.7156531467899203E-2,2.1933105952250065E-2,null,2.3519210895272674E-2]
["  Mornington Peninsula (S)","",131574,133997,135620,136674,137759,139317,141740,144403,147002,148542,149271,151700,154001,156500,158831,161528,163834,165823,167636,"Mornington Peninsula (S)",4.9077028719151095E-3,1.627241728132045E-2,1.5168094924192577E-2,1.6227167356056116E-2,1.4894568690095866E-2,1.6980312407527398E-2,1.4276162646723822E-2,1.214033717055063E-2,1.0933344590316141E-2,null,1.4611550633347875E-2]
["  Moyne (S)","",15525,15578,15605,15597,15635,15708,15744,15848,15976,16082,16167,16304,16431,16512,16591,16737,16793,16887,16953,"Moyne (S)",5.285412262156397E-3,8.4740520814003961E-3,7.7894995093228392E-3,4.9297060434545514E-3,4.7843992248062239E-3,8.7999517810861683E-3,3.3458803847763452E-3,5.597570416244757E-3,3.9083318529045119E-3,null,5.9536739117494741E-3]
["  Murrindindi (S)","",13257,13349,13395,13381,13472,13663,13690,13748,13352,13318,13335,13456,13563,13687,13848,14052,14234,14478,14570,"Murrindindi (S)",1.2764679381287447E-3,9.0738657667790434E-3,7.9518430439953214E-3,9.1425200914252436E-3,1.1762986775772699E-2,1.4731369150779994E-2,1.2951892968972478E-2,1.7142054236335635E-2,6.3544688492884749E-3,null,1.1138875110418611E-2]
["  Northern Grampians (S)","",12857,12793,12616,12460,12285,12095,12095,12087,12117,12113,12054,11970,11880,11777,11644,11570,11517,11430,11402,"Northern Grampians (S)",-4.8707999669775903E-3,-6.9686411149826322E-3,-7.5187969924812581E-3,-8.6700336700337166E-3,-1.1293198607455257E-2,-6.3552043971143446E-3,-4.580812445980964E-3,-7.5540505339932729E-3,-2.4496937882764191E-3,null,-6.9238039437897331E-3]
["  Port Phillip (C)","",80054,82220,84170,86017,87831,89641,91490,93174,95272,96375,97276,99893,102156,104451,106381,108627,110656,113265,115601,"Port Phillip (C)",9.3488975356679216E-3,2.6902833175706187E-2,2.2654240036839468E-2,2.2465640784682162E-2,1.8477563642282036E-2,2.1112792697944194E-2,1.8678597402119079E-2,2.3577573742047386E-2,2.0624199885225014E-2,null,2.1811680170855691E-2]
["  South Gippsland (S)","",25762,25786,25910,25957,26068,26128,26350,26556,26903,27173,27512,27926,28273,28521,28781,29122,29321,29575,29914,"South Gippsland (S)",1.247561918080442E-2,1.5047979063681272E-2,1.242569648356362E-2,8.7716195663707364E-3,9.1160898986710759E-3,1.1848094228831485E-2,6.8333218872329571E-3,8.6627331946387276E-3,1.1462383770076023E-2,null,1.0520989761633237E-2]
["  Southern Grampians (S)","",16873,16862,16880,16854,16879,16858,16874,16869,16822,16705,16571,16461,16355,16255,16162,16123,16123,16134,16100,"Southern Grampians (S)",-8.0215504340017674E-3,-6.6381027095527845E-3,-6.4394629730879505E-3,-6.1143381228981886E-3,-5.721316517994457E-3,-2.4130676896423342E-3,0,6.8225516343112247E-4,-2.1073509359117448E-3,null,-3.5939229732070421E-3]
["  Strathbogie (S)","",9558,9538,9564,9489,9455,9509,9538,9552,9564,9598,9598,9744,9867,10018,10175,10357,10484,10644,10781,"Strathbogie (S)",0,1.5211502396332621E-2,1.2623152709359653E-2,1.5303537042667514E-2,1.567179077660219E-2,1.7886977886977906E-2,1.2262238099835843E-2,1.5261350629530712E-2,1.2871101089815928E-2,null,1.4636456328890296E-2]
["  Surf Coast (S)","",20556,21001,21292,21518,21819,22333,23135,24064,25052,25861,26666,27530,28228,28874,29625,30465,31347,32252,33456,{"$f":"TRIM(A74)","v":"Surf Coast (S)"},3.1127953288735855E-2,3.2400810020250415E-2,2.5354159099164608E-2,2.2885078645316748E-2,2.600955877259814E-2,2.8354430379746942E-2,2.895125553914335E-2,2.8870386320860142E-2,3.7331018231427482E-2,null,{"$f":"AVERAGE(X74:AE74)","v":2.8769587126063478E-2}]
["  Wangaratta (RC)","",26260,26341,26378,26464,26608,26776,26871,27005,27111,27200,27212,27438,27650,27862,28143,28592,28853,29086,29187,"Wangaratta (RC)",4.4117647058827814E-4,8.3051594884608892E-3,7.726510678620846E-3,7.6672694394213092E-3,1.0085421003517281E-2,1.5954233734854162E-2,9.1284275321767971E-3,8.0754167677536959E-3,3.4724609777900817E-3,null,8.8018624528243827E-3]
["  Warrnambool (C)","",29180,29658,29998,30266,30553,30959,31380,31696,32036,32370,32667,33059,33423,33729,34005,34242,34569,34863,35181,"Warrnambool (C)",9.1751621872104838E-3,1.1999877552269833E-2,1.1010617381046028E-2,9.1553720491877044E-3,8.1828693409231601E-3,6.9695632995148138E-3,9.5496758366917511E-3,8.5047296710925036E-3,9.1214181223646662E-3,null,9.3117654066363076E-3]
["  West Wimmera (S)","",4808,4749,4707,4636,4583,4539,4488,4452,4427,4373,4287,4214,4124,4038,3974,3937,3894,3862,3841,"West Wimmera (S)",-1.9666133089412341E-2,-1.702822486587352E-2,-2.1357380161366901E-2,-2.0853540252182334E-2,-1.5849430411094656E-2,-9.3105183694011107E-3,-1.0922021844043672E-2,-8.2177709296353818E-3,-5.4375970999481771E-3,null,-1.3622060491693219E-2]
["  Whitehorse (C)","",146178,146110,146036,146453,147344,149017,151180,153487,155959,157058,157538,159661,162081,164320,166679,169641,173263,176273,178739,"Whitehorse (C)",3.0561958002774947E-3,1.3476113699551817E-2,1.5157114135574856E-2,1.3814080614013902E-2,1.4356134371957152E-2,1.7770684969312223E-2,2.1350970579046447E-2,1.7372433814490051E-2,1.3989663760190174E-2,null,1.5910899493017078E-2]
["  Wyndham (C)","",86604,90333,95776,101789,108795,115161,123778,133063,143405,155251,166699,179131,190211,201512,213815,227008,241071,255367,270487,"Wyndham (C)",7.3738655467597614E-2,7.4577531958800014E-2,6.1854173761102249E-2,5.9412967704286279E-2,6.1053436023661201E-2,6.1702873979842421E-2,6.1949358612912286E-2,5.9302031351759377E-2,5.9208903264713175E-2,null,6.2382659582134625E-2]
["  Yarra (C)","",68522,69415,70115,70811,71719,72808,74289,75868,77311,78430,78903,81268,83962,87228,89923,92894,95994,98567,101495,"Yarra (C)",6.0308555399719577E-3,2.9973511780287287E-2,3.3149579170153043E-2,3.889854934375081E-2,3.0896042555142778E-2,3.3039378134626318E-2,3.3371369517945171E-2,2.6803758568243907E-2,2.9705682429210567E-2,null,3.1979733937419985E-2]
["  Yarra Ranges (S)","",141674,142449,142928,142827,142928,143393,144485,145884,147663,148473,148901,149864,150902,151968,153391,155226,156869,158171,159462,"Yarra Ranges (S)",2.8826790056104556E-3,6.4673843694804667E-3,6.9262798270430803E-3,7.0641873533816568E-3,9.3638134344071755E-3,1.1962892216622834E-2,1.0584567018411928E-2,8.299919040728243E-3,8.1620524622085799E-3,null,8.6038869652854955E-3]
["  Yarriambiack (S)","",8184,8095,7982,7847,7715,7609,7505,7438,7412,7312,7183,7095,7032,6924,6826,6743,6684,6658,6639,"Yarriambiack (S)",-1.76422319474836E-2,-1.225114854517606E-2,-8.8794926004228669E-3,-1.5358361774744034E-2,-1.4153668399768948E-2,-1.2159390565484873E-2,-8.7498146225715168E-3,-3.8898862956313618E-3,-2.8537098227695568E-3,null,-9.7869340783211523E-3]
["  Unincorporated Vic","",451,516,578,638,697,757,741,745,749,759,769,797,808,835,862,892,899,889,881,"Unincorporated Vic",1.3175230566534912E-2,3.6410923276983143E-2,1.3801756587201952E-2,3.3415841584158334E-2,3.2335329341317331E-2,3.4802784222737859E-2,7.8475336322869627E-3,-1.1123470522803158E-2,-8.9988751406073764E-3,null,1.7311477872659381E-2]
["  No usual address (Vic.)","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"No usual address (Vic.)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["  Migratory - Offshore - Shipping (Vic.)","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Migratory - Offshore - Shipping (Vic.)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Data extracted on 06 Jul 2021 08:35 UTC (GMT) from ABS.Stat © Commonwealth of Australia. Creative Commons Attribution 2.5 Australia (https://creativecommons.org/licenses/by/2.5/au)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data extracted on 06 Jul 2021 08:35 UTC (GMT) from ABS.Stat © Commonwealth of Australia. Creative Commons Attribution 2.5 Australia (https://creativecommons.org/licenses/by/2.5/au)"]

{"sheet":"LGA20 to PC16","index":40,"n_rows":1019,"n_cols":21,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Postcode","LGA_CODE_2020","LGA_NAME_2020","Link_Code","Area LGA","Postcode Area","LinkCode_Area","Ratio_Linkcode_Postcode","Multiple_LGA?","multiple_code","Postcode_multiple","Ratio_LinkCode_LGA","Multiple_postcode?","Link_Code","PC_area_in_LGA",null,"Ararat (RC)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q1)","v":11}]
[3000,24600,"Melbourne (C)","3000_Melbourne (C)",37.351299999999959,3.1881000000000008,3.1880999999999999,{"$f":"G2/F2","v":0.99999999999999967},{"$f":"COUNTIF($A$2:$A$1019,A2)","v":1},1,{"$f":"_xlfn.CONCAT(A2,\"_\",J2)","v":"3000_1"},{"$f":"G2/E2","v":8.5354458880949349E-2},{"$f":"COUNTIF($C$2:$C$1019,C2)","v":16},{"$f":"_xlfn.CONCAT(C2,\"_\",A2)","v":"Melbourne (C)_3000"},{"$f":"G2/F2","v":0.99999999999999967},null,"Ballarat (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q2)","v":8},null,null,{"$f":"COUNTIF(Q:Q,C2)","v":1}]
[3002,24600,"Melbourne (C)","3002_Melbourne (C)",37.351299999999959,1.8557000000000003,1.8557000000000003,{"$f":"G3/F3","v":1},1,{"$f":"IF(A3=A2,J2+1,1)","v":1},"3002_1",{"$f":"G3/E3","v":4.9682340373695226E-2},16,{"$f":"_xlfn.CONCAT(C3,\"_\",A3)","v":"Melbourne (C)_3002"},{"$f":"G3/F3","v":1},null,"Brimbank (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q3)","v":12}]
[3003,24600,"Melbourne (C)","3003_Melbourne (C)",37.351299999999959,6.5821000000000005,6.5820999999999961,{"$f":"G4/F4","v":0.99999999999999933},1,1,"3003_1",0.17622144343034923,16,"Melbourne (C)_3003",0.99999999999999933,null,"Campaspe (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q4)","v":19}]
[3004,24600,"Melbourne (C)","3004_Melbourne (C)",37.351299999999959,3.3164000000000002,2.1610999999999998,0.65164033289108658,2,1,"3004_1",5.7858762613349525E-2,16,"Melbourne (C)_3004",0.65164033289108658,null,"Central Goldfields (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q5)","v":7}]
[3004,25900,"Port Phillip (C)","3004_Port Phillip (C)",20.709200000000038,3.3164000000000002,1.1552999999999995,0.34835966710891314,2,2,"3004_2",5.5786800069534188E-2,10,"Port Phillip (C)_3004",0.34835966710891314,null,"Colac-Otway (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q6)","v":18}]
[3005,24600,"Melbourne (C)","3005_Melbourne (C)",37.351299999999959,0.11830000000000002,0.11830000000000002,1,1,1,"3005_1",3.1672257725969418E-3,16,"Melbourne (C)_3005",1,null,"Corangamite (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q7)","v":19}]
[3006,24600,"Melbourne (C)","3006_Melbourne (C)",37.351299999999959,1.8541000000000001,1.5854999999999995,0.85513186990992907,2,1,"3006_1",4.2448321745160174E-2,16,"Melbourne (C)_3006",0.85513186990992907,null,"Darebin (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q8)","v":8}]
[3006,25900,"Port Phillip (C)","3006_Port Phillip (C)",20.709200000000038,1.8541000000000001,0.26860000000000001,0.14486813009007066,2,2,"3006_2",1.2970080930214567E-2,10,"Port Phillip (C)_3006",0.14486813009007066,null,"Glenelg (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q9)","v":12}]
[3008,24600,"Melbourne (C)","3008_Melbourne (C)",37.351299999999959,3.0295999999999994,3.0295999999999985,0.99999999999999967,1,1,"3008_1",8.1110965347926361E-2,16,"Melbourne (C)_3008",0.99999999999999967,null,"Golden Plains (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q10)","v":15}]
[3010,24600,"Melbourne (C)","3010_Melbourne (C)",37.351299999999959,0.5403,0.5403,1,1,1,"3010_1",1.4465359974083917E-2,16,"Melbourne (C)_3010",1,null,"Greater Bendigo (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q11)","v":13}]
[3011,24330,"Maribyrnong (C)","3011_Maribyrnong (C)",31.225400000000008,5.9663000000000022,5.9662999999999977,0.99999999999999922,1,1,"3011_1",0.19107201188775794,5,"Maribyrnong (C)_3011",0.99999999999999922,null,"Greater Geelong (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q12)","v":18}]
[3012,21180,"Brimbank (C)","3012_Brimbank (C)",123.39910000000003,15.257900000000006,3.3214000000000006,0.2176839538861835,3,1,"3012_1",2.6915917539106847E-2,12,"Brimbank (C)_3012",0.2176839538861835,null,"Hepburn (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q13)","v":12}]
[3012,23110,"Hobsons Bay (C)","3012_Hobsons Bay (C)",64.240400000000122,15.257900000000006,2.1539000000000001,0.14116621553424777,3,2,"3012_2",3.3528745151026398E-2,6,"Hobsons Bay (C)_3012",0.14116621553424777,null,"Hindmarsh (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q14)","v":6}]
[3012,24330,"Maribyrnong (C)","3012_Maribyrnong (C)",31.225400000000008,15.257900000000006,9.7826000000000022,0.64114983057956854,3,3,"3012_3",0.31328982174767978,5,"Maribyrnong (C)_3012",0.64114983057956854,null,"Hobsons Bay (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q15)","v":6}]
[3013,24330,"Maribyrnong (C)","3013_Maribyrnong (C)",31.225400000000008,5.6585000000000001,5.6585000000000019,1.0000000000000002,1,1,"3013_1",0.18121465217419153,5,"Maribyrnong (C)_3013",1.0000000000000002,null,"Horsham (RC)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q16)","v":4}]
[3015,23110,"Hobsons Bay (C)","3015_Hobsons Bay (C)",64.240400000000122,8.9002999999999943,8.9002999999999961,1.0000000000000002,1,1,"3015_1",0.13854677119071454,6,"Hobsons Bay (C)_3015",1.0000000000000002,null,"Hume (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q17)","v":16}]
[3016,23110,"Hobsons Bay (C)","3016_Hobsons Bay (C)",64.240400000000122,7.3728999999999978,7.3728999999999996,1.0000000000000002,1,1,"3016_1",0.11477045597474464,6,"Hobsons Bay (C)_3016",1.0000000000000002,null,"Loddon (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q18)","v":22}]
[3018,23110,"Hobsons Bay (C)","3018_Hobsons Bay (C)",64.240400000000122,17.684699999999999,17.684699999999999,1,1,1,"3018_1",0.27528938175976436,6,"Hobsons Bay (C)_3018",1,null,"Macedon Ranges (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q19)","v":17}]
[3019,24330,"Maribyrnong (C)","3019_Maribyrnong (C)",31.225400000000008,4.3246000000000011,4.3245999999999984,0.99999999999999933,1,1,"3019_1",0.13849622422771196,5,"Maribyrnong (C)_3019",0.99999999999999933,null,"Maribyrnong (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q20)","v":5}]
[3020,21180,"Brimbank (C)","3020_Brimbank (C)",123.39910000000003,25.106200000000019,25.10619999999998,0.99999999999999845,1,1,"3020_1",0.20345529262368992,12,"Brimbank (C)_3020",0.99999999999999845,null,"Melbourne (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q21)","v":16}]
[3021,21180,"Brimbank (C)","3021_Brimbank (C)",123.39910000000003,19.753099999999996,19.753100000000021,1.0000000000000013,1,1,"3021_1",0.16007491140535074,12,"Brimbank (C)_3021",1.0000000000000013,null,"Melton (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q22)","v":9}]
[3022,21180,"Brimbank (C)","3022_Brimbank (C)",123.39910000000003,2.1306999999999992,2.1307,1.0000000000000004,1,1,"3022_1",1.7266738574268366E-2,12,"Brimbank (C)_3022",1.0000000000000004,null,"Mitchell (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q23)","v":18}]
[3023,21180,"Brimbank (C)","3023_Brimbank (C)",123.39910000000003,39.515500000000017,12.982000000000008,0.32852931128291435,2,1,"3023_1",0.10520336047831795,12,"Brimbank (C)_3023",0.32852931128291435,null,"Moonee Valley (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q24)","v":8}]
[3023,24650,"Melton (C)","3023_Melton (C)",527.53739999999959,39.515500000000017,26.533499999999989,0.67147068871708515,2,2,"3023_2",5.0296907859044705E-2,9,"Melton (C)_3023",0.67147068871708515,null,"Moorabool (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q25)","v":10}]
[3024,24650,"Melton (C)","3024_Melton (C)",527.53739999999959,151.28619999999995,49.675699999999999,0.32835579186997899,2,1,"3024_1",9.4165266765920366E-2,9,"Melton (C)_3024",0.32835579186997899,null,"Moreland (C)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q26)","v":10}]
[3024,27260,"Wyndham (C)","3024_Wyndham (C)",542.09490000000005,151.28619999999995,101.61050000000003,0.67164420813002157,2,2,"3024_2",0.18744042786604342,8,"Wyndham (C)_3024",0.67164420813002157,null,"Mount Alexander (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q27)","v":14}]
[3025,23110,"Hobsons Bay (C)","3025_Hobsons Bay (C)",64.240400000000122,13.944299999999998,13.944300000000004,1.0000000000000004,1,1,"3025_1",0.21706433957447302,6,"Hobsons Bay (C)_3025",1.0000000000000004,null,"Moyne (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q28)","v":28}]
[3026,27260,"Wyndham (C)","3026_Wyndham (C)",542.09490000000005,15.461299999999998,15.461299999999998,1,1,1,"3026_1",2.8521389889482444E-2,8,"Wyndham (C)_3026",1,null,"Northern Grampians (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q29)","v":14}]
[3027,27260,"Wyndham (C)","3027_Wyndham (C)",542.09490000000005,3.8325000000000009,3.8325000000000009,1,1,1,"3027_1",7.0697953439517701E-3,8,"Wyndham (C)_3027",1,null,"Pyrenees (S)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q30)","v":15}]
[3028,23110,"Hobsons Bay (C)","3028_Hobsons Bay (C)",64.240400000000122,15.919300000000007,14.184300000000004,0.89101279578875947,2,1,"3028_1",0.22080030634927517,6,"Hobsons Bay (C)_3028",0.89101279578875947,null,"Queenscliffe (B)",{"$f":"COUNTIF('LGA20 to PC16'!$C$2:$C$1019,'LGA20 to PC16'!$Q31)","v":1}]
[3032,24330,"Maribyrnong (C)","3032_Maribyrnong (C)",31.225400000000008,9.747899999999996,5.4934000000000003,0.56354702038387783,2,1,"3032_1",0.17592728996265858,5,"Maribyrnong (C)_3032",0.56354702038387783]
[3058,25250,"Moreland (C)","3058_Moreland (C)",50.951900000000023,11.702100000000002,11.702099999999998,0.99999999999999967,1,1,"3058_1",0.22966955108641665,10,"Moreland (C)_3058",0.99999999999999967]
[3083,21890,"Darebin (C)","3083_Darebin (C)",53.47109999999995,16.194399999999998,4.8169000000000013,0.29744232574223201,4,2,"3083_2",9.0084176312064002E-2,8,"Darebin (C)_3083",0.29744232574223201]
[3116,27450,"Yarra Ranges (S)","3116_Yarra Ranges (S)",2468.204999999999,22.20239999999999,22.202399999999994,1.0000000000000002,1,1,"3116_1",8.9953630269770952E-3,35,"Yarra Ranges (S)_3116",1.0000000000000002]
[3156,23670,"Knox (C)","3156_Knox (C)",113.91149999999988,53.51010000000003,30.507099999999991,0.57011853836939141,3,2,"3156_2",0.2678140486254682,8,"Knox (C)_3156",0.57011853836939141]
[3159,21450,"Cardinia (S)","3159_Cardinia (S)",1282.5677999999991,14.0266,3.2284000000000002,0.23016269088731411,2,1,"3159_1",2.5171378854201721E-3,18,"Cardinia (S)_3159",0.23016269088731411]
[3215,22750,"Greater Geelong (C)","3215_Greater Geelong (C)",1247.9875999999986,16.823100000000011,16.823099999999986,0.99999999999999856,1,1,"3215_1",1.3480182014628996E-2,18,"Greater Geelong (C)_3215",0.99999999999999856]
[3227,26490,"Surf Coast (S)","3227_Surf Coast (S)",1552.9439999999997,74.273399999999981,17.9453,0.2416113978894194,2,2,"3227_2",1.1555664595761343E-2,12,"Surf Coast (S)_3227",0.2416113978894194]
[3274,25490,"Moyne (S)","3274_Moyne (S)",5481.6860999999972,276.60660000000001,276.60660000000001,1,1,1,"3274_1",5.0460131235898417E-2,28,"Moyne (S)_3274",1]
[3286,25490,"Moyne (S)","3286_Moyne (S)",5481.6860999999972,389.20150000000007,389.20150000000001,0.99999999999999989,1,1,"3286_1",7.1000325976345161E-2,28,"Moyne (S)_3286",0.99999999999999989]
[3304,22410,"Glenelg (S)","3304_Glenelg (S)",6218.5734000000048,1981.2472,1782.4792999999991,0.89967536610272514,2,1,"3304_1",0.28663797712832301,12,"Glenelg (S)_3304",0.89967536610272514]
[3352,22910,"Hepburn (S)","3352_Hepburn (S)",1472.9844000000001,1922.9474999999989,22.524400000000004,1.1713476316956141E-2,6,4,"3352_4",1.5291675865677873E-2,12,"Hepburn (S)_3352",1.1713476316956141E-2]
[3363,20570,"Ballarat (C)","3363_Ballarat (C)",739.03209999999933,161.80110000000002,36.183300000000003,0.22362826952350756,2,1,"3363_1",4.8960390218503409E-2,8,"Ballarat (C)_3363",0.22362826952350756]
[3407,26260,"Southern Grampians (S)","3407_Southern Grampians (S)",6654.0185999999985,581.28779999999995,581.28779999999995,1,1,1,"3407_1",8.7358908194215157E-2,12,"Southern Grampians (S)_3407",1]
[3442,24130,"Macedon Ranges (S)","3442_Macedon Ranges (S)",1748.2837,275.73680000000019,275.73680000000007,0.99999999999999956,1,1,"3442_1",0.1577185670723808,17,"Macedon Ranges (S)_3442",0.99999999999999956]
[3468,25990,"Pyrenees (S)","3468_Pyrenees (S)",3434.5689000000029,222.44619999999998,222.4462,1.0000000000000002,1,1,"3468_1",6.4766847449180542E-2,15,"Pyrenees (S)_3468",1.0000000000000002]
[3489,27630,"Yarriambiack (S)","3489_Yarriambiack (S)",7325.7970000000005,453.16930000000002,182.92170000000002,0.40364980593345579,2,2,"3489_2",2.496952891269032E-2,16,"Yarriambiack (S)_3489",0.40364980593345579]
[3533,26610,"Swan Hill (RC)","3533_Swan Hill (RC)",6115.3086999999978,1361.3987000000002,43.953899999999997,3.2285839556038941E-2,2,2,"3533_2",7.1875194133699275E-3,18,"Swan Hill (RC)_3533",3.2285839556038941E-2]
[3556,23940,"Loddon (S)","3556_Loddon (S)",6696.4446999999964,255.02480000000003,69.408200000000008,0.27216255046568022,2,2,"3556_2",1.036493290238028E-2,22,"Loddon (S)_3556",0.27216255046568022]
[3586,26610,"Swan Hill (RC)","3586_Swan Hill (RC)",6115.3086999999978,210.87759999999997,210.87759999999997,1,1,1,"3586_1",3.4483557632994072E-2,18,"Swan Hill (RC)_3586",1]
[3634,22830,"Greater Shepparton (C)","3634_Greater Shepparton (C)",2421.9092999999966,309.08230000000003,290.91810000000004,0.94123183372195696,2,1,"3634_1",0.12011932073591709,15,"Greater Shepparton (C)_3634",0.94123183372195696]
[3688,23350,"Indigo (S)","3688_Indigo (S)",2040.0690000000002,191.8775,191.8775,1,1,1,"3688_1",9.4054416786883185E-2,9,"Indigo (S)_3688",1]
[3698,20110,"Alpine (S)","3698_Alpine (S)",4788.1568000000025,48.83489999999999,48.834899999999998,1.0000000000000002,1,1,"3698_1",1.0199102084543258E-2,12,"Alpine (S)_3698",1.0000000000000002]
[3719,25620,"Murrindindi (S)","3719_Murrindindi (S)",3879.7505000000037,236.46060000000003,236.46060000000003,1,1,1,"3719_1",6.0947372775646221E-2,17,"Murrindindi (S)_3719",1]
[3763,25620,"Murrindindi (S)","3763_Murrindindi (S)",3879.7505000000037,115.14489999999998,77.1785,0.6702728475164772,2,1,"3763_1",1.9892645158496643E-2,17,"Murrindindi (S)_3763",0.6702728475164772]
[3782,27450,"Yarra Ranges (S)","3782_Yarra Ranges (S)",2468.204999999999,88.69919999999999,31.877200000000006,0.35938542850442856,2,2,"3782_2",1.2915134682897093E-2,35,"Yarra Ranges (S)_3782",0.35938542850442856]
[3835,20830,"Baw Baw (S)","3835_Baw Baw (S)",4027.6286999999998,65.704700000000003,65.704700000000003,1,1,1,"3835_1",1.6313494836304052E-2,20,"Baw Baw (S)_3835",1]
[3857,23810,"Latrobe (C) (Vic.)","3857_Latrobe (C) (Vic.)",1425.6128000000001,63.449200000000005,16.331800000000001,0.25739962048378862,2,2,"3857_2",1.1455985804841258E-2,12,"Latrobe (C) (Vic.)_3857",0.25739962048378862]
[3925,20740,"Bass Coast (S)","3925_Bass Coast (S)",865.80949999999962,30.778600000000001,30.778599999999997,0.99999999999999989,1,1,"3925_1",3.5548928488310663E-2,12,"Bass Coast (S)_3925",0.99999999999999989]
[3934,25340,"Mornington Peninsula (S)","3934_Mornington Peninsula (S)",724.16790000000174,30.209400000000006,30.209400000000013,1.0000000000000002,1,1,"3934_1",4.1716016410006496E-2,25,"Mornington Peninsula (S)_3934",1.0000000000000002]
[3984,20740,"Bass Coast (S)","3984_Bass Coast (S)",865.80949999999962,235.04890000000009,92.708700000000107,0.39442303282423391,3,1,"3984_1",0.10707748066982418,12,"Bass Coast (S)_3984",0.39442303282423391]
[3991,20740,"Bass Coast (S)","3991_Bass Coast (S)",865.80949999999962,49.191400000000002,49.191400000000002,1,1,1,"3991_1",5.6815500407422212E-2,12,"Bass Coast (S)_3991",1]
[3992,20740,"Bass Coast (S)","3992_Bass Coast (S)",865.80949999999962,99.054200000000009,99.054199999999994,0.99999999999999989,1,1,"3992_1",0.11440646008157689,12,"Bass Coast (S)_3992",0.99999999999999989]
[3995,20740,"Bass Coast (S)","3995_Bass Coast (S)",865.80949999999962,198.90260000000001,198.90259999999995,0.99999999999999967,1,1,"3995_1",0.22973021201546073,12,"Bass Coast (S)_3995",0.99999999999999967]
[3996,20740,"Bass Coast (S)","3996_Bass Coast (S)",865.80949999999962,151.81399999999999,101.10519999999991,0.66598073958923365,2,1,"3996_1",0.11677534145790726,12,"Bass Coast (S)_3996",0.66598073958923365]
[3996,26170,"South Gippsland (S)","3996_South Gippsland (S)",3296.3307000000013,151.81399999999999,50.708799999999997,0.33401926041076579,2,2,"3996_2",1.5383407981486802E-2,21,"South Gippsland (S)_3996",0.33401926041076579]
[9494,29499,"No usual address (Vic.)","9494_No usual address (Vic.)",0,0,0,{"$error":"#DIV/0!"},1,1,"9494_1",{"$error":"#DIV/0!"},1,"No usual address (Vic.)_9494",{"$error":"#DIV/0!"}]
[9797,29799,"Migratory - Offshore - Shipping (Vic.)","9797_Migratory - Offshore - Shipping (Vic.)",0,0,0,{"$error":"#DIV/0!"},1,1,"9797_1",{"$error":"#DIV/0!"},1,"Migratory - Offshore - Shipping (Vic.)_9797",{"$error":"#DIV/0!"}]

{"sheet":"Stata export 2023","index":41,"n_rows":5578,"n_cols":34,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["postcode","residential","flat","year","customer_count",null,"customer_count A","% year ","Year 0","Year-1","Adjusted"]
[3003,0,0,2011,0,{"$f":"IF(A2=\"\",\"#Blank\",A2)","v":3003},21,{"$f":"SUMIFS($AH$3:$AH$15,$AC$3:$AC$15,D2)","v":1},21,{"$f":"SUMIFS(G:G,A:A,A2,B:B,B2,C:C,C2,D:D,D2-1)","v":0},{"$f":"J2+(I2-J2)/H2","v":21},{"$f":"I2-J2","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current","new",null,null,"Share of year covered"]
[3003,0,1,2011,0,{"$f":"IF(A3=\"\",\"#Blank\",A3)","v":3003},3,1,3,0,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"COUNTIFS(D:D,AC3)","v":429},{"$error":"#VALUE!"},{"$f":"SUMIFS(E:E,D:D,AC3)","v":594455.00497652031},{"$error":"#VALUE!"},1]
[3008,0,0,2011,21,3008,4,1,4,0,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3+1","v":2012},429,{"$error":"#VALUE!"},611308.89543523011,{"$error":"#VALUE!"},1]
[3008,0,1,2011,3,3008,4,1,4,0,4,4,null,null,2011,{"$f":"O5+1","v":2012},{"$f":"P5+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,{"$f":"AC4+1","v":2013},429,{"$error":"#VALUE!"},624280.13954077952,{"$error":"#VALUE!"},1]
[3008,1,0,2011,2.8219178,3008,359,1,359,0,359,359,null,"House",{"$f":"SUMIFS($E:$E,$C:$C,0,$D:$D,O5)","v":514774.06514072028},{"$f":"SUMIFS($E:$E,$C:$C,0,$D:$D,P5)","v":527738.29921501013},537151.54466599971,546839.62323989975,556874.86762870022,568118.40393452032,578963.42348867992,592539.04130306002,609243.37251097953,628467.59213752055,645326.94694846054,657608.18568892975,{"$f":"SUMIFS($E:$E,$C:$C,0,$D:$D,AA5)","v":676480.6732879203},null,2014,429,{"$error":"#VALUE!"},637498.41771716939,{"$error":"#VALUE!"},1]
[3008,1,1,2011,4,3008,59,1,59,0,59,59,null,"Flat",{"$f":"SUMIFS($E:$E,$C:$C,1,$D:$D,O5)","v":79680.939835800018},{"$f":"SUMIFS($E:$E,$C:$C,1,$D:$D,P5)","v":83570.596220220003},87128.594874780043,90658.794477270014,94272.753351590058,98385.887094459991,102070.93151162006,105442.6927788,108611.06871606001,111729.64758561006,113698.69325243997,114406.76959356001,116397.68756860006,null,2015,429,{"$error":"#VALUE!"},651147.62098028976,{"$error":"#VALUE!"},1]
[3011,0,0,2011,355.54795000000001,3011,5075,1,5075,0,5075,5075,null,"Total",{"$f":"SUM(O6:O7)","v":594455.00497652031},{"$f":"SUM(P6:P7)","v":611308.89543523011},624280.13954077975,637498.41771716974,651147.62098029023,666504.29102898028,681034.35500029998,697981.73408186005,717854.44122703956,740197.23972313059,759025.6402009005,772014.95528248977,792878.36085652036,null,2016,429,{"$error":"#VALUE!"},666504.2910289804,{"$error":"#VALUE!"},1]
[3011,0,1,2011,55.441096000000002,3011,1438,1,1438,0,1438,1438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,429,{"$error":"#VALUE!"},681034.35500029963,{"$error":"#VALUE!"},1]
[3011,1,0,2011,5019.6684999999998,3011,210,1,210,0,210,210,null,"House share",{"$f":"O6/O8","v":0.86595967874987068},{"$f":"P6/P8","v":0.86329236030383516},0.86043349875126285,0.8577897733426354,0.85522061309282804,0.85238521579123327,0.85012366738594991,0.84893201694238951,0.84870042939288715,0.84905422286173038,0.85020441045661388,0.85180757340160962,0.8531960344549453,null,2018,429,{"$error":"#VALUE!"},697981.73408186028,{"$error":"#VALUE!"},1]
[3011,1,1,2011,1396.1151,3011,27,1,27,0,27,27,null,"Flat share",{"$f":"1-O10","v":0.13404032125012932},{"$f":"1-P10","v":0.13670763969616484},0.13956650124873715,0.1422102266573646,0.14477938690717196,0.14761478420876673,0.14987633261405009,0.15106798305761049,0.15129957060711285,0.15094577713826962,0.14979558954338612,0.14819242659839038,0.1468039655450547,null,2019,429,{"$error":"#VALUE!"},717854.44122703944,{"$error":"#VALUE!"},1]
[3012,0,0,2011,209.98081999999999,3012,6400,1,6400,0,6400,6400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,429,{"$error":"#VALUE!"},740197.23972313048,{"$error":"#VALUE!"},1]
[3012,0,1,2011,26.057534,3012,2378,1,2378,0,2378,2378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,429,{"$error":"#VALUE!"},759025.64020090073,{"$error":"#VALUE!"},1]
[3012,1,0,2011,6297.8657999999996,3012,145,1,145,0,145,145,null,"Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,429,{"$error":"#VALUE!"},772014.95528249023,{"$error":"#VALUE!"},1]
[3012,1,1,2011,2310.4603000000002,3012,9,1,9,0,9,9,null,"House",null,{"$f":"P6-O6","v":12964.234074289852},{"$f":"Q6-P6","v":9413.2454509895761},9688.0785739000421,10035.244388800464,11243.536305820104,10845.019554159604,13575.617814380093,16704.331207919517,19224.219626541017,16859.354810939985,12281.238740469213,18872.487598990556,null,2023,429,{"$error":"#VALUE!"},792878.36085651943,{"$error":"#VALUE!"},{"$f":"10/12","v":0.83333333333333337}]
[3013,0,0,2011,140.45479,3013,5015,1,5015,0,5015,5015,null,"Flat",null,{"$f":"P7-O7","v":3889.6563844199845},{"$f":"Q7-P7","v":3557.9986545600404},3530.1996024899709,3613.9588743200438,4113.1337428699335,3685.0444171600684,3371.7612671799434,3168.3759372600034,3118.5788695500523,1969.0456668299157,708.07634112003143,1990.9179750400508]
[3013,0,1,2011,9,3013,652,1,652,0,652,652,null,"Total",null,{"$f":"SUM(P15:P16)","v":16853.890458709837},{"$f":"SUM(Q15:Q16)","v":12971.244105549617},{"$f":"SUM(R15:R16)","v":13218.278176390013},{"$f":"SUM(S15:S16)","v":13649.203263120507},{"$f":"SUM(T15:T16)","v":15356.670048690037},{"$f":"SUM(U15:U16)","v":14530.063971319672},{"$f":"SUM(V15:V16)","v":16947.379081560037},{"$f":"SUM(W15:W16)","v":19872.70714517952},{"$f":"SUM(X15:X16)","v":22342.798496091069},{"$f":"SUM(Y15:Y16)","v":18828.400477769901},{"$f":"SUM(Z15:Z16)","v":12989.315081589244},{"$f":"SUM(AA15:AA16)","v":20863.405574030607}]
[3013,1,0,2011,4980.1233000000002,3013,117,1,117,0,117,117]
[3013,1,1,2011,647.44384000000002,3013,13,1,13,0,13,13,null,"House share",null,{"$f":"P15/P17","v":0.7692131443509016},0.72570104874999719,0.73293045014020963,0.73522565349401836,0.73215978921024005,0.74638484562533003,0.801045267769536,0.84056646564992277,0.86042129547488622,0.89542151128797665,0.94548778463895744,0.90457368199186927]
[3015,0,0,2011,114.53151,3015,5294,1,5294,0,5294,5294,null,"Flat share",null,{"$f":"1-P19","v":0.2307868556490984},{"$f":"1-Q19","v":0.27429895125000281},{"$f":"1-R19","v":0.26706954985979037},{"$f":"1-S19","v":0.26477434650598164},{"$f":"1-T19","v":0.26784021078975995},{"$f":"1-U19","v":0.25361515437466997},{"$f":"1-V19","v":0.198954732230464},{"$f":"1-W19","v":0.15943353435007723},{"$f":"1-X19","v":0.13957870452511378},{"$f":"1-Y19","v":0.10457848871202335},{"$f":"1-Z19","v":5.451221536104256E-2},{"$f":"1-AA19","v":9.5426318008130728E-2}]
[3015,0,1,2011,12.868493000000001,3015,1333,1,1333,0,1333,1333]
[3015,1,0,2011,5231.9699000000001,3015,187,1,187,0,187,187,null,"Commercial",{"$f":"SUMIFS($E:$E,$B:$B,0,$D:$D,O$5)","v":16302.369818500005},16467.998643629999,16633.134292380008,16786.20819257,16842.079476089995,16763.794385429996,16718.715011659999,16726.953462760001,16777.923220979992,16708.775896930001,17102.635614899995,17208.323220490001,17268.62737251999]
[3015,1,1,2011,1288.4329,3015,19,1,19,0,19,19]
[3016,0,0,2011,183.69588999999999,3016,4752,1,4752,0,4752,4752]
[3016,0,1,2011,18.178082,3016,908,1,908,0,908,908]
[3016,1,0,2011,4716.4684999999999,3016,140,1,140,0,140,140]
[3016,1,1,2011,897.71232999999995,3016,7,1,7,0,7,7]
[3018,0,0,2011,138.67945,3018,3837,1,3837,0,3837,3837]
[3018,0,1,2011,6.9753425,3018,1155,1,1155,0,1155,1155]
[3018,1,0,2011,3808.8629999999998,3018,90,1,90,0,90,90]
[3018,1,1,2011,1133.8986,3018,10,1,10,0,10,10]
[3034,1,1,2011,422.15341999999998,3034,1878,1,1878,0,1878,1878]
[3221,1,1,2011,74.326026999999996,3221,2,1,2,0,2,2]
[3018,0,1,2012,7.0382514,3018,9394,1,9394,1155,9394,8239]
[3351,0,0,2012,0,3351,285,1,285,4,285,281]
[3019,0,0,2013,93.435615999999996,3019,8676,1,8676,45,8676,8631]
[3036,0,0,2013,33,3036,1,1,1,3492,1,-3491]
[3451,0,1,2013,1,3451,17,1,17,46,17,-29]
[3036,1,1,2014,138.10137,3036,7480,1,7480,43,7480,7437]
[3336,1,0,2014,0,3336,40,1,40,235,40,-195]
[3427,1,0,2014,668.42192,3427,7,1,7,12,7,-5]
[3064,0,0,2015,158.06027,3064,41,1,41,1260,41,-1219]
[3429,0,1,2015,28.767123000000002,3429,570,1,570,1,570,569]
[3062,0,1,2016,0,3062,14,1,14,1077,14,-1063]
[3266,0,0,2016,23.158470000000001,3266,882,1,882,7,882,875]
[3555,0,1,2016,39.142465999999999,3555,17,1,17,7,17,10]
[3227,0,1,2017,3,3227,917,1,917,523,917,394]
[3556,0,1,2017,10.997260000000001,3556,5303,1,5303,72,5303,5231]
[3061,1,0,2018,1440.7808,3061,402,1,402,14,402,388]
[3342,0,1,2018,2,3342,41,1,41,7054,41,-7013]
[3027,0,1,2019,6,3027,143,1,143,1,143,142]
[3250,1,0,2019,4210.6301000000003,3250,1267,1,1267,965,1267,302]
[3028,0,0,2020,85.232240000000004,3028,42,1,42,958,42,-916]
[3045,0,0,2020,33.076503000000002,3045,1442,1,1442,4,1442,1438]
[3438,1,0,2020,453.69945000000001,3438,5374,1,5374,9045,5374,-3671]
[3060,0,1,2021,6,3060,147,1,147,97,147,50]
[3440,1,0,2021,321.71507000000003,3440,5578,1,5578,661,5578,4917]
[3012,0,1,2022,37.547944999999999,3012,1,1,1,219,1,-218]
[3241,0,0,2022,5,3241,1,1,1,5372,1,-5371]
[3013,0,0,2023,137.98356000000001,3013,2,0.83333333333333337,2,12,0,-10]
[3219,1,0,2023,7367.1040999999996,3219,32,0.83333333333333337,32,2533,-468.19999999999982,-2501]
[3284,0,1,2023,7,3284,31,0.83333333333333337,31,1722,-307.19999999999982,-1691]
[3555,1,0,2023,7644.2821999999996,3555,90,0.83333333333333337,90,7305,-1353,-7215]
[3555,1,1,2023,1698.4082000000001,3555,91,0.83333333333333337,91,4544,-799.59999999999945,-4453]
[3556,0,0,2023,108.48219,3556,92,0.83333333333333337,92,33,103.8,59]
[3556,0,1,2023,9.9479451999999995,3556,93,0.83333333333333337,93,6,110.39999999999999,87]
[3556,1,0,2023,4931.8136999999997,3556,94,0.83333333333333337,94,167,79.400000000000006,-73]
[3556,1,1,2023,547.39178000000004,3556,95,0.83333333333333337,95,22,109.6,73]
[3750,0,0,2023,1,3750,96,0.83333333333333337,96,8725,-1629.7999999999993,-8629]